Usha Martin Limited (LUX:USHMA)
Luxembourg · Delayed Price · Currency is EUR · Price in USD 23.00
+0.20 (0.88%)
At close: Feb 6, 2026
Usha Martin Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 36,079 | 34,742 | 32,252 | 32,678 | 26,881 | 20,973 |
| 36,079 | 34,742 | 32,252 | 32,678 | 26,881 | 20,973 | |
Revenue Growth (YoY) | 5.89% | 7.72% | -1.30% | 21.57% | 28.17% | -2.63% |
Cost of Revenue | 18,751 | 17,501 | 16,333 | 18,063 | 14,872 | 11,708 |
Gross Profit | 17,328 | 17,241 | 15,919 | 14,614 | 12,009 | 9,265 |
Selling, General & Admin | 4,662 | 4,856 | 4,361 | 3,802 | 3,358 | 3,044 |
Other Operating Expenses | 6,273 | 6,353 | 5,515 | 5,546 | 4,617 | 3,248 |
Operating Expenses | 12,064 | 12,187 | 10,646 | 10,023 | 8,673 | 6,971 |
Operating Income | 5,264 | 5,054 | 5,272 | 4,591 | 3,336 | 2,295 |
Interest Expense | -198.7 | -267.7 | -214.8 | -281.2 | -383.7 | -522.1 |
Interest & Investment Income | 59.9 | 59.9 | 44.5 | 20.1 | 48.9 | 36.9 |
Earnings From Equity Investments | 182.5 | 178.1 | 124.5 | 117.4 | 84 | 45.9 |
Other Non Operating Income (Expenses) | 257.2 | -7.4 | 69.7 | -19.8 | -33.5 | 0.7 |
EBT Excluding Unusual Items | 5,565 | 5,017 | 5,296 | 4,428 | 3,052 | 1,856 |
Gain (Loss) on Sale of Assets | 16.9 | 16.9 | 3.2 | 12.1 | 9.2 | 7.3 |
Other Unusual Items | 95.6 | 229.1 | 96.2 | 113.8 | 401.7 | 60.4 |
Pretax Income | 5,683 | 5,269 | 5,495 | 4,554 | 3,463 | 1,924 |
Income Tax Expense | 1,313 | 1,205 | 1,254 | 1,048 | 548.5 | 364.4 |
Earnings From Continuing Operations | 4,370 | 4,063 | 4,241 | 3,506 | 2,914 | 1,559 |
Earnings From Discontinued Operations | -178 | - | - | - | - | -44.4 |
Net Income to Company | 4,192 | 4,063 | 4,241 | 3,506 | 2,914 | 1,515 |
Minority Interest in Earnings | -0.1 | 10.7 | -1.6 | -4.6 | -1.6 | -19.1 |
Net Income | 4,192 | 4,074 | 4,240 | 3,501 | 2,913 | 1,496 |
Net Income to Common | 4,192 | 4,074 | 4,240 | 3,501 | 2,913 | 1,496 |
Net Income Growth | 1.58% | -3.91% | 21.08% | 20.21% | 94.71% | -64.28% |
Shares Outstanding (Basic) | 304 | 305 | 305 | 305 | 305 | 305 |
Shares Outstanding (Diluted) | 304 | 305 | 305 | 305 | 305 | 305 |
EPS (Basic) | 13.77 | 13.37 | 13.91 | 11.49 | 9.56 | 4.91 |
EPS (Diluted) | 13.77 | 13.37 | 13.91 | 11.49 | 9.56 | 4.91 |
EPS Growth | 1.76% | -3.90% | 21.08% | 20.21% | 94.71% | -64.28% |
Free Cash Flow | - | 1,771 | 1,662 | 692.6 | 1,075 | 1,766 |
Free Cash Flow Per Share | - | 5.81 | 5.45 | 2.27 | 3.53 | 5.80 |
Dividend Per Share | - | 3.000 | 2.750 | 2.500 | 2.000 | - |
Dividend Growth | - | 9.09% | 10.00% | 25.00% | - | - |
Gross Margin | 48.03% | 49.63% | 49.36% | 44.72% | 44.67% | 44.18% |
Operating Margin | 14.59% | 14.55% | 16.35% | 14.05% | 12.41% | 10.94% |
Profit Margin | 11.62% | 11.73% | 13.15% | 10.71% | 10.84% | 7.13% |
Free Cash Flow Margin | - | 5.10% | 5.15% | 2.12% | 4.00% | 8.42% |
EBITDA | 6,250 | 5,913 | 5,962 | 5,201 | 3,950 | 2,891 |
EBITDA Margin | 17.32% | 17.02% | 18.48% | 15.92% | 14.69% | 13.78% |
D&A For EBITDA | 986.05 | 859 | 689.6 | 609.2 | 613.6 | 596 |
EBIT | 5,264 | 5,054 | 5,272 | 4,591 | 3,336 | 2,295 |
EBIT Margin | 14.59% | 14.55% | 16.35% | 14.05% | 12.41% | 10.94% |
Effective Tax Rate | 23.11% | 22.88% | 22.82% | 23.01% | 15.84% | 18.94% |
Revenue as Reported | 36,738 | 35,136 | 32,655 | 32,958 | 27,233 | 21,262 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.