GMR Power And Urban Infra Limited (NSE:GMRP&UI)
India · Delayed Price · Currency is INR 119.39
-0.98 (-0.81%)
At close: Nov 28, 2025
GMR Power And Urban Infra 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 | Sep '25 Sep 30, 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 |
| 68,074 | 63,440 | 44,886 | 55,157 | 41,018 | 27,332 | |
Revenue Growth (YoY) | 18.74% | 41.34% | -18.62% | 34.47% | 50.07% | - |
Cost of Revenue | 43,774 | 38,106 | 28,618 | 46,301 | 32,127 | 20,563 |
Gross Profit | 24,300 | 25,334 | 16,268 | 8,857 | 8,892 | 6,769 |
Selling, General & Admin | 3,706 | 3,560 | 2,024 | 1,249 | 1,250 | 1,011 |
Other Operating Expenses | 4,912 | 4,308 | 2,931 | 2,749 | 2,237 | 1,496 |
Operating Expenses | 14,734 | 13,867 | 7,817 | 5,490 | 4,769 | 3,752 |
Operating Income | 9,566 | 11,467 | 8,451 | 3,367 | 4,123 | 3,018 |
Interest Expense | -14,393 | -13,652 | -13,626 | -12,171 | -13,239 | -14,153 |
Interest & Investment Income | 1,590 | 1,590 | 1,660 | 1,639 | 1,231 | 1,109 |
Earnings From Equity Investments | -1,831 | -1,335 | -1,549 | 7,415 | 2,462 | -2,866 |
Currency Exchange Gain (Loss) | -40.3 | -160.9 | -230 | -294.3 | -231 | -335.8 |
Other Non Operating Income (Expenses) | -1,905 | -1,732 | -653.6 | -178.6 | -149.1 | -297.1 |
EBT Excluding Unusual Items | -7,013 | -3,823 | -5,947 | -222.8 | -5,804 | -13,525 |
Gain (Loss) on Sale of Investments | 199.2 | 199.2 | 15.7 | 5.6 | 193.1 | 112.9 |
Gain (Loss) on Sale of Assets | 61.9 | 61.9 | 137.8 | 535.4 | - | 611.8 |
Legal Settlements | 2,328 | 2,328 | 748.4 | - | - | - |
Other Unusual Items | 13,849 | 18,997 | 4,560 | 12,319 | 150.9 | -8,806 |
Pretax Income | 9,424 | 17,763 | -485.5 | 12,638 | -5,460 | -21,606 |
Income Tax Expense | -52.5 | 383.8 | 336.3 | 927.4 | 1,055 | 238.9 |
Earnings From Continuing Operations | 9,477 | 17,379 | -821.8 | 11,710 | -6,515 | -21,845 |
Earnings From Discontinued Operations | -1,196 | -1,857 | -452.9 | -317.8 | -0.3 | -0.2 |
Net Income to Company | 8,281 | 15,523 | -1,275 | 11,392 | -6,516 | -21,845 |
Minority Interest in Earnings | -102.5 | -1,347 | 244.4 | 435.5 | 40.3 | 1,268 |
Net Income | 8,179 | 14,175 | -1,030 | 11,828 | -6,475 | -20,577 |
Net Income to Common | 8,179 | 14,175 | -1,030 | 11,828 | -6,475 | -20,577 |
Shares Outstanding (Basic) | 715 | 684 | 604 | 604 | 604 | 604 |
Shares Outstanding (Diluted) | 715 | 684 | 604 | 604 | 604 | 604 |
Shares Change (YoY) | 11.31% | 13.33% | - | - | - | - |
EPS (Basic) | 11.44 | 20.72 | -1.71 | 19.60 | -10.73 | -34.09 |
EPS (Diluted) | 11.44 | 20.72 | -1.71 | 19.59 | -10.73 | -34.09 |
Free Cash Flow | 5,456 | 25,624 | 15,917 | 12,058 | 10,629 | 4,752 |
Free Cash Flow Per Share | 7.63 | 37.46 | 26.37 | 19.98 | 17.61 | 7.87 |
Gross Margin | 35.70% | 39.93% | 36.24% | 16.06% | 21.68% | 24.77% |
Operating Margin | 14.05% | 18.08% | 18.83% | 6.10% | 10.05% | 11.04% |
Profit Margin | 12.01% | 22.35% | -2.30% | 21.44% | -15.79% | -75.28% |
Free Cash Flow Margin | 8.02% | 40.39% | 35.46% | 21.86% | 25.91% | 17.39% |
EBITDA | 15,895 | 17,824 | 11,413 | 4,829 | 5,372 | 4,200 |
EBITDA Margin | 23.35% | 28.10% | 25.43% | 8.76% | 13.10% | 15.37% |
D&A For EBITDA | 6,329 | 6,357 | 2,963 | 1,462 | 1,249 | 1,182 |
EBIT | 9,566 | 11,467 | 8,451 | 3,367 | 4,123 | 3,018 |
EBIT Margin | 14.05% | 18.08% | 18.83% | 6.10% | 10.05% | 11.04% |
Effective Tax Rate | - | 2.16% | - | 7.34% | - | - |
Revenue as Reported | 73,040 | 68,578 | 48,332 | 58,784 | 42,817 | 30,613 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.