Megatherm Induction 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
Operating Revenue	3,316	3,205	3,063	2,659	1,878	1,090
Other Revenue	11.1	11.1	5.71	4.19	0.13	0.68
Revenue	3,327	3,216	3,068	2,663	1,878	1,091
Revenue Growth (YoY)	7.60%	4.82%	15.22%	41.77%	72.21%	-17.06%
Cost of Revenue	2,413	2,348	2,256	2,022	1,515	762.86
Gross Profit	914.35	868.5	812.11	641.39	363.52	327.91
Selling, General & Admin	233.04	207.25	190.81	153.52	116.87	80.33
Other Operating Expenses	309.22	293.51	255.72	205.82	161.33	113.31
Operating Expenses	583.95	539.91	479.85	383.09	298.27	214.16
Operating Income	330.4	328.59	332.25	258.3	65.24	113.76
Interest Expense	-20.3	-26.14	-29.23	-28.08	-38.54	-62.82
Interest & Investment Income	16.69	16.69	3.89	1.38	2.6	1.93
Currency Exchange Gain (Loss)	4.22	4.22	1.63	-2.84	3.65	-2.49
Other Non Operating Income (Expenses)	-6.1	-33.92	-32.54	-30.3	-11.4	-7.83
EBT Excluding Unusual Items	324.91	289.44	276	198.47	21.55	42.55
Gain (Loss) on Sale of Assets	-	-	-	-0.12	-6.35	-
Pretax Income	324.91	289.44	276	198.35	15.2	42.55
Income Tax Expense	84.55	76.38	68.76	58.31	4.19	11.64
Net Income	240.36	213.06	207.24	140.04	11.01	30.91
Net Income to Common	240.36	213.06	207.24	140.04	11.01	30.91
Net Income Growth	7.11%	2.81%	47.98%	1171.94%	-64.38%	-44.09%
Shares Outstanding (Basic)	19	19	15	14	14	14
Shares Outstanding (Diluted)	19	19	15	14	14	14
Shares Change (YoY)	9.77%	28.46%	5.91%	0.63%	0.10%	0.36%
EPS (Basic)	12.76	11.31	14.13	10.11	0.80	2.25
EPS (Diluted)	12.76	11.31	14.13	10.11	0.80	2.25
EPS Growth	-2.43%	-19.97%	39.76%	1163.76%	-64.42%	-44.29%
Free Cash Flow	78.77	-29.03	95.35	67.23	156.01	130.05
Free Cash Flow Per Share	4.18	-1.54	6.50	4.86	11.34	9.46
Gross Margin	27.48%	27.00%	26.47%	24.09%	19.35%	30.06%
Operating Margin	9.93%	10.22%	10.83%	9.70%	3.47%	10.43%
Profit Margin	7.22%	6.62%	6.75%	5.26%	0.59%	2.83%
Free Cash Flow Margin	2.37%	-0.90%	3.11%	2.53%	8.30%	11.92%
EBITDA	367.6	363.26	363.13	281.54	85.55	134.8
EBITDA Margin	11.05%	11.29%	11.83%	10.57%	4.55%	12.36%
D&A For EBITDA	37.2	34.67	30.87	23.24	20.31	21.04
EBIT	330.4	328.59	332.25	258.3	65.24	113.76
EBIT Margin	9.93%	10.22%	10.83%	9.70%	3.47%	10.43%
Effective Tax Rate	26.02%	26.39%	24.91%	29.40%	27.57%	27.36%
Revenue as Reported	3,376	3,237	3,074	2,664	1,885	1,093
Advertising Expenses	-	25.51	18.2	10.25	1.66	1.59

Source: S&P Global Market Intelligence. Standard template. Financial Sources.