NSE:VIDHIING 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	3,669	3,823	2,980	4,040	5,371	2,664
Revenue	3,669	3,823	2,980	4,040	5,371	2,664
Revenue Growth (YoY)	3.81%	28.30%	-26.25%	-24.78%	101.59%	18.61%
Cost of Revenue	2,206	2,499	1,951	3,005	4,057	1,787
Gross Profit	1,463	1,324	1,028	1,035	1,313	877.09
Selling, General & Admin	248	224.88	143.99	140.99	125.14	96.18
Other Operating Expenses	440.99	414.54	307.33	335.52	334.33	242.99
Operating Expenses	779.4	715.35	515.01	511.56	490.61	368.41
Operating Income	683.16	609.01	513.48	523.27	822.81	508.67
Interest Expense	-39.78	-17.67	-17.06	-21.36	-26.34	-15.72
Interest & Investment Income	10.65	10.65	7.02	5.06	4.72	7.33
Other Non Operating Income (Expenses)	1.7	-2.14	-15.42	-8.98	-11.56	-4.71
EBT Excluding Unusual Items	655.74	599.86	488.03	498	789.63	495.57
Pretax Income	655.74	599.86	488.03	498	789.63	495.57
Income Tax Expense	178.7	165.89	123.55	121	203.95	129.98
Net Income	477.04	433.96	364.48	377	585.68	365.59
Net Income to Common	477.04	433.96	364.48	377	585.68	365.59
Net Income Growth	13.63%	19.06%	-3.32%	-35.63%	60.20%	7.78%
Shares Outstanding (Basic)	50	50	50	50	50	50
Shares Outstanding (Diluted)	50	50	50	50	50	50
Shares Change (YoY)	0.08%	-	0.02%	0.18%	-0.20%	-
EPS (Basic)	9.55	8.69	7.30	7.55	11.75	7.32
EPS (Diluted)	9.54	8.68	7.30	7.55	11.75	7.32
EPS Growth	13.44%	18.94%	-3.34%	-35.74%	60.52%	7.80%
Free Cash Flow	-	-119.81	512.26	530.85	-621.54	78.59
Free Cash Flow Per Share	-	-2.40	10.26	10.63	-12.47	1.57
Dividend Per Share	4.500	5.000	2.000	0.800	0.800	0.800
Dividend Growth	-	150.00%	150.00%	-	-	-20.00%
Gross Margin	39.87%	34.64%	34.52%	25.61%	24.46%	32.92%
Operating Margin	18.62%	15.93%	17.23%	12.95%	15.32%	19.09%
Profit Margin	13.00%	11.35%	12.23%	9.33%	10.90%	13.72%
Free Cash Flow Margin	-	-3.13%	17.19%	13.14%	-11.57%	2.95%
EBITDA	763.77	681.23	574.51	556.3	853.29	537.25
EBITDA Margin	20.82%	17.82%	19.28%	13.77%	15.89%	20.17%
D&A For EBITDA	80.61	72.22	61.03	33.03	30.48	28.58
EBIT	683.16	609.01	513.48	523.27	822.81	508.67
EBIT Margin	18.62%	15.93%	17.23%	12.95%	15.32%	19.09%
Effective Tax Rate	27.25%	27.66%	25.32%	24.30%	25.83%	26.23%
Revenue as Reported	3,688	3,839	2,991	4,052	5,384	2,680
Advertising Expenses	-	10.13	7.98	10.33	8.34	5.51

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