Vidya Wires Limited (NSE:VIDYAWIRES)

Vidya Wires Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	15,246	14,864	11,861	10,114	9,126	6,449
Other Revenue	67.9	39.36	1.07	8.06	-	-
Revenue	15,314	14,903	11,862	10,122	9,126	6,449
Revenue Growth (YoY)	-	25.64%	17.18%	10.92%	41.50%	-
Cost of Revenue	14,357	14,055	11,272	9,613	8,715	6,126
Gross Profit	957.78	848.43	590.07	509.07	410.62	323.01
Selling, General & Admin	107.35	94.43	66.85	65.76	54.16	58.78
Other Operating Expenses	86.16	72.36	64.49	76.88	46.35	34.99
Operating Expenses	224	195.09	160.81	169.93	122.12	110.29
Operating Income	733.78	653.34	429.26	339.14	288.5	212.71
Interest Expense	-112.57	-109.81	-104.59	-79.37	-65.68	-42.89
Interest & Investment Income	0.93	0.93	1.6	1.51	0.77	4
Currency Exchange Gain (Loss)	2.12	2.12	20.92	32.25	39.8	19.47
Other Non Operating Income (Expenses)	1.49	1.49	-4.56	-3.01	0.65	-5.5
EBT Excluding Unusual Items	625.75	548.07	342.63	290.52	264.04	187.78
Gain (Loss) on Sale of Assets	-	-	0.18	-	-	0.04
Other Unusual Items	0.02	0.02	0.39	-	-	-
Pretax Income	628.63	550.95	343.2	290.52	264.09	187.82
Income Tax Expense	168.38	142.23	86.27	75.48	66.78	45.84
Net Income	460.25	408.72	256.93	215.04	197.31	141.98
Net Income to Common	460.25	408.72	256.93	215.04	197.31	141.98
Net Income Growth	-	59.08%	19.48%	8.99%	38.97%	-
Shares Outstanding (Basic)	160	160	160	160	160	160
Shares Outstanding (Diluted)	160	160	160	160	160	160
Shares Change (YoY)	-	-	-	-	-0.01%	-
EPS (Basic)	2.88	2.55	1.61	1.34	1.23	0.89
EPS (Diluted)	2.87	2.55	1.61	1.34	1.23	0.89
EPS Growth	-	58.80%	19.84%	8.94%	38.62%	-
Free Cash Flow	-107.59	-244.93	-22.94	292.1	-216.14	-58.48
Free Cash Flow Per Share	-0.67	-1.53	-0.14	1.83	-1.35	-0.36
Gross Margin	6.25%	5.69%	4.98%	5.03%	4.50%	5.01%
Operating Margin	4.79%	4.38%	3.62%	3.35%	3.16%	3.30%
Profit Margin	3.00%	2.74%	2.17%	2.12%	2.16%	2.20%
Free Cash Flow Margin	-0.70%	-1.64%	-0.19%	2.89%	-2.37%	-0.91%
EBITDA	764.12	681.49	456.04	366.24	310.08	229.24
EBITDA Margin	4.99%	4.57%	3.84%	3.62%	3.40%	3.55%
D&A For EBITDA	30.34	28.15	26.78	27.1	21.58	16.52
EBIT	733.78	653.34	429.26	339.14	288.5	212.71
EBIT Margin	4.79%	4.38%	3.62%	3.35%	3.16%	3.30%
Effective Tax Rate	26.78%	25.81%	25.14%	25.98%	25.29%	24.41%
Revenue as Reported	15,326	14,914	11,885	10,157	9,170	6,455
Advertising Expenses	-	5.43	6.51	7.63	2.22	0.58

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