E
eMudhra Ltd
NSE:EMUDHRA
eMudhra Ltd
NSE:EMUDHRA
Price:
391.5
INR
0.13%
Market Closed
Market Cap:
₹32B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
E
|
eMudhra Ltd
NSE:EMUDHRA
|
IN |
|
A
|
Abate As Industries Ltd
BSE:531658
|
IN |
Income Statement
Earnings Waterfall
eMudhra Ltd
eMudhra Ltd
Income Statement
eMudhra Ltd
eMudhra Ltd
Currency: INR
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
24
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Revenue |
2 349
N/A
|
2 014
-14%
|
2 173
+8%
|
2 488
+14%
|
2 763
+11%
|
3 141
+14%
|
3 502
+12%
|
3 731
+7%
|
3 858
+3%
|
4 307
+12%
|
4 722
+10%
|
5 194
+10%
|
5 742
+11%
|
6 059
+6%
|
6 551
+8%
|
|
| Gross Profit | ||||||||||||||||
| Cost of Revenue |
(331)
|
(224)
|
(239)
|
(312)
|
(299)
|
(334)
|
(350)
|
(335)
|
(374)
|
(349)
|
(289)
|
(336)
|
(334)
|
(369)
|
(504)
|
|
| Gross Profit |
2 017
N/A
|
1 790
-11%
|
1 935
+8%
|
2 175
+12%
|
2 463
+13%
|
2 807
+14%
|
3 152
+12%
|
3 396
+8%
|
3 483
+3%
|
3 957
+14%
|
4 432
+12%
|
4 857
+10%
|
5 408
+11%
|
5 690
+5%
|
6 047
+6%
|
|
| Operating Income | ||||||||||||||||
| Operating Expenses |
(1 305)
|
(1 156)
|
(1 264)
|
(1 460)
|
(1 725)
|
(2 016)
|
(2 340)
|
(2 493)
|
(2 574)
|
(3 015)
|
(3 446)
|
(3 852)
|
(4 341)
|
(4 568)
|
(4 840)
|
|
| Selling, General & Administrative |
(877)
|
(670)
|
(638)
|
(1 000)
|
(701)
|
(764)
|
(817)
|
(1 396)
|
(829)
|
(849)
|
(883)
|
(1 499)
|
(978)
|
(1 111)
|
(1 250)
|
|
| Depreciation & Amortization |
(170)
|
(145)
|
(149)
|
(158)
|
(166)
|
(179)
|
(192)
|
(208)
|
(216)
|
(224)
|
(233)
|
(238)
|
(250)
|
(284)
|
(311)
|
|
| Other Operating Expenses |
(257)
|
(342)
|
(477)
|
(302)
|
(857)
|
(1 073)
|
(1 331)
|
(889)
|
(1 528)
|
(1 941)
|
(2 329)
|
(2 114)
|
(3 113)
|
(3 172)
|
(3 279)
|
|
| Operating Income |
713
N/A
|
634
-11%
|
671
+6%
|
715
+7%
|
739
+3%
|
791
+7%
|
813
+3%
|
903
+11%
|
910
+1%
|
943
+4%
|
986
+5%
|
1 006
+2%
|
1 067
+6%
|
1 122
+5%
|
1 207
+8%
|
|
| Pre-Tax Income | ||||||||||||||||
| Interest Income Expense |
(55)
|
(43)
|
(35)
|
19
|
(17)
|
(17)
|
(23)
|
16
|
(30)
|
(33)
|
(26)
|
71
|
(11)
|
(13)
|
(21)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
10
|
24
|
31
|
0
|
47
|
37
|
47
|
(3)
|
85
|
96
|
95
|
(1)
|
92
|
98
|
108
|
|
| Pre-Tax Income |
667
N/A
|
615
-8%
|
667
+8%
|
734
+10%
|
769
+5%
|
812
+6%
|
837
+3%
|
927
+11%
|
966
+4%
|
1 007
+4%
|
1 056
+5%
|
1 074
+2%
|
1 148
+7%
|
1 207
+5%
|
1 294
+7%
|
|
| Net Income | ||||||||||||||||
| Tax Provision |
(119)
|
(101)
|
(105)
|
(122)
|
(130)
|
(151)
|
(127)
|
(163)
|
(181)
|
(187)
|
(212)
|
(202)
|
(208)
|
(225)
|
(246)
|
|
| Income from Continuing Operations |
549
|
514
|
562
|
612
|
639
|
662
|
710
|
764
|
785
|
820
|
844
|
872
|
941
|
982
|
1 048
|
|
| Income to Minority Interest |
4
|
6
|
4
|
5
|
(5)
|
(11)
|
(11)
|
(13)
|
(8)
|
(8)
|
(24)
|
(26)
|
(24)
|
(32)
|
(21)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Net Income (Common) |
553
N/A
|
520
-6%
|
566
+9%
|
617
+9%
|
634
+3%
|
651
+3%
|
699
+7%
|
751
+7%
|
773
+3%
|
809
+5%
|
817
+1%
|
846
+4%
|
917
+8%
|
950
+4%
|
1 027
+8%
|
|
| EPS (Diluted) |
7
N/A
|
6.83
-2%
|
7.39
+8%
|
8.01
+8%
|
8.13
+1%
|
8.32
+2%
|
8.96
+8%
|
9.5
+6%
|
9.31
-2%
|
9.77
+5%
|
10.05
+3%
|
10.22
+2%
|
11.05
+8%
|
11.5
+4%
|
12.39
+8%
|
|
Switch to:
Switch to:
See Also
Discover More
