{ "ticker": { "uuid": "9ded208b-86cb-492e-a906-2ae4e164d12b", "symbol": "AEGISVOPAK", "name": "AEGIS VOPAK TERMINALS LTD", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9ded208b-86cb-492e-a906-2ae4e164d12b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ded208b-86cb-492e-a906-2ae4e164d12b/" }, "ticker_metadata": { "id": 12877, "uuid": "9ded208b-86cb-492e-a906-2ae4e164d12b", "symbol": "AEGISVOPAK", "name": "AEGIS VOPAK TERMINALS LTD", "asset_type": "equity", "market_cap": 217343623168, "stock_exchange_id": 7, "industry": "Oil & Gas Equipment & Services", "sector": "Energy", "description": "Aegis Vopak Terminals Limited engages in the business of storage and terminalling facilities for LPG and chemical products in India. The company operates through Gas Terminal Division and Liquid Terminal Division segments. It is involved in the storage and handling of liquified petroleum gas, oil, liquid chemical, petrochemical, gas, petroleum, bitumen, and vegetable oil products. The company was formerly known as Aegis LPG Logistics (Pipavav) Limited and changed its name to Aegis Vopak Terminals Limited in August 2021. Aegis Vopak Terminals Limited was incorporated in 2013 and is based in Mumbai, India.", "currency": "INR", "is_active": true }, "exchange_metadata": { "id": 7, "name": "NSE India", "symbol": "NSI", "country_code": "IN", "currency": "INR", "benchmark": "^NSEI", "data_symbol": "NSI", "ticker_suffix": ".NS", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9ded208b-86cb-492e-a906-2ae4e164d12b", "symbol": "AEGISVOPAK", "name": "AEGIS VOPAK TERMINALS LTD", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Energy", "industry": "Oil & Gas Equipment & Services", "page_url": "https://sharemaestro.com/factors/ticker/9ded208b-86cb-492e-a906-2ae4e164d12b/", "api_url": "https://sharemaestro.com/factors/api/tickers/9ded208b-86cb-492e-a906-2ae4e164d12b/" }, "week_end_date": "2026-06-07", "universe": "INR_IN", "score": { "os": 0.02, "value": 0.05, "quality": 0.32, "momentum": 0.19, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 190.19, "market_cap": 210728903508.89, "pe_ratio": 90.9044, "earnings_yield": 0.011, "ebitda_to_ev": 0.0167, "shareholder_yield": -0.1278, "roe": 0.054, "piotroski_f_score": 3, "momentum_12_1": -0.178, "volatility_252d": 0.4748 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:01:44.722286+00:00", "batch_id": "" }, "size": { "price_close": 190.19, "market_cap": 210728903508.893, "market_cap_usd": 210728903508.893, "enterprise_value": 245015383508.893, "shares_outstanding": 1107991489, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 90.9044, "pb_ratio": 4.9114, "ptbv_ratio": 4.9114, "ps_ratio": 26.5877, "pcf_ratio": 30.0199, "pfcf_ratio": 37771.8056, "ev_ebitda": 59.8985, "ev_ebit": 62.666, "ev_sales": 30.9136, "ev_fcf": 43917.4374, "earnings_yield": 0.011, "fcf_yield": 0.0, "price_to_sales": 26.5877, "price_to_book": 4.9114, "price_to_cashflow": 30.0199, "ebitda_to_ev": 0.0167, "sales_yield": 0.0323 }, "yield": { "dividend_yield": 0, "buyback_yield": -0.1278, "shareholder_yield": -0.1278, "debt_paydown_yield": 0.017, "total_yield": -0.1108 }, "quality": { "gross_margin": 0.7585, "operating_margin": 0.4933, "net_margin": 0.2925, "ebitda_margin": 0.5161, "fcf_margin": 0.0007, "roe": 0.054, "roa": 0.0274, "roic": 0.038, "roc_greenblatt": null, "asset_turnover": 0.0938, "cash_conversion": 0.0024, "accruals_ratio": -0.0556, "sbc_to_revenue": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.1357, "revenue_stability_5y": 0.3827, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0711, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 8.382, "debt_to_assets": 0.4415, "interest_coverage": 3.5859, "current_ratio": 0.3693, "quick_ratio": 0.3693, "net_debt": 34286480000, "local_beta": 1.8092, "volatility_252d": 0.4748, "volatility_60d": 1.0068, "max_drawdown_12m": -0.4171, "risk_adjusted_momentum": -0.3749 }, "growth": { "revenue_growth_1y": 0.1696, "revenue_growth_3y_cagr": 0.3773, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.9987, "book_value_growth_1y": null, "revenue_growth": 0.1696, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0996, "price_return_3m": -0.0472, "price_return_6m": -0.2674, "price_return_9m": -0.1977, "price_return_12m": -0.2599, "price_return_12m_ex1m": -0.178, "momentum_6m": -0.2674, "momentum_12m": -0.2599, "momentum_12_1": -0.178, "distance_from_52w_high": -0.3465, "distance_from_52w_low": 0.1211, "relative_strength": -0.1523 }, "raw_ttm": { "revenue_ttm": 7925809000, "gross_profit_ttm": 6011457000, "ebit_ttm": 3909860000, "ebitda_ttm": 4090509000, "net_income_ttm": 2318137000, "eps_diluted_ttm": 2.0922, "operating_cash_flow_ttm": 7019637000, "capital_expenditure_ttm": -7014058000, "fcf_ttm": 5579000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26921503000, "interest_expense_ttm": 1090335000, "cash_and_equivalents": 3022789000, "total_current_assets": 7352471000, "total_current_liabilities": 19908272000, "net_ppe": null, "total_assets": 84501288000, "total_debt": 37309269000, "total_equity": 42905705000, "net_working_capital": 2128587000, "book_value_per_share": 38.7239, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.7239 }, "ranks": { "universe_ticker_count": 1806, "rank_pe": 91, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 98, "rank_pcf": 65, "rank_ev_ebitda": 96, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 53, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 76, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 83, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 76 }, "composites": { "value_composite": 95, "quality_composite": 68, "momentum_composite": 81, "growth_composite": 32, "yield_composite": 90, "svqf_composite": 93, "vc1_composite": 95, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 98, "quality_value_composite": 0.1265, "os_score": 0.02, "value_percentile": 0.05, "quality_percentile": 0.32, "momentum_percentile": 0.19, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 5340, "ticker_id": 12877, "universe_id": 4, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:01:44.722286+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.19, "market_cap": 210728903508.893, "market_cap_usd": 210728903508.893, "enterprise_value": 245015383508.893, "shares_outstanding": 1107991489, "fx_rate_to_usd": null, "pe_ratio": 90.90442174, "pb_ratio": 4.91144251, "ptbv_ratio": 4.91144251, "ps_ratio": 26.58768379, "pcf_ratio": 30.01991464, "pfcf_ratio": 37771.80561192, "ev_ebitda": 59.89850738, "ev_ebit": 62.66602474, "ev_sales": 30.91361191, "ev_fcf": 43917.43744558, "earnings_yield": 0.01100056, "fcf_yield": 2.277e-05, "dividend_yield": 0, "buyback_yield": -0.1277542, "shareholder_yield": -0.1277542, "debt_paydown_yield": 0.01696644, "total_yield": -0.11078776, "gross_margin": 0.75846604, "operating_margin": 0.49330737, "net_margin": 0.29247954, "ebitda_margin": 0.51609987, "fcf_margin": 0.0007039, "roe": 0.05402864, "roa": 0.02743316, "roic": 0.03798824, "roc_greenblatt": null, "asset_turnover": 0.09379513, "cash_conversion": 0.00240667, "accruals_ratio": -0.05563821, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.38195931, "debt_to_assets": 0.44152308, "interest_coverage": 3.58592543, "current_ratio": 0.36931739, "quick_ratio": 0.36931739, "net_debt": 34286480000, "revenue_growth_1y": 0.16961993, "revenue_growth_3y_cagr": 0.37726816, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.99873367, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.135657, "revenue_stability_5y": 0.382694, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0996497, "price_return_3m": -0.04723972, "price_return_6m": -0.26737289, "price_return_9m": -0.19767982, "price_return_12m": -0.25993226, "price_return_12m_ex1m": -0.17802244, "distance_from_52w_high": -0.34653836, "distance_from_52w_low": 0.1211389, "relative_strength": -0.15225252, "local_beta": 1.8092, "volatility_252d": 0.474826, "volatility_60d": 1.006793, "max_drawdown_12m": -0.4171448, "revenue_ttm": 7925809000, "gross_profit_ttm": 6011457000, "ebit_ttm": 3909860000, "ebitda_ttm": 4090509000, "net_income_ttm": 2318137000, "eps_diluted_ttm": 2.09219748, "operating_cash_flow_ttm": 7019637000, "capital_expenditure_ttm": -7014058000, "fcf_ttm": 5579000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26921503000, "interest_expense_ttm": 1090335000, "cash_and_equivalents": 3022789000, "total_current_assets": 7352471000, "total_current_liabilities": 19908272000, "net_ppe": null, "total_assets": 84501288000, "total_debt": 37309269000, "total_equity": 42905705000, "net_working_capital": 2128587000, "book_value_per_share": 38.72385792, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.72385792, "universe_ticker_count": 1806, "sector": "Energy", "rank_pe": 91, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 98, "rank_pcf": 65, "rank_ev_ebitda": 96, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 53, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 76, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 83, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 76, "value_composite": 95, "quality_composite": 68, "momentum_composite": 81, "growth_composite": 32, "yield_composite": 90, "svqf_composite": 93, "vc1_composite": 95, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 190.19, "os": 0.02, "value": 0.05, "quality": 0.32, "momentum": 0.19, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 90.9044, "earnings_yield": 0.011, "shareholder_yield": -0.1278, "roe": 0.054, "momentum_12_1": -0.178, "complete_fields": { "id": 5340, "ticker_id": 12877, "universe_id": 4, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:01:44.722286+00:00", "batch_id": "", "os_score_delta": null, "price_close": 190.19, "market_cap": 210728903508.893, "market_cap_usd": 210728903508.893, "enterprise_value": 245015383508.893, "shares_outstanding": 1107991489, "fx_rate_to_usd": null, "pe_ratio": 90.90442174, "pb_ratio": 4.91144251, "ptbv_ratio": 4.91144251, "ps_ratio": 26.58768379, "pcf_ratio": 30.01991464, "pfcf_ratio": 37771.80561192, "ev_ebitda": 59.89850738, "ev_ebit": 62.66602474, "ev_sales": 30.91361191, "ev_fcf": 43917.43744558, "earnings_yield": 0.01100056, "fcf_yield": 2.277e-05, "dividend_yield": 0, "buyback_yield": -0.1277542, "shareholder_yield": -0.1277542, "debt_paydown_yield": 0.01696644, "total_yield": -0.11078776, "gross_margin": 0.75846604, "operating_margin": 0.49330737, "net_margin": 0.29247954, "ebitda_margin": 0.51609987, "fcf_margin": 0.0007039, "roe": 0.05402864, "roa": 0.02743316, "roic": 0.03798824, "roc_greenblatt": null, "asset_turnover": 0.09379513, "cash_conversion": 0.00240667, "accruals_ratio": -0.05563821, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 8.38195931, "debt_to_assets": 0.44152308, "interest_coverage": 3.58592543, "current_ratio": 0.36931739, "quick_ratio": 0.36931739, "net_debt": 34286480000, "revenue_growth_1y": 0.16961993, "revenue_growth_3y_cagr": 0.37726816, "revenue_growth_5y_cagr": null, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.99873367, "book_value_growth_1y": null, "piotroski_f_score": 3, "altman_z_score": null, "earnings_stability_5y": 0.135657, "revenue_stability_5y": 0.382694, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0996497, "price_return_3m": -0.04723972, "price_return_6m": -0.26737289, "price_return_9m": -0.19767982, "price_return_12m": -0.25993226, "price_return_12m_ex1m": -0.17802244, "distance_from_52w_high": -0.34653836, "distance_from_52w_low": 0.1211389, "relative_strength": -0.15225252, "local_beta": 1.8092, "volatility_252d": 0.474826, "volatility_60d": 1.006793, "max_drawdown_12m": -0.4171448, "revenue_ttm": 7925809000, "gross_profit_ttm": 6011457000, "ebit_ttm": 3909860000, "ebitda_ttm": 4090509000, "net_income_ttm": 2318137000, "eps_diluted_ttm": 2.09219748, "operating_cash_flow_ttm": 7019637000, "capital_expenditure_ttm": -7014058000, "fcf_ttm": 5579000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 26921503000, "interest_expense_ttm": 1090335000, "cash_and_equivalents": 3022789000, "total_current_assets": 7352471000, "total_current_liabilities": 19908272000, "net_ppe": null, "total_assets": 84501288000, "total_debt": 37309269000, "total_equity": 42905705000, "net_working_capital": 2128587000, "book_value_per_share": 38.72385792, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 38.72385792, "universe_ticker_count": 1806, "sector": "Energy", "rank_pe": 91, "rank_pb": 73, "rank_ptbv": 73, "rank_ps": 98, "rank_pcf": 65, "rank_ev_ebitda": 96, "rank_ev_ebit": 90, "rank_earnings_yield": 91, "rank_fcf_yield": 58, "rank_dividend_yield": 53, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 76, "rank_roc": 50, "rank_roic": 78, "rank_gross_margin": 10, "rank_fcf_margin": 57, "rank_piotroski": 83, "rank_accruals": 22, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 36, "rank_momentum_12m": 76, "rank_momentum_12m_ex1m": 70, "rank_relative_strength": 76, "value_composite": 95, "quality_composite": 68, "momentum_composite": 81, "growth_composite": 32, "yield_composite": 90, "svqf_composite": 93, "vc1_composite": 95, "vc2_composite": 98, "vc3_composite": 98, "trending_value_composite": null, "overall_composite": 98, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 9230782000, "cost_of_revenue": 2077379000, "gross_profit": 7153403000, "ebit": 4787146000, "ebitda": 7239180000, "pretax_income": null, "tax_provision": null, "net_income": 3104693000, "net_income_to_common": 3104693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3022789000, "total_current_assets": 7352471000, "total_assets": 84501288000, "short_term_debt": 17707177000, "long_term_debt": 3469070000, "total_debt": 37309269000, "total_liabilities": null, "total_equity": 42905705000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 7019637000, "capital_expenditure": -7014058000, "free_cash_flow": 5579000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 26921503000, "net_debt_issued": -3575319000 }, "complete_fields": { "id": 360138, "ticker_id": 12877, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7239180000", "netIncome": "3104693000", "grossProfit": "7153403000", "totalRevenue": "9230782000", "costOfRevenue": "2077379000", "interestExpense": "1097255000", "operatingIncome": "4787146000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2077379000" }, "balance": { "totalDebt": "37309269000", "totalAssets": "84501288000", "longTermDebt": "3469070000", "shortTermDebt": "17707177000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "7352471000", "totalShareholderEquity": "42905705000", "totalCurrentLiabilities": "19908272000", "cashAndShortTermInvestments": "3022789000" }, "cashflow": { "freeCashFlow": "5579000", "dividendsPaid": null, "issuanceOfDebt": "16842411000", "issuanceOfStock": "26921503000", "repaymentOfDebt": "-20417730000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7019637000", "repurchaseOfStock": null, "capitalExpenditures": "-7014058000" } }, "revenue": 9230782000, "cost_of_revenue": 2077379000, "gross_profit": 7153403000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4787146000, "depreciation_amortisation": 2077379000, "ebitda": 7239180000, "interest_expense": 1097255000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 3104693000, "net_income_continuing_ops": null, "net_income_to_common": 3104693000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3022789000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7352471000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 84501288000, "short_term_debt": 17707177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19908272000, "long_term_debt": 3469070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37309269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42905705000, "shares_outstanding": 1107991489, "operating_cash_flow": 7019637000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -7014058000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 26921503000, "net_debt_issued": -3575319000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 5579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7239180000", "netIncome": "3104693000", "grossProfit": "7153403000", "totalRevenue": "9230782000", "costOfRevenue": "2077379000", "interestExpense": "1097255000", "operatingIncome": "4787146000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2077379000" }, "balance": { "totalDebt": "37309269000", "totalAssets": "84501288000", "longTermDebt": "3469070000", "shortTermDebt": "17707177000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "7352471000", "totalShareholderEquity": "42905705000", "totalCurrentLiabilities": "19908272000", "cashAndShortTermInvestments": "3022789000" }, "cashflow": { "freeCashFlow": "5579000", "dividendsPaid": null, "issuanceOfDebt": "16842411000", "issuanceOfStock": "26921503000", "repaymentOfDebt": "-20417730000", "fiscalDateEnding": "2026-03-31", "operatingCashflow": "7019637000", "repurchaseOfStock": null, "capitalExpenditures": "-7014058000" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 7892121000, "cost_of_revenue": 1476662000, "gross_profit": 6415459000, "ebit": 4271746000, "ebitda": 6064724000, "pretax_income": null, "tax_provision": null, "net_income": 2004367000, "net_income_to_common": 2004367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 5763329000, "capital_expenditure": -1357687000, "free_cash_flow": 4405642000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000000, "net_debt_issued": -1040454000 }, "complete_fields": { "id": 360143, "ticker_id": 12877, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6064724000", "netIncome": "2004367000", "grossProfit": "6415459000", "totalRevenue": "7892121000", "costOfRevenue": "1476662000", "interestExpense": "1934117000", "operatingIncome": "4271746000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1476662000" }, "cashflow": { "freeCashFlow": "4405642000", "dividendsPaid": null, "issuanceOfDebt": "10611099000", "issuanceOfStock": "8000000000", "repaymentOfDebt": "-11651553000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "5763329000", "repurchaseOfStock": null, "capitalExpenditures": "-1357687000" } }, "revenue": 7892121000, "cost_of_revenue": 1476662000, "gross_profit": 6415459000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4271746000, "depreciation_amortisation": 1476662000, "ebitda": 6064724000, "interest_expense": 1934117000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2004367000, "net_income_continuing_ops": null, "net_income_to_common": 2004367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 5763329000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1357687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000000, "net_debt_issued": -1040454000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 4405642000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6064724000", "netIncome": "2004367000", "grossProfit": "6415459000", "totalRevenue": "7892121000", "costOfRevenue": "1476662000", "interestExpense": "1934117000", "operatingIncome": "4271746000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1476662000" }, "cashflow": { "freeCashFlow": "4405642000", "dividendsPaid": null, "issuanceOfDebt": "10611099000", "issuanceOfStock": "8000000000", "repaymentOfDebt": "-11651553000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "5763329000", "repurchaseOfStock": null, "capitalExpenditures": "-1357687000" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 5617610000, "cost_of_revenue": 1218370000, "gross_profit": 4399240000, "ebit": 2858510000, "ebitda": 4042750000, "pretax_income": null, "tax_provision": null, "net_income": 865440000, "net_income_to_common": 865440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1055710000, "total_current_assets": 3678230000, "total_assets": 45234010000, "short_term_debt": 0, "long_term_debt": 25864170000, "total_debt": 32729460000, "total_liabilities": null, "total_equity": 9971650000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 3372080000, "capital_expenditure": -6627330000, "free_cash_flow": -3255250000, "dividends_paid": -328620000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 8452610000 }, "complete_fields": { "id": 360146, "ticker_id": 12877, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "4042750000", "netIncome": "865440000", "grossProfit": "4399240000", "totalRevenue": "5617610000", "costOfRevenue": "1218370000", "interestExpense": "1692660000", "operatingIncome": "2858510000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1139910000" }, "balance": { "totalDebt": "32729460000", "totalAssets": "45234010000", "longTermDebt": "25864170000", "shortTermDebt": "0", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "3678230000", "totalShareholderEquity": "9971650000", "totalCurrentLiabilities": "2132300000", "cashAndShortTermInvestments": "1055710000" }, "cashflow": { "freeCashFlow": "-3255250000", "dividendsPaid": "-328620000", "issuanceOfDebt": "8812610000", "issuanceOfStock": "0", "repaymentOfDebt": "-360000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "3372080000", "repurchaseOfStock": null, "capitalExpenditures": "-6627330000" } }, "revenue": 5617610000, "cost_of_revenue": 1218370000, "gross_profit": 4399240000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2858510000, "depreciation_amortisation": 1139910000, "ebitda": 4042750000, "interest_expense": 1692660000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 865440000, "net_income_continuing_ops": null, "net_income_to_common": 865440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1055710000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3678230000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 45234010000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2132300000, "long_term_debt": 25864170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 32729460000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9971650000, "shares_outstanding": 1107991489, "operating_cash_flow": 3372080000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -6627330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -328620000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 8452610000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3255250000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "4042750000", "netIncome": "865440000", "grossProfit": "4399240000", "totalRevenue": "5617610000", "costOfRevenue": "1218370000", "interestExpense": "1692660000", "operatingIncome": "2858510000", "fiscalDateEnding": "2024-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "1139910000" }, "balance": { "totalDebt": "32729460000", "totalAssets": "45234010000", "longTermDebt": "25864170000", "shortTermDebt": "0", "fiscalDateEnding": "2024-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "3678230000", "totalShareholderEquity": "9971650000", "totalCurrentLiabilities": "2132300000", "cashAndShortTermInvestments": "1055710000" }, "cashflow": { "freeCashFlow": "-3255250000", "dividendsPaid": "-328620000", "issuanceOfDebt": "8812610000", "issuanceOfStock": "0", "repaymentOfDebt": "-360000000", "fiscalDateEnding": "2024-03-31", "operatingCashflow": "3372080000", "repurchaseOfStock": null, "capitalExpenditures": "-6627330000" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 3533320000, "cost_of_revenue": 945950000, "gross_profit": 2587370000, "ebit": 1389780000, "ebitda": 2314050000, "pretax_income": null, "tax_provision": null, "net_income": -750000, "net_income_to_common": -750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229030000, "total_current_assets": 1797520000, "total_assets": 34814820000, "short_term_debt": 0, "long_term_debt": 17451680000, "total_debt": 23738470000, "total_liabilities": null, "total_equity": 9530910000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1724860000, "capital_expenditure": -1789330000, "free_cash_flow": -64470000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 10983450000, "net_debt_issued": 6786830000 }, "complete_fields": { "id": 360147, "ticker_id": 12877, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "2314050000", "netIncome": "-750000", "grossProfit": "2587370000", "totalRevenue": "3533320000", "costOfRevenue": "945950000", "interestExpense": "1376060000", "operatingIncome": "1389780000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "912020000" }, "balance": { "totalDebt": "23738470000", "totalAssets": "34814820000", "longTermDebt": "17451680000", "shortTermDebt": "0", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "1797520000", "totalShareholderEquity": "9530910000", "totalCurrentLiabilities": "1276180000", "cashAndShortTermInvestments": "229030000" }, "cashflow": { "freeCashFlow": "-64470000", "dividendsPaid": "0", "issuanceOfDebt": "10936830000", "issuanceOfStock": "10983450000", "repaymentOfDebt": "-4150000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "1724860000", "repurchaseOfStock": null, "capitalExpenditures": "-1789330000" } }, "revenue": 3533320000, "cost_of_revenue": 945950000, "gross_profit": 2587370000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1389780000, "depreciation_amortisation": 912020000, "ebitda": 2314050000, "interest_expense": 1376060000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": -750000, "net_income_continuing_ops": null, "net_income_to_common": -750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229030000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 1797520000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 34814820000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1276180000, "long_term_debt": 17451680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 23738470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 9530910000, "shares_outstanding": 1107991489, "operating_cash_flow": 1724860000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -1789330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": 10983450000, "net_debt_issued": 6786830000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -64470000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "2314050000", "netIncome": "-750000", "grossProfit": "2587370000", "totalRevenue": "3533320000", "costOfRevenue": "945950000", "interestExpense": "1376060000", "operatingIncome": "1389780000", "fiscalDateEnding": "2023-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "912020000" }, "balance": { "totalDebt": "23738470000", "totalAssets": "34814820000", "longTermDebt": "17451680000", "shortTermDebt": "0", "fiscalDateEnding": "2023-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "1797520000", "totalShareholderEquity": "9530910000", "totalCurrentLiabilities": "1276180000", "cashAndShortTermInvestments": "229030000" }, "cashflow": { "freeCashFlow": "-64470000", "dividendsPaid": "0", "issuanceOfDebt": "10936830000", "issuanceOfStock": "10983450000", "repaymentOfDebt": "-4150000000", "fiscalDateEnding": "2023-03-31", "operatingCashflow": "1724860000", "repurchaseOfStock": null, "capitalExpenditures": "-1789330000" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68600000, "total_current_assets": 94640000, "total_assets": 1025560000, "short_term_debt": 0, "long_term_debt": 981000000, "total_debt": 981580000, "total_liabilities": null, "total_equity": 18890000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 360148, "ticker_id": 12877, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "981580000", "totalAssets": "1025560000", "longTermDebt": "981000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "94640000", "totalShareholderEquity": "18890000", "totalCurrentLiabilities": "22290000", "cashAndShortTermInvestments": "68600000" }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-03-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68600000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 94640000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1025560000, "short_term_debt": 0, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 22290000, "long_term_debt": 981000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 981580000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18890000, "shares_outstanding": 1107991489, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2022-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "981580000", "totalAssets": "1025560000", "longTermDebt": "981000000", "shortTermDebt": "0", "fiscalDateEnding": "2022-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "94640000", "totalShareholderEquity": "18890000", "totalCurrentLiabilities": "22290000", "cashAndShortTermInvestments": "68600000" }, "cashflow": { "freeCashFlow": null, "dividendsPaid": "0", "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2022-03-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 2434517000, "cost_of_revenue": 553610000, "gross_profit": 1880907000, "ebit": 1238053000, "ebitda": 1281555000, "pretax_income": null, "tax_provision": null, "net_income": 686430000, "net_income_to_common": 686430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 3022789000, "total_current_assets": 7352471000, "total_assets": 84501288000, "short_term_debt": 17707177000, "long_term_debt": 3469070000, "total_debt": 37309269000, "total_liabilities": null, "total_equity": 42905705000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 360137, "ticker_id": 12877, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1281555000", "netIncome": "686430000", "grossProfit": "1880907000", "totalRevenue": "2434517000", "costOfRevenue": "553610000", "interestExpense": "410567000", "operatingIncome": "1238053000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "37309269000", "totalAssets": "84501288000", "longTermDebt": "3469070000", "shortTermDebt": "17707177000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "7352471000", "totalShareholderEquity": "42905705000", "totalCurrentLiabilities": "19908272000", "cashAndShortTermInvestments": "3022789000" } }, "revenue": 2434517000, "cost_of_revenue": 553610000, "gross_profit": 1880907000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1238053000, "depreciation_amortisation": null, "ebitda": 1281555000, "interest_expense": 410567000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 686430000, "net_income_continuing_ops": null, "net_income_to_common": 686430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 3022789000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 7352471000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 84501288000, "short_term_debt": 17707177000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 19908272000, "long_term_debt": 3469070000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37309269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 42905705000, "shares_outstanding": 1107991489, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1281555000", "netIncome": "686430000", "grossProfit": "1880907000", "totalRevenue": "2434517000", "costOfRevenue": "553610000", "interestExpense": "410567000", "operatingIncome": "1238053000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "37309269000", "totalAssets": "84501288000", "longTermDebt": "3469070000", "shortTermDebt": "17707177000", "fiscalDateEnding": "2026-03-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "7352471000", "totalShareholderEquity": "42905705000", "totalCurrentLiabilities": "19908272000", "cashAndShortTermInvestments": "3022789000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 1974892000, "cost_of_revenue": 502072000, "gross_profit": 1472820000, "ebit": 956967000, "ebitda": 986234000, "pretax_income": null, "tax_provision": null, "net_income": 615138000, "net_income_to_common": 615138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 360139, "ticker_id": 12877, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "986234000", "netIncome": "615138000", "grossProfit": "1472820000", "totalRevenue": "1974892000", "costOfRevenue": "502072000", "interestExpense": "195238000", "operatingIncome": "956967000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": 1974892000, "cost_of_revenue": 502072000, "gross_profit": 1472820000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 956967000, "depreciation_amortisation": null, "ebitda": 986234000, "interest_expense": 195238000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 615138000, "net_income_continuing_ops": null, "net_income_to_common": 615138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "986234000", "netIncome": "615138000", "grossProfit": "1472820000", "totalRevenue": "1974892000", "costOfRevenue": "502072000", "interestExpense": "195238000", "operatingIncome": "956967000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 1876290000, "cost_of_revenue": 495222000, "gross_profit": 1381068000, "ebit": 879249000, "ebitda": 893788000, "pretax_income": null, "tax_provision": null, "net_income": 539392000, "net_income_to_common": 539392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556619000, "total_current_assets": 3256540000, "total_assets": 70724374000, "short_term_debt": 145444000, "long_term_debt": 4250217000, "total_debt": 20043797000, "total_liabilities": null, "total_equity": 47420185000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 360140, "ticker_id": 12877, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "893788000", "netIncome": "539392000", "grossProfit": "1381068000", "totalRevenue": "1876290000", "costOfRevenue": "495222000", "interestExpense": "183677000", "operatingIncome": "879249000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20043797000", "totalAssets": "70724374000", "longTermDebt": "4250217000", "shortTermDebt": "145444000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "3256540000", "totalShareholderEquity": "47420185000", "totalCurrentLiabilities": "3123819000", "cashAndShortTermInvestments": "556619000" } }, "revenue": 1876290000, "cost_of_revenue": 495222000, "gross_profit": 1381068000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 879249000, "depreciation_amortisation": null, "ebitda": 893788000, "interest_expense": 183677000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 539392000, "net_income_continuing_ops": null, "net_income_to_common": 539392000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556619000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 3256540000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 70724374000, "short_term_debt": 145444000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3123819000, "long_term_debt": 4250217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 20043797000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 47420185000, "shares_outstanding": 1107991489, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "893788000", "netIncome": "539392000", "grossProfit": "1381068000", "totalRevenue": "1876290000", "costOfRevenue": "495222000", "interestExpense": "183677000", "operatingIncome": "879249000", "fiscalDateEnding": "2025-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": "20043797000", "totalAssets": "70724374000", "longTermDebt": "4250217000", "shortTermDebt": "145444000", "fiscalDateEnding": "2025-09-30", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "3256540000", "totalShareholderEquity": "47420185000", "totalCurrentLiabilities": "3123819000", "cashAndShortTermInvestments": "556619000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 1640110000, "cost_of_revenue": 363448000, "gross_profit": 1276662000, "ebit": 835591000, "ebitda": 928932000, "pretax_income": null, "tax_provision": null, "net_income": 477177000, "net_income_to_common": 477177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 360141, "ticker_id": 12877, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "928932000", "netIncome": "477177000", "grossProfit": "1276662000", "totalRevenue": "1640110000", "costOfRevenue": "363448000", "interestExpense": "300853000", "operatingIncome": "835591000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } }, "revenue": 1640110000, "cost_of_revenue": 363448000, "gross_profit": 1276662000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 835591000, "depreciation_amortisation": null, "ebitda": 928932000, "interest_expense": 300853000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 477177000, "net_income_continuing_ops": null, "net_income_to_common": 477177000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "928932000", "netIncome": "477177000", "grossProfit": "1276662000", "totalRevenue": "1640110000", "costOfRevenue": "363448000", "interestExpense": "300853000", "operatingIncome": "835591000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": null } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": 1991692000, "cost_of_revenue": 369668000, "gross_profit": 1622024000, "ebit": 1072455000, "ebitda": 1763497000, "pretax_income": null, "tax_provision": null, "net_income": 583942000, "net_income_to_common": 583942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2457479000, "capital_expenditure": -194377000, "free_cash_flow": 2263102000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -36474000 }, "complete_fields": { "id": 360142, "ticker_id": 12877, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "1763497000", "netIncome": "583942000", "grossProfit": "1622024000", "totalRevenue": "1991692000", "costOfRevenue": "369668000", "interestExpense": "480841000", "operatingIncome": "1072455000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "530642000" }, "cashflow": { "freeCashFlow": "2263102000", "dividendsPaid": null, "issuanceOfDebt": "-1000", "issuanceOfStock": "0", "repaymentOfDebt": "-36473000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2457479000", "repurchaseOfStock": null, "capitalExpenditures": "-194377000" } }, "revenue": 1991692000, "cost_of_revenue": 369668000, "gross_profit": 1622024000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1072455000, "depreciation_amortisation": 530642000, "ebitda": 1763497000, "interest_expense": 480841000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 583942000, "net_income_continuing_ops": null, "net_income_to_common": 583942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 2457479000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -194377000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -36474000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 2263102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "1763497000", "netIncome": "583942000", "grossProfit": "1622024000", "totalRevenue": "1991692000", "costOfRevenue": "369668000", "interestExpense": "480841000", "operatingIncome": "1072455000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "530642000" }, "cashflow": { "freeCashFlow": "2263102000", "dividendsPaid": null, "issuanceOfDebt": "-1000", "issuanceOfStock": "0", "repaymentOfDebt": "-36473000", "fiscalDateEnding": "2025-03-31", "operatingCashflow": "2457479000", "repurchaseOfStock": null, "capitalExpenditures": "-194377000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 7677530000, "total_current_assets": 10076430000, "total_assets": 58556030000, "short_term_debt": 964340000, "long_term_debt": 23893170000, "total_debt": 37848780000, "total_liabilities": null, "total_equity": 18828340000, "shares_outstanding": 1107991489, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1070428000, "capital_expenditure": -288687000, "free_cash_flow": 781741000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000000, "net_debt_issued": -1235780000 }, "complete_fields": { "id": 360144, "ticker_id": 12877, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "316558000" }, "balance": { "totalDebt": "37848780000", "totalAssets": "58556030000", "longTermDebt": "23893170000", "shortTermDebt": "964340000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "10076430000", "totalShareholderEquity": "18828340000", "totalCurrentLiabilities": "2505150000", "cashAndShortTermInvestments": "7677530000" }, "cashflow": { "freeCashFlow": "781741000", "dividendsPaid": null, "issuanceOfDebt": "1000", "issuanceOfStock": "8000000000", "repaymentOfDebt": "-1235781000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1070428000", "repurchaseOfStock": null, "capitalExpenditures": "-288687000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 316558000, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 7677530000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 10076430000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 58556030000, "short_term_debt": 964340000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2505150000, "long_term_debt": 23893170000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 37848780000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 18828340000, "shares_outstanding": 1107991489, "operating_cash_flow": 1070428000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -288687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 8000000000, "net_debt_issued": -1235780000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 781741000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "316558000" }, "balance": { "totalDebt": "37848780000", "totalAssets": "58556030000", "longTermDebt": "23893170000", "shortTermDebt": "964340000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1107991489", "totalCurrentAssets": "10076430000", "totalShareholderEquity": "18828340000", "totalCurrentLiabilities": "2505150000", "cashAndShortTermInvestments": "7677530000" }, "cashflow": { "freeCashFlow": "781741000", "dividendsPaid": null, "issuanceOfDebt": "1000", "issuanceOfStock": "8000000000", "repaymentOfDebt": "-1235781000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "1070428000", "repurchaseOfStock": null, "capitalExpenditures": "-288687000" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1143692000, "capital_expenditure": -338223000, "free_cash_flow": 805469000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 231800000 }, "complete_fields": { "id": 360145, "ticker_id": 12877, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T09:36:11.301555+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "316442000" }, "cashflow": { "freeCashFlow": "805469000", "dividendsPaid": null, "issuanceOfDebt": "10611099000", "issuanceOfStock": "0", "repaymentOfDebt": "-10379299000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "1143692000", "repurchaseOfStock": null, "capitalExpenditures": "-338223000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": 316442000, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": 1143692000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -338223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 231800000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 805469000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2024-09-30", "researchAndDevelopment": null, "depreciationAndAmortization": "316442000" }, "cashflow": { "freeCashFlow": "805469000", "dividendsPaid": null, "issuanceOfDebt": "10611099000", "issuanceOfStock": "0", "repaymentOfDebt": "-10379299000", "fiscalDateEnding": "2024-09-30", "operatingCashflow": "1143692000", "repurchaseOfStock": null, "capitalExpenditures": "-338223000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 7, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2026-03-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }