One97 Communications Limited (PAYTM.NS) Annual Margin Report - Discounting Cash Flows
PAYTM.NS
One97 Communications Limited
PAYTM.NS (NSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in INR

Monetary values in INR

amounts except #

Average LTM
Jan 29
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
Revenue 67,272 77,178 69,004 99,778 79,903 49,742 28,024
Revenue Growth Rate 21.57% 11.85% -30.84% 24.87% 60.63% 77.5% -14.58%
Cost of Revenue 56,839 54,746 55,065 79,647 68,158 52,204 31,215
Gross Profit 10,432 22,432 13,939 20,131 11,745 -2,462 -3,191
Gross Margin 11.3% 29.07% 20.2% 20.18% 14.7% -4.95% -11.39%
Operating Income -3,386 8,834 806 4,300 -6,035 -16,116 -12,107
Operating Margin -11.04% 11.45% 1.17% 4.31% -7.55% -32.4% -43.2%
Net Income -14,242 -6,046 -6,587 -14,170 -17,759 -23,929 -16,961
Net Margin -27.07% -7.83% -9.55% -14.2% -22.23% -48.11% -60.52%

Monetary values in INR

amounts except #

Average LTM
Jan 29
2025
Mar 31
2024
Mar 31
2023
Mar 31
2022
Mar 31
2021
Mar 31
Revenue 67,272 77,178 69,004 99,778 79,903 49,742 28,024
Cash From Operating Activities Margin -14.87% 0% -1.76% 6.52% 5.2% -24.85% -74.31%
Cash From Operating Activities -3,956 0 -1,213 6,508 4,156 -12,363 -20,825
Free Cash Flow Margin -21.33% 0% -6.42% -1.71% -3.62% -35.05% -81.19%
Free Cash Flow -8,204 0 -4,432 -1,709 -2,896 -17,434 -22,752
Depreciation and Amortization Margin 5.76% 0% 9.75% 7.37% 6.07% 4.97% 6.37%
Depreciation and Amortization 3,866 0 6,726 7,357 4,853 2,473 1,785
Capital Expenditure Margin -6.46% 0% -4.67% -8.24% -8.83% -10.19% -6.88%
Capital Expenditure -4,248 0 -3,219 -8,217 -7,052 -5,071 -1,927
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program