Vertoz (VERTOZ)₹35.18+2.42%Advertising & Media Agencies
In the Jun 2026 quarter (consolidated), Vertoz reported sales of ₹81.58 Cr, up 15.9% from Jun 2025, and net profit of ₹7.35 Cr, up 13.4% year on year. For the year to Mar 2026, sales were ₹291 Cr and net profit ₹26.02 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 37.62 | 55.14 | 45.60 | 60.08 | 63.54 | 66.13 | 65.03 | 70.36 | 72.17 | 75.25 | 73.52 | 81.58 |
| Expenses | 31.16 | 49.31 | 39.14 | 51.43 | 57.00 | 58.15 | 52.95 | 60.73 | 62.06 | 62.12 | 59.02 | 66.76 |
| Operating Profit | 6.62 | 6.07 | 6.67 | 8.96 | 6.85 | 8.31 | 12.43 | 10.02 | 10.46 | 13.52 | 14.93 | 15.15 |
| OPM % | 17.5% | 10.9% | 14.6% | 14.8% | 10.7% | 12.5% | 19.0% | 14.1% | 14.4% | 17.8% | 20.2% | 18.5% |
| Other Income | 0.23 | 0.09 | 0.16 | 0.14 | 3.38 | 1.59 | 1.83 | 0.40 | 2.50 | 0.78 | 0.91 | 0.59 |
| Interest | 0.77 | 0.09 | 0.19 | 0.46 | 0.73 | 0.70 | 0.32 | 0.53 | 1.66 | 1.47 | 1.89 | 2.15 |
| Depreciation | 0.82 | 1.30 | 2.92 | 2.78 | 2.40 | 1.21 | 6.92 | 2.52 | 3.27 | 5.04 | 5.13 | 5.36 |
| Profit before tax | 5.23 | 4.74 | 3.69 | 5.82 | 7.05 | 7.94 | 6.96 | 7.32 | 7.98 | 7.71 | 8.75 | 8.15 |
| Tax % | 2.3% | 5.2% | −26.2% | 1.7% | 7.2% | 7.7% | 14.0% | 11.8% | 9.7% | 20.2% | 28.8% | 10.0% |
| Net Profit | 5.12 | 4.50 | 4.70 | 5.75 | 6.58 | 7.36 | 6.02 | 6.48 | 7.25 | 6.17 | 6.26 | 7.35 |
| EPS (Rs) | 1.38 | 1.40 | 0.55 | 0.62 | 0.76 | 0.85 | 0.80 | 0.74 | 0.79 | 0.72 | 0.78 | 0.78 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 11.98 | 19.97 | 36.94 | 45.96 | 40.93 | 56.94 | 41.94 | 82.82 | 155 | 253 | 291 | 303 |
| Expenses | 11.04 | 15.06 | 29.11 | 36.15 | 34.10 | 45.17 | 31.12 | 65.26 | 134 | 217 | 244 | 250 |
| Operating Profit | 1.01 | 5.02 | 8.02 | 11.03 | 7.02 | 12.04 | 11.04 | 18.07 | 22.06 | 38.12 | 49.18 | 54.06 |
| OPM % | 5.0% | 25.0% | 22.0% | 23.0% | 17.0% | 22.0% | 27.0% | 21.0% | 14.0% | 15.0% | 17.0% | 17.9% |
| Other Income | 0.00 | 0.00 | 0.99 | 0.99 | 1.99 | 1.99 | 0.99 | 0.99 | 1.99 | 4.98 | 4.98 | 4.78 |
| Interest | 0.00 | 1.01 | 1.01 | 0.00 | 1.01 | 1.01 | 1.01 | 2.01 | 2.01 | 2.01 | 6.01 | 7.17 |
| Depreciation | 0.00 | 0.99 | 0.99 | 1.99 | 1.99 | 3.99 | 2.99 | 2.99 | 5.98 | 12.97 | 15.96 | 18.80 |
| Profit before tax | 0.00 | 3.99 | 6.97 | 8.96 | 4.98 | 8.96 | 7.97 | 13.94 | 15.93 | 27.90 | 31.88 | 32.59 |
| Tax % | 11.9% | 21.0% | 15.0% | 16.0% | 22.0% | 12.0% | 21.0% | 20.9% | −2.0% | 8.0% | 18.0% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.63 | 0.00 | — |
| Net Profit | 0.00 | 3.01 | 5.99 | 6.99 | 4.01 | 7.99 | 6.01 | 11.01 | 16.01 | 26.01 | 26.02 | 27.03 |
| EPS (Rs) | — | — | 2.38 | 3.05 | 1.68 | 3.40 | 2.53 | 4.59 | 1.87 | 3.04 | 3.05 | 3.07 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 1.0% | 3.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 0.03 | 0.03 | 6.00 | 5.99 | 12.03 | 12.01 | 12.01 | 11.99 | 42.06 | 84.95 | 85.12 |
| Reserves | 1.01 | 4.00 | 21.97 | 29.94 | 38.01 | 45.95 | 53.98 | 89.85 | 116 | 105 | 143 |
| Borrowings | 0.00 | 4.00 | 3.00 | 6.00 | 12.03 | 14.02 | 10.02 | 9.00 | 17.03 | 21.01 | 88.17 |
| Other Liabilities | 3.98 | 7.96 | 9.96 | 9.95 | 9.97 | 11.94 | 9.95 | 18.91 | 21.89 | 41.81 | 104 |
| Total Liabilities | 5.00 | 15.97 | 40.93 | 51.88 | 72.04 | 83.92 | 85.96 | 130 | 198 | 254 | 421 |
| Fixed Assets | 1.01 | 6.01 | 10.01 | 9.02 | 59.08 | 56.02 | 55.06 | 57.01 | 93.09 | 86.09 | 199 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.98 | 0.00 | 0.00 |
| Other Assets | 3.99 | 10.96 | 31.92 | 42.86 | 12.96 | 26.90 | 30.90 | 72.74 | 99.76 | 168 | 221 |
| Trade receivables | 1.01 | 7.01 | 18.03 | 13.02 | 9.02 | 23.05 | 26.05 | 38.05 | 53.12 | 61.13 | 82.20 |
| Cash & equivalents | 2.99 | 2.99 | 12.99 | 3.99 | 2.99 | 2.99 | 2.99 | 5.99 | 10.99 | 12.99 | 7.99 |
| Total Assets | 5.00 | 15.97 | 40.93 | 51.88 | 72.04 | 83.92 | 85.96 | 130 | 198 | 254 | 421 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 2.01 | 5.01 | −5.02 | −8.04 | 49.20 | −3.01 | 2.01 | −15.05 | 7.02 | 8.02 | 60.20 |
| Cash from investing activity | −1.01 | −6.02 | −5.02 | 0.00 | −49.10 | 3.01 | 0.00 | 1.01 | −44.16 | 9.03 | −71.17 |
| Cash from financing activity | 0.00 | 0.99 | 18.94 | −0.99 | −0.99 | −0.99 | −1.99 | 17.93 | 40.85 | −14.94 | 6.97 |
| Net cash flow | 2.01 | 0.00 | 10.02 | −9.03 | −1.01 | 0.00 | 0.00 | 3.01 | 4.01 | 2.01 | −4.01 |
| Capex | 1.01 | 3.01 | 5.02 | 1.01 | 50.18 | 0.00 | 1.01 | 0.00 | 41.10 | 3.01 | 75.24 |
| Free cash flow | 2.01 | 2.01 | −10.01 | −9.02 | −1.01 | −1.01 | 1.01 | −16.02 | −34.04 | 5.01 | −16.03 |
| CFO / OP % | 384.0% | 108.0% | −45.0% | −61.0% | 735.0% | −12.0% | 36.0% | −71.0% | 37.0% | 30.0% | 129.0% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 36 | 127 | 175 | 105 | 82 | 148 | 229 | 165 | 124 | 87 | 101 |
| Inventory days | 0 | — | — | — | — | — | — | — | — | — | — |
| Cash conversion cycle | 37 | 128 | 176 | 106 | 83 | 149 | 230 | 166 | 125 | 88 | 102 |
| Working capital days | −77 | −60 | 71 | 193 | −84 | 5 | 87 | 171 | 117 | 125 | 80 |
| ROCE % | — | 95.0% | 36.0% | 25.0% | 13.0% | 16.0% | 12.0% | 17.0% | 12.0% | 15.0% | 14.0% |
For the Jun 2026 quarter, Vertoz reported sales of ₹81.58 Cr, up 15.9% year on year and net profit of ₹7.35 Cr, up 13.4% year on year. The operating margin was 18.5%.
Vertoz's sales for the year to Mar 2026 were ₹291 Cr; over the last twelve months they were ₹303 Cr.
Net profit for the year to Mar 2026 was ₹26.02 Cr, and ₹27.03 Cr over the last twelve months. Earnings per share over the same trailing period were ₹3.07.
Vertoz reported borrowings of ₹88.17 Cr at Mar 2026, against cash and equivalents of ₹7.99 Cr.
Cash from operations was ₹60.20 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹16.03 Cr.