
Indian Railway (IRFC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
69.0B
Gross Profit
17.7B
25.69%
Operating Income
17.4B
25.25%
Net Income
17.5B
25.30%
EPS (Diluted)
₹1.34
Balance Sheet Metrics
Total Assets
4.8T
Total Liabilities
4.3T
Shareholders Equity
544.2B
Debt to Equity
7.83
Cash Flow Metrics
Operating Cash Flow
14.2B
Free Cash Flow
14.7B
Revenue & Profitability Trend
Indian Railway Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 270.6B | 265.3B | 236.5B | 202.8B | 157.5B |
Cost of Goods Sold | 124.6B | 143.3B | 123.2B | 85.7B | 52.2B |
Gross Profit | 146.0B | 122.0B | 113.3B | 117.1B | 105.3B |
Gross Margin % | 54.0% | 46.0% | 47.9% | 57.7% | 66.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 55.5M | 57.4M | 60.9M | 50.9M | 27.8M |
Other Operating Expenses | 1.3B | 1.2B | 1.2B | 1.1B | 985.0M |
Total Operating Expenses | 1.4B | 1.3B | 1.2B | 1.1B | 1.0B |
Operating Income | 144.5B | 120.6B | 111.9B | 115.8B | 104.2B |
Operating Margin % | 53.4% | 45.5% | 47.3% | 57.1% | 66.2% |
Non-Operating Items | |||||
Interest Income | 874.3M | 1.1B | 708.4M | 181.1M | 189.5M |
Interest Expense | 79.9B | 57.2B | 51.1B | 54.6B | 59.6B |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 65.0B | 64.1B | 61.7B | 60.9B | 44.2B |
Income Tax | 0 | 0 | 0 | 3.2M | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 65.0B | 64.1B | 61.7B | 60.9B | 44.2B |
Net Margin % | 24.0% | 24.2% | 26.1% | 30.0% | 28.0% |
Key Metrics | |||||
EBITDA | 145.0B | 121.4B | 112.9B | 115.6B | 103.8B |
EPS (Basic) | ₹4.98 | ₹4.91 | ₹4.72 | ₹4.66 | ₹3.66 |
EPS (Diluted) | ₹4.98 | ₹4.91 | ₹4.72 | ₹4.66 | ₹3.66 |
Basic Shares Outstanding | 13068506000 | 13068506000 | 13068506000 | 13068506000 | 12082265074 |
Diluted Shares Outstanding | 13068506000 | 13068506000 | 13068506000 | 13068506000 | 12082265074 |
Income Statement Trend
Indian Railway Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 56.8B | 227.7M | 1.6B | 1.1B | 3.0B |
Short-term Investments | 30.8B | 5.8B | 5.1B | 7.5B | 3.8B |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | 110.7B | 117.6B | 143.1B | 164.9B | 68.6B |
Total Current Assets | 433.9B | 331.4B | 346.3B | 343.2B | 223.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 169.3M | 62.5M | 52.8M | 224.2M | 343.7M |
Goodwill | 43.6M | 47.6M | 12.6M | 16.5M | 410.0K |
Intangible Assets | 43.6M | 47.6M | 12.6M | 16.5M | 410.0K |
Long-term Investments | 3.3B | 4.9B | 5.0B | 2.0B | 760.1M |
Other Non-Current Assets | 839.4M | 553.8M | 432.0M | 35.3M | 34.0M |
Total Non-Current Assets | 4.5T | 4.5T | 4.6T | 4.2T | 3.6T |
Total Assets | 4.9T | 4.9T | 4.9T | 4.5T | 3.8T |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 108.1B | 101.8B | 95.3B | 0 | 0 |
Short-term Debt | 176.7B | 126.5B | 239.8B | 164.4B | 213.4B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 402.0B | 345.0B | 497.1B | 356.7B | 365.2B |
Non-Current Liabilities | |||||
Long-term Debt | 3.9T | 4.0T | 3.9T | 3.7T | 3.0T |
Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -800.0K | 3.8B | 850.8M | 4.7B | 13.8B |
Total Non-Current Liabilities | 4.0T | 4.0T | 4.0T | 3.7T | 3.1T |
Total Liabilities | 4.4T | 4.4T | 4.5T | 4.1T | 3.4T |
Equity | |||||
Common Stock | 130.7B | 130.7B | 130.7B | 130.7B | 130.7B |
Retained Earnings | 131.4B | 109.5B | 77.8B | 47.4B | 15.0B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 526.7B | 491.8B | 446.8B | 403.8B | 359.1B |
Key Metrics | |||||
Total Debt | 4.1T | 4.1T | 4.2T | 3.9T | 3.2T |
Working Capital | 32.0B | -13.7B | -150.8B | -13.6B | -141.5B |
Balance Sheet Composition
Indian Railway Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 65.0B | 64.1B | 61.7B | 60.9B | 44.2B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | -207.0M |
Working Capital Changes | 15.6B | 12.8B | -351.8B | -709.2B | -937.9B |
Operating Cash Flow | 81.8B | 78.2B | -289.1B | -647.2B | -896.6B |
Investing Activities | |||||
Capital Expenditures | -8.2M | -83.2M | -7.6M | -66.3M | -8.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 0 | 2.9M | 9.2M | 10.0M |
Investing Cash Flow | -8.2M | -83.2M | -4.6M | -56.8M | 1.7M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -30.1B | -19.6B | -18.7B | -10.1B | -18.7B |
Debt Issuance | 237.4B | 90.0B | 305.3B | 682.1B | 900.3B |
Debt Repayment | -233.1B | -150.9B | 0 | -29.3B | -10.2B |
Financing Cash Flow | -26.0B | -80.8B | 286.6B | 613.5B | 892.1B |
Free Cash Flow | 82.3B | 79.1B | -285.9B | -644.2B | -899.1B |
Net Change in Cash | 55.7B | -2.7B | -2.5B | -33.8B | -4.5B |
Cash Flow Trend
Indian Railway Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.93
Forward P/E
25.03
Price to Book
3.06
Price to Sales
24.41
PEG Ratio
2.32
Profitability Ratios
Profit Margin
97.62%
Operating Margin
97.65%
Return on Equity
12.68%
Return on Assets
1.39%
Financial Health
Current Ratio
13.56
Debt to Equity
748.58
Beta
0.31
Per Share Data
EPS (TTM)
₹5.12
Book Value per Share
₹41.65
Revenue per Share
₹5.23
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
irfc | 1.7T | 24.93 | 3.06 | 12.68% | 97.62% | 748.58 |
Bajaj Finance | 6.3T | 35.39 | 6.38 | 20.08% | 44.94% | 294.16 |
Power Finance | 1.3T | 5.49 | 1.13 | 14.82% | 51.13% | 636.84 |
Cholamandalam | 1.4T | 30.87 | 5.79 | 18.01% | 39.21% | 743.09 |
Muthoot Finance | 1.2T | 19.78 | 4.03 | 21.57% | 47.05% | 367.18 |
Shriram Finance | 1.2T | 12.03 | 2.05 | 18.11% | 52.58% | 316.89 |
Financial data is updated regularly. All figures are in the company's reporting currency.