Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹42Cr
IT Enabled Services/Business Process Outsourcing
Rev Gr TTM
Revenue Growth TTM
15.15%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

HRHNEXT
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 35.8 | 20.1 | 11.0 |
| 18 | 21 | 23 | 26 | 26 |
Operating Profit Operating ProfitCr |
| 17.5 | 11.6 | 20.0 | 9.1 | 18.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 |
| 3 | 2 | 5 | 2 | 5 |
| 0 | 1 | 1 | -1 | 0 |
|
Growth YoY PAT Growth YoY% | | | 35.1 | 233.3 | 2.0 |
| 7.1 | 1.4 | 7.0 | 3.8 | 6.5 |
| 0.0 | 0.4 | 2.2 | 0.8 | 1.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 82.7 | 15.8 | -11.3 | 27.5 | 5.5 |
| 23 | 41 | 44 | 39 | 49 | 53 |
Operating Profit Operating ProfitCr |
| 6.3 | 6.5 | 14.4 | 14.3 | 14.6 | 13.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 2 | 3 | 3 | 4 |
| 0 | 1 | 5 | 3 | 4 | 7 |
| 0 | 0 | 2 | 1 | 1 | 0 |
|
| | 269.4 | 198.3 | -33.6 | 70.4 | 1.3 |
| 1.0 | 2.1 | 5.4 | 4.1 | 5.4 | 5.2 |
| 12.6 | 46.5 | 4.5 | 2.6 | 2.8 | 2.4 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 9 | 13 |
| 6 | 7 | 10 | 12 | 23 |
Current Liabilities Current LiabilitiesCr | 6 | 10 | 16 | 12 | 13 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 2 | 4 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 7 | 10 | 14 | 22 | 34 |
Non Current Assets Non Current AssetsCr | 6 | 8 | 14 | 15 | 20 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | 2 | 3 | -4 | -1 |
Investing Cash Flow Investing Cash FlowCr | -3 | -3 | -8 | -3 | -9 |
Financing Cash Flow Financing Cash FlowCr | -1 | 0 | 5 | 7 | 10 |
|
Free Cash Flow Free Cash FlowCr | 0 | -1 | -5 | -8 | -10 |
| 890.4 | 221.6 | 101.7 | -242.8 | -27.4 |
CFO To EBITDA CFO To EBITDA% | 147.8 | 71.6 | 38.3 | -68.7 | -10.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 26 | 71 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 14.3 | 22.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.6 | 1.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.3 | 1.9 |
| 1.6 | 1.5 | 1.3 | 5.6 | 9.5 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 6.3 | 6.5 | 14.4 | 14.3 | 14.6 |
| 1.0 | 2.1 | 5.4 | 4.1 | 5.4 |
| 7.5 | 16.6 | 27.1 | 14.1 | 12.8 |
| 4.2 | 13.3 | 26.6 | 8.8 | 8.6 |
| 1.9 | 5.0 | 9.6 | 5.0 | 5.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Corporate Evolution: From Legacy Electronics to Vernacular BPM Leader**
Established in **2007** and headquartered in **Hyderabad**, HRH Next Services Limited is a premier Business Process Management (BPM) and Customer Experience (CX) specialist. The company carries a deep institutional legacy, evolving from an electronics brand founded in **1938** into a modern, tech-driven service provider. Today, the company operates **8 strategic delivery centers** across South India with a workforce of **2,500+ employees**, peaking at over **2,800** during seasonal surges.
HRH Next distinguishes itself through a "Metro + Tier-2/3" delivery strategy, balancing cost-efficiency with deep vernacular expertise. This allows the company to manage the entire customer lifecycle for a diverse roster of "Unicorn" brands and large enterprises.
---
### **Strategic Delivery Infrastructure & Geographic Footprint**
The company utilizes its regional centers to tap into localized talent pools, ensuring high-quality support in **11+ Indian languages**.
| Location | Strategic Focus & Capacity | Key Verticals Served |
| :--- | :--- | :--- |
| **Hyderabad (HQ)** | AI Hub & Multi-sector Hub | Auto Tech, E-commerce, Fintech, Telecom |
| **Coimbatore** | Tamil/Malayalam Hub (**650 seats**) | Food Tech, Consumer Services |
| **Bangalore** | Premium CX Center | Agritech, Tourism, High-value Retail |
| **Warangal / Nizamabad** | Cost-optimized Tier-2 Hub | Food Tech, Health, Retail |
| **Palakkad / Tumkur** | Deep Vernacular Talent | Malayalam and Kannada specialized support |
**Expansion Roadmap:** The company is aggressively expanding beyond South India into the North and West to capture Hindi-speaking markets, with upcoming centers planned for **Mysore** and **Indore**.
---
### **AINA: The AI-First Transformation Strategy**
A central pillar of the company’s future is **AINA (Artificial Intelligence for the New Age)**, a proprietary division launched in **2025**. Moving beyond simple "wrappers," AINA leverages **two decades of proprietary vernacular data** to build language-agnostic solutions.
* **Vernacular LLMs:** Trained on 11+ Indian languages to serve Tier-2 and Tier-3 markets where English-centric models fail.
* **Operational Efficiency:** Targets a **20-25% improvement in agent efficiency** and a **15-20% boost in first-call resolution**.
* **Cost Reduction:** Aims for a **5-7% reduction in employee costs** and a **30% decrease in training expenses** via AI-led live guidance.
* **Strategic Partnerships:** Agreements with **Pradhi AI Solutions** (APIs) and **Aaikya AI** (audio datasets) ensure a robust technological pipeline.
**AINA Product Ecosystem:**
* **Automated Call Audits:** Powered by **Anthrpod.ai**, moving from **2-5% manual sampling** to **100% automated coverage**.
* **Real-Time Agent Assist:** Utilizes **Sarvam.ai** to identify **200+ markers** (intent, emotion, propensity to pay) in real-time.
* **AI HR Interviews:** Employs **Ai.veda** video bots for sentiment and fluency analysis in recruitment.
* **AI-Powered LMS:** **Learnrush.ai** provides gamified, automated training for rapid employee certification.
---
### **Business Model & Revenue Dynamics**
HRH Next operates a dual-track monetization model designed for stability and scalability:
1. **Traditional BPM (Fixed-Resource Model):** Billed on a **Full-Time Equivalent (FTE)** basis. This provides predictable revenue by covering infrastructure, IT, and personnel costs. A typical **300-seat center** is targeted to generate **₹1 Crore revenue per month**.
2. **AI & Tech Services (Consumption Model):** Shifting toward a **per-minute/per-transaction** billing mechanism, similar to telecom models, which offers higher margins and decouples revenue from physical headcount.
**Client Integration & "Tenuerity":**
The company acts as an external arm for its clients, often managing **17-18 independent business units** (e.g., escalation desks, partner coordination, and order management) for a single brand. This deep integration results in high client stickiness:
* **Vodafone Idea:** 14 years
* **Swiggy:** 9 years (contributes **40% of total revenue**)
* **CARS24:** 6 years
---
### **Financial Performance & Capital Structure**
The company achieved an all-time high turnover in **FY 2024-25**, characterized by significant margin expansion and improved capital efficiency.
**Key Financial Metrics:**
| Metric | FY 2024-25 | FY 2023-24 | Growth / Status |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹57.84 Cr** | **₹45.37 Cr** | **+28%** |
| **Profit After Tax (PAT)** | **₹3.14 Cr** | **₹1.84 Cr** | **+70%** |
| **EBITDA Margin** | **~18%** | **~9% (H2)** | **Significant Expansion** |
| **Receivable Days** | **76 Days** | **158 Days** | **-52% Improvement** |
| **Debt-to-Equity Ratio** | **0.26** | -- | **Below Peer Avg (0.40)** |
**Capital Management:**
* **Fundraising:** Raised **₹9.57 Cr** via IPO (Jan 2024) and **₹15.99 Cr** via Preferential Issue (Sept 2024) to fund AI deployment and working capital.
* **Authorized Capital:** Increased from **₹10 Cr** to **₹30 Cr** to support future growth phases.
* **Main Board Migration:** Strategic goal to migrate from the SME platform to the **NSE Main Board by January 2027**.
---
### **Sector Impact & Operational Scale**
HRH Next serves as a critical infrastructure layer for the Indian digital economy, processing millions of transactions annually.
| Industry Vertical | Annualized Revenue Impact | Key Monthly/Annual Metrics |
| :--- | :--- | :--- |
| **Food Tech** | **₹5.6B** | **1.0M** deliveries supported monthly |
| **Fintech** | **₹1.3B** | **1.1M** KYC applications processed annually |
| **E-commerce** | **₹3.1B** | **639.7K** orders processed monthly |
| **Tourism** | **₹2.9B** | **3.66M** transactions annualized |
| **Health Tech** | **₹80.0M** | **15.2K** appointments generated monthly |
---
### **Risk Profile & Mitigation**
While the company shows strong growth, it manages several critical risk factors:
* **Client Concentration:** The top 5 clients contribute **87% of revenue**. Mitigation involves using AI-led offerings to acquire new "logos" with shorter sales cycles.
* **Margin Gap:** Currently trailing global competitors who achieve **25% EBITDA**. The company expects the **AINA** division to bridge this gap by reducing reliance on physical workstations.
* **Technological Disruption:** The business model is heavily dependent on the successful monetization of AI. Failure to integrate these tools could impact the **₹100 Crore revenue target for FY2027**.
* **Pricing Strategy:** To protect against volatility, the company strictly avoids **outcome-based pricing** in traditional BPO, preferring the stability of the **FTE model**.
* **Liquidity:** Despite a minor negative cash flow in mid-2025 due to **₹2 Cr in unbilled revenue**, the company maintains a strong balance sheet with no cash losses in recent years.