Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹31,640Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PWL
VS
| Quarter | Sep 2024 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | 26.3 | 33.7 |
| 698 | 626 | 923 | 870 | 846 |
Operating Profit Operating ProfitCr |
| 16.1 | 22.7 | -9.0 | 17.2 | 21.8 |
Other Income Other IncomeCr | 31 | 40 | 55 | 47 | 41 |
Interest Expense Interest ExpenseCr | 13 | 19 | 33 | 25 | 21 |
Depreciation DepreciationCr | 89 | 93 | 98 | 105 | 113 |
| 62 | 111 | -152 | 99 | 144 |
| 21 | 34 | -25 | 29 | 41 |
|
Growth YoY PAT Growth YoY% | | | | 69.6 | 33.3 |
| 4.9 | 9.5 | -15.0 | 6.6 | 9.4 |
| 0.2 | 0.4 | -0.5 | 0.3 | 0.4 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
| | 219.4 | 160.7 | 48.7 |
| 99 | 766 | 2,916 | 2,813 |
Operating Profit Operating ProfitCr |
| 57.4 | -2.9 | -50.3 | 2.5 |
Other Income Other IncomeCr | 2 | 28 | 146 | 120 |
Interest Expense Interest ExpenseCr | 0 | 21 | 65 | 85 |
Depreciation DepreciationCr | 4 | 75 | 298 | 366 |
| 132 | -89 | -1,193 | -259 |
| 33 | -5 | -62 | -15 |
|
| | -185.6 | -1,245.5 | 78.5 |
| 42.2 | -11.3 | -58.3 | -8.4 |
| 16.4 | -14.0 | -4.8 | -0.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 6 | 6 | 6 | 218 |
| 100 | -189 | -1,252 | 472 |
Current Liabilities Current LiabilitiesCr | 66 | 513 | 1,082 | 1,432 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1,620 | 2,571 | 1,171 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 71 | 812 | 715 | 2,237 |
Non Current Assets Non Current AssetsCr | 102 | 1,270 | 1,766 | 1,920 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 59 | 270 | 212 | 507 |
Investing Cash Flow Investing Cash FlowCr | -93 | -1,076 | -43 | -1,513 |
Financing Cash Flow Financing Cash FlowCr | 0 | 848 | -165 | 1,007 |
|
Free Cash Flow Free Cash FlowCr | 37 | 131 | 24 | 346 |
| 60.0 | -321.2 | -18.7 | -208.4 |
CFO To EBITDA CFO To EBITDA% | 44.1 | -1,235.6 | -21.7 | 689.3 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
| -0.3 | -19.5 | -2.4 | 11.2 |
Profitability Ratios Profitability Ratios |
| 95.9 | 93.6 | 95.3 | 95.8 |
| 57.4 | -2.9 | -50.3 | 2.5 |
| 42.2 | -11.3 | -58.3 | -8.4 |
| 124.3 | -8.9 | -92.8 | -10.3 |
| 92.5 | 46.0 | 90.8 | -35.3 |
| 56.8 | -4.0 | -45.6 | -5.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
PhysicsWallah Limited (**PW**) is India’s premier omnichannel education platform, specializing in high-engagement, tech-led learning for students aged **5 to 30**. Founded as a YouTube-based initiative in 2020 and listed on the **NSE** and **BSE** in **November 2025**, the company has disrupted the traditional coaching industry through a "student-first" pricing model and a massive digital-first funnel. PW operates a "hub-and-spoke" hyperlocal model, bridging the gap between affordable online education and high-touch physical learning centers.
---
### **Omnichannel Delivery & Hyperlocal Infrastructure**
PW delivers education through three distinct but integrated channels, allowing it to capture students at various price points and learning preferences:
* **Online (The Scale Engine):** Accounts for over **90% of total enrollments** and **51% of revenue**. The platform utilizes "mega classrooms" capable of hosting **200,000+ students** simultaneously.
* **Vidyapeeth (Offline Centers):** Tech-enabled physical centers that provide a traditional classroom experience. Mature centers operate at steady-state margins of **12-15%**.
* **Pathshala (Hybrid Model):** A blend of physical presence with online delivery components, designed to provide accessibility in regions where top-tier faculty are not physically present.
**Operational Footprint (H1 FY26):**
| Metric | Value / Growth |
| :--- | :--- |
| **Total Physical Centres** | **314** (up from 186 in H1 FY25) |
| **Vidyapeeth / Pathshala Centres** | **117 / 75** |
| **Unique Transacting Users (Online)** | **0.32 Crore** (+20% YoY) |
| **Daily Average Users (DAU)** | **3.5 Million** |
| **Average Engagement Time** | **103 - 106 Minutes** |
| **Social Media Community** | **125 Million+** subscribers |
---
### **Academic Verticals & Market Diversification**
While PW began as a specialist in engineering and medical entrance exams, it has aggressively diversified to reduce concentration risk and increase student lifetime value.
* **Test Preparation:** Market leader in **JEE** and **NEET** (estimated **20% market share**). It has successfully expanded into **UPSC, GATE, CUET, CA, Defence, CLAT, NEET PG,** and **IIT JAM**.
* **K-12 & Foundation:** Covers **Grades 3 to 10** through the **Curious Junior** platform. The **State Board** vertical, launched in June 2025, reached **175,000 paid learners** in its first year.
* **Formal Schooling (Gurukulam):** Operates physical schools in Indore, Gurgaon, and Varanasi, with a partnership with **Tender Hearts School** in Ranchi.
* **Skilling & Higher Education:** Includes a dedicated skilling vertical, English-speaking apps (**PW Talks**), and services for education abroad.
* **Vernacular Reach:** Programs are delivered in **9 Indian languages** (including Marathi, Bangla, Gujarati, and Odia) to penetrate **Tier-2** and **Tier-3** regions, seeing a **100% YoY increase** in vernacular enrollments.
---
### **AI-Led Pedagogical Pivot**
PW is transitioning from a content provider to an AI-driven learning ecosystem. By developing in-house **Small Language Models (SLMs)** like **Aryabhata**, the company provides personalized education at **one-tenth the cost** of standard GPT models.
**Proprietary AI Ecosystem:**
* **AI Guru:** A 24/7 tutor resolving **4.5 million doubts monthly** with over **10 crore+** total doubts solved.
* **Ask AI:** A voice-first support tool in English/Hindi with a **92%+ satisfaction rate**.
* **AI Grader:** Evaluates subjective answers for over **1 million** copies with high accuracy.
* **AI Mentor:** Provides emotional support and stress management for **400k+ students**.
* **Tech Investment:** AI pod costs increased by **40% YoY**, but overall tech spend is leveraged against a massive user base of **78 million+ app downloads**.
---
### **Strategic Acquisitions & "Buy and Build" Growth**
The company utilizes its strong balance sheet to acquire regional leaders and integrate them into the PW tech stack:
* **Xylem Learning:** A leader in Kerala; revenue grew from **₹90 crore** at acquisition to a projected **₹330-340 crore** in FY26. PW holds a **77.27% stake**.
* **Utkarsh Classes:** Strengthened the state government exam vertical (**75.50% stake**).
* **Sarrthi IAS:** Acquired a **40% stake** for **₹95 crore** to lead the UPSC segment; revenue doubled in 9M FY26.
* **Penpencil:** A wholly-owned subsidiary providing the tech infrastructure for school management.
* **Finz Finance:** An in-house NBFC facilitating student financing to improve enrollment conversion.
---
### **Financial Performance & Capital Efficiency**
PW maintains a robust financial profile characterized by a negative working capital cycle and high cash conversion.
**9M FY26 Financial Summary:**
| Metric | 9M FY26 | 9M FY25 | YoY Change |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **₹2,980 crore** | **₹2,275 crore** | **↑ 31%** |
| **Pre-Ind AS EBITDA** | **₹291 crore** | **₹233 crore** | **↑ 25%** |
| **PAT (Reported)** | **₹45 crore** | **(₹127 crore)** | **Turnaround** |
| **Cash Flow from Ops** | **₹642.9 crore** | **₹506.9 crore** | **↑ 27%** |
**Key Unit Economics:**
* **Online ACPU:** **₹3,810** (up **10%** YoY), driven by personalized mentorship and "Power Batches."
* **Offline ARPU:** **₹31,880** (down from **₹35,073** due to a higher mix of short-term courses).
* **Marketing Efficiency:** Target marketing spend is **8-9% of revenue**, down from 9.6% in FY25.
* **Liquidity:** Following the **₹3,100 crore** IPO fresh issue, the treasury stood at **₹5,054.4 crore** as of Dec 2025.
---
### **Future Growth Levers**
* **South India Expansion:** Opening **13 new centers** across Telangana, Karnataka, Andhra Pradesh, Tamil Nadu, and Kerala to target **15,000** new enrollments.
* **Low-Ticket Monetization:** The **Pi App**, a distraction-free YouTube alternative priced at **₹300-400**, targets the massive "top-of-funnel" audience that has not yet converted to high-ticket courses.
* **Category Depth:** Current online penetration is **<2%** in core categories, leaving significant headroom in **GATE, MBA, CA, and Upskilling**.
---
### **Risk Factors & Mitigation**
The company manages several regulatory and legal headwinds:
* **Taxation Disputes:** PW is contesting a direct tax demand of **₹192.76 crore** for FY 2025-26. The company has successfully reduced this from an initial **₹263.34 crore** through rectification and is currently under appeal.
* **Labour Code Transition:** The implementation of new Indian Labour Codes resulted in a one-time exceptional cost of **₹15.27 crore** at the group level due to unified wage definitions and enhanced leave benefits.
* **Concentration Risk:** While decreasing, the reliance on JEE/NEET remains significant. The company has successfully reduced this from **54% of revenue in FY23** to **35% in H1 FY26** through aggressive diversification.