Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Physicswallah Ltd

PWL
NSE
110.64
4.06%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

Physicswallah Ltd

PWL
NSE
110.64
4.06%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
31,640Cr
Close
Close Price
110.64
Industry
Industry
Platform - Education
PE
Price To Earnings
PS
Price To Sales
10.96
Revenue
Revenue
2,887Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does PWL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PWL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2024Dec 2024Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8328108471,0511,082
Growth YoY
Revenue Growth YoY%
26.333.7
Expenses
ExpensesCr
698626923870846
Operating Profit
Operating ProfitCr
134184-76181236
OPM
OPM%
16.122.7-9.017.221.8
Other Income
Other IncomeCr
3140554741
Interest Expense
Interest ExpenseCr
1319332521
Depreciation
DepreciationCr
899398105113
PBT
PBTCr
62111-15299144
Tax
TaxCr
2134-252941
PAT
PATCr
4177-12770102
Growth YoY
PAT Growth YoY%
69.633.3
NPM
NPM%
4.99.5-15.06.69.4
EPS
EPS
0.20.4-0.50.30.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Revenue
RevenueCr
2337441,9412,887
Growth
Revenue Growth%
219.4160.748.7
Expenses
ExpensesCr
997662,9162,813
Operating Profit
Operating ProfitCr
134-22-97574
OPM
OPM%
57.4-2.9-50.32.5
Other Income
Other IncomeCr
228146120
Interest Expense
Interest ExpenseCr
0216585
Depreciation
DepreciationCr
475298366
PBT
PBTCr
132-89-1,193-259
Tax
TaxCr
33-5-62-15
PAT
PATCr
98-84-1,131-243
Growth
PAT Growth%
-185.6-1,245.578.5
NPM
NPM%
42.2-11.3-58.3-8.4
EPS
EPS
16.4-14.0-4.8-0.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
666218
Reserves
ReservesCr
100-189-1,252472
Current Liabilities
Current LiabilitiesCr
665131,0821,432
Non Current Liabilities
Non Current LiabilitiesCr
11,6202,5711,171
Total Liabilities
Total LiabilitiesCr
1732,0822,4814,156
Current Assets
Current AssetsCr
718127152,237
Non Current Assets
Non Current AssetsCr
1021,2701,7661,920
Total Assets
Total AssetsCr
1732,0822,4814,156

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
59270212507
Investing Cash Flow
Investing Cash FlowCr
-93-1,076-43-1,513
Financing Cash Flow
Financing Cash FlowCr
0848-1651,007
Net Cash Flow
Net Cash FlowCr
-344240
Free Cash Flow
Free Cash FlowCr
3713124346
CFO To PAT
CFO To PAT%
60.0-321.2-18.7-208.4
CFO To EBITDA
CFO To EBITDA%
44.1-1,235.6-21.7689.3

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000
Price To Earnings
Price To Earnings
0.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.0
Price To Book
Price To Book
0.00.00.00.0
EV To EBITDA
EV To EBITDA
-0.3-19.5-2.411.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
95.993.695.395.8
OPM
OPM%
57.4-2.9-50.32.5
NPM
NPM%
42.2-11.3-58.3-8.4
ROCE
ROCE%
124.3-8.9-92.8-10.3
ROE
ROE%
92.546.090.8-35.3
ROA
ROA%
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.