Incorporated in 2016, WeWork India Management Limited is a flexible workspace operator in India.[1]
Prices delayed · Fundamentals as reported · checked 07 Oct, 4:51 pm ISTData as published. No model runs on this page.
A next-day technical read — trend, RSI, ATR and volume distilled into a directional read with a calibrated range, scored against tomorrow's close. Sign in to run it.
None listed.
Automated flags from the reported numbers. Context, not a call.
| Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|
| Sales + | 468.70 | 490.06 | 535.63 | 533.95 | 573.03 | 631.93 | 692.85 | 680.20 |
| Expenses + | 170.64 | 178.44 | 192.92 | 199.22 |
Generated on demand from the fundamentals above plus a live web scan. Takes one to two minutes.
The business narrative, written down and turned into explicit assumptions.
A valuation from those assumptions, under bull, base and bear cases.
Where today's price sits relative to that range.
| 192.33 |
| 224.54 |
| 243.37 |
| 242.94 |
| Operating Profit | 298.06 | 311.62 | 342.71 | 334.73 | 380.70 | 407.39 | 449.48 | 437.26 |
| OPM % | 63.59% | 63.59% | 63.98% | 62.69% | 66.44% | 64.47% | 64.87% | 64.28% |
| Other Income + | 29.93 | -29.22 | 15.35 | 10.34 | 10.79 | 5.36 | 18.92 | 16.83 |
| Interest | 157.16 | 159.93 | 147.85 | 136.41 | 153.18 | 152.33 | 159.26 | 176.13 |
| Depreciation | 202.10 | 206.10 | 222.98 | 223.27 | 230.92 | 245.35 | 266.94 | 282.54 |
| Profit before tax | -31.27 | -83.63 | -12.77 | -14.61 | 7.39 | 15.07 | 42.20 | -4.58 |
| Tax % | -752.03% | 0.00% | -393.27% | 0.00% | 0.00% | 0.00% | -52.54% | 0.00% |
| Net Profit + | 203.89 | -83.63 | 37.46 | -14.61 | 7.39 | 15.06 | 64.37 | -4.58 |
| EPS in Rs | 37.20 | -9.25 | 2.80 | -1.09 | 0.55 | 1.12 | 4.75 | -0.33 |
| Raw PDF |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 57 | 302 | 691 | 640 | 784 | 1,314 | 1,662 | 1,942 | 2,432 | 2,578 |
| Expenses + | 117 | 421 | 763 | 825 | 378 | 516 | 614 | 705 | 859 | 903 |
| Operating Profit | -61 | -119 | -72 | -185 | 406 | 798 | 1,048 | 1,237 | 1,572 | 1,675 |
| OPM % | -107% | -39% | -10% | -29% | 52% | 61% | 63% | 64% | 65% | 65% |
| Other Income + | 2 | 2 | 18 | -8 | 52 | 108 | 72 | 29 | 45 | 52 |
| Interest | 2 | 9 | 46 | 122 | 390 | 414 | 508 | 598 | 601 | 641 |
| Depreciation | 15 | 112 | 218 | 334 | 712 | 636 | 743 | 823 | 966 | 1,026 |
| Profit before tax | -76 | -238 | -317 | -648 | -643 | -145 | -131 | -155 | 50 | 60 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -184% | -44% | |
| Net Profit + | -76 | -238 | -317 | -648 | -643 | -145 | -131 | 130 | 72 | 82 |
| EPS in Rs | -377.01 | -1,181.59 | -1,579.15 | -3,224.68 | -117.32 | -26.37 | -23.86 | 9.74 | 5.33 | 6.09 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 55 | 55 | 197 | 134 | 135 |
| Reserves | -84 | -321 | -605 | -1,239 | -210 | -346 |
| -628 |
| 75 |
| 170 |
| Borrowings + | 350 | 1,023 | 1,550 | 2,250 | 292 | 481 | 625 | 310 | 5,550 |
| Other Liabilities + | 154 | 486 | 742 | 628 | 3,835 | 4,219 | 4,291 | 4,876 | 1,240 |
| Total Liabilities | 423 | 1,190 | 1,689 | 1,642 | 3,972 | 4,410 | 4,485 | 5,395 | 7,095 |
| Fixed Assets + | 268 | 759 | 1,079 | 823 | 3,314 | 3,569 | 3,594 | 4,309 | 5,774 |
| CWIP | 37 | 35 | 7 | 0 | 1 | 13 | 15 | 34 | 38 |
| Investments | 1 | 1 | 105 | 86 | 0 | 62 | 189 | 61 | 283 |
| Other Assets + | 117 | 394 | 497 | 733 | 657 | 767 | 687 | 991 | 999 |
| Total Assets | 423 | 1,190 | 1,689 | 1,642 | 3,972 | 4,410 | 4,485 | 5,395 | 7,095 |