Eight businesses, three tracks, one platform. The FY27 AOP takes the monthly GM run-rate up 46% between June and the March exit, delivers ₹141 Cr of full-year gross margin, and swings EBIT-2 ₹19 Cr to near-breakeven.
Monthly gross margin builds from ₹1,022 L in June to ₹1,494 L at the March exit. The build is deliberate: steady through the monsoon quarter, then compounding hard through Q4 as the levers stack.
The full-year B2C P&L. GM grows 23% on 35% revenue growth; overheads hold flat as we scale, so GM growth drops toward the bottom line. EBIT-2 recovers ₹19 Cr to −₹1 Cr — the cusp of profit.
| B2C · ₹ Cr | FY25 | FY26 | FY27 AOP | YoY |
|---|---|---|---|---|
| Revenue | 172.1 | 190.8 | 256.7 | +35% |
| COGS | 63.7 | 76.0 | 115.6 | — |
| Gross Margin | 108.5 | 114.8 | 141.1 | +23% |
| OMC · operating margin cost | 36.9 | 50.5 | 61.8 | — |
| Operating Margin | 71.6 | 64.3 | 79.3 | +23% |
| OHC · overhead costs | 47.7 | 67.3 | 66.9 | −1% |
| EBIT-1 | 23.9 | −3.0 | +12.5 | +₹15.5 Cr |
| Central costs | 10.2 | 17.2 | 13.5 | — |
| EBIT-2 | 13.7 | −20.2 | −1.0 | +₹19.2 Cr |
Monthly GM added between June and the March exit. Assured delivers over half; Consumer and Prime — both recovering businesses — deliver the next third. Every engine ends the year higher than it starts.
Care Navigation connects patients to providers (Prime, Assured, POC, Reach, Partner API, International). Consumer monetises the patient directly. Monthly GM, June → March exit:
+94% Hospital lead-gen on IP economics. The growth engine.
+26% Provider subscription. GTM flips positive in H2.
+46% Direct-to-patient. GLP-1 powers the exit.
+11% Provider advertising, rebuilt sales engine.
+33% Clinics 240 → 331 across three specialties.
2.2× Relations +68%, traffic +70%.
5.6× Full-stack GM incl. downstream to Assured & Prime.
Groundwork in FY27; a FY28 growth vector.
FY27 isn't more of the same — it's a change in trajectory. These five shifts turn a −₹20 Cr business into a near-breakeven one.
From a flat FY26 to a compounding FY27, with the run-rate exiting +41% YoY in March.
Overheads hold flat while GM grows ₹26 Cr. The gap to profit nearly closes in a single year.
Assured becomes the largest engine by exit — the centre of gravity moves to hospital IP economics.
First sustained YoY growth since Jan 2025 — GLP-1 and a stronger Instant Cx base drive the exit.
Zero-to-material lines: GLP-1 ₹64 L/month by exit, API full-stack 5.6×, UAE 2.2× — optionality for FY28.
An agent workforce (Ally, Caro, Aisha, Remi, Sage) carries volume at a fraction of human cost across every engine.
Every project ladders up to one of three owned outcomes, each with a single DRI — standing on a Platform-Excellence foundation and an AI-agent workforce.
The Assured demand engine: relations, leads and conversion compounding into in-patient volume.
Turning GM into profit — every business runs a lever-wise monthly OM build.
Unlocking latent GM in supply we already own — content and feature upgrades on live profiles.
Foundations underneath: Platform Excellence 0.4 → 0.9 (the experience base) and the AI-agent workforce lowering cost-to-serve across all three tracks.
Monthly GM grows ₹281 → 545 L between June and March — 56% of the whole B2C climb. The flywheel: more relations → more leads → more walk-ins → more in-patient conversions → more GM to reinvest in supply.
The next five slides unpack the engine: the lever walk that builds ₹276 L of monthly GM, the six numbers, the leads build, and the deep-dives on relations, churn and conversion.
The AOP models every lakh of Assured GM growth. Against the May-26 base of ₹269 L/month, seven levers stack to the ₹545 L March exit — GTM net-add is half the story, and the model honestly nets off GM-per-walk-in dilution as the mix shifts.
Read: supply (GTM) and product-led demand (PEDA) are three-quarters of the growth; conversion and marketing compound on top. The −₹63 L mix effect is priced in — growth still nets +₹276 L.
Each metric compounds quarter by quarter to the March exit. Volume doubles while conversion holds — the model grows on supply and demand, not on stretching funnel math.
| Metric | Jun | Sep | Dec | Mar-27 | Jun→Mar |
|---|---|---|---|---|---|
| GM (₹L/mo) | 283 | 351 | 437 | 545 | +93% |
| Leads / month | 73,000 | 93,299 | 1,17,556 | 1,44,395 | +98% |
| Relations (exit) | 6,139 | 7,257 | 8,974 | 9,826 | +60% |
| IP / day | 44 | 50 | 59 | 72 | +61% |
| Walk-ins / day | 846 | 1,129 | 1,394 | 1,738 | +105% |
| Lead → Walk-in % | 35% | 35% | 36% | 37% | +2 pp |
Four stacked buckets take Assured from 73K (Jun) to 144K leads by March. GTM net-add — more supply generating more leads — is half; the rest is named, sized product and marketing initiatives.
The initiative stack (leads/month at Mar-27):
The supply base compounds two ways — a hunting-and-expansion machine adding ~380–490 net relations a month, and a churn programme that stops the leak. Both are modelled into every month of the AOP.
More leads only matter if more convert. The AOP models Lead→Walk-in improving 35% → 37% and walk-in value rising ₹222 → 240 — modest on paper, worth ₹38 L/month of GM by March on the doubled base.
Monthly GM recovers ₹284 → 359 L (+26%). The AOP is explicit about the shape: net txn adds stay negative through Q2, flip positive in October, and compound through Q4 — while product mix quietly upgrades underneath.
The largest revenue line in B2C (₹790 → 1,032 L/month) on a thin ~6% margin. The AOP grows GM +33% the simple way: steady clinic net-adds every month in three specialty engines, at held unit economics.
| Specialty | Clinics Jun | Clinics Mar | Net add/mo | GM Mar (₹L) |
|---|---|---|---|---|
| Dental | 147 | 189 | +4.8 | 37 |
| Derma | 76 | 109 | +3.6 | 25 |
| Psych | 17 | 33 | +1.8 | 2 |
| Total | 240 | 331 | +10 | 61 (net) |
Key levers: clinic net-adds (the volume driver) · held conversion per clinic and per-lead pricing · GM-per-lead improving ₹425 → 457 as the mix matures. Dedicated hunting headcount steps up 10 → 12 from July.
Near-pure-margin advertising revenue troughs in July and rebuilds to ₹241 L by March. The AOP does it with fewer people selling more: headcount drops 119 → 85 while productivity per seller rises 30%.
Book, Teleconsult and Cashless APIs let partners transact on Practo's network. Full-stack GM grows ₹6.9 → 38.8 L/month — and most of it lands downstream as Assured and Prime volume, which is exactly the point.
The AOP rebuilds UAE from ₹5 L to ₹11 L a month by moving all three levers at once: 68% more live relations, 70% more traffic, and booking-to-walk-in up five points. USA is seeded for FY28.
Monthly GM grows ₹190 → 278 L by March — the first sustained growth since January 2025. The climb splits cleanly: roughly two-thirds is GLP-1 ramping from zero, one-third is Instant Consult compounding; every other line holds.
Three-quarters of today's Consumer GM sits in Instant Consult — a ~74%-margin, high-frequency engine. The AOP grows it +19% by exit, funded by a deliberate step-up in marketing and discount investment that stays OM-positive.
The single biggest new line in the FY27 plan — a weight-loss program built with a pharma partner (Eli Lilly / Novo Nordisk). It starts in September and compounds steeply: an 88%-margin engine that supplies most of Consumer's Q4 acceleration.
OM grows +58% June to March — faster than GM — because the plan holds people costs flat and spends marketing only where GM follows. At the exit, OM runs +61% year on year.
Supply score measures how much value we extract from hunted supply. At ~10% today, lifting it toward 30% unlocks a realistic ₹10.2 Cr/month — mostly by upgrading content and features on profiles we already have.
PE is the composite of stability, hygiene, conversion, listing quality and AI interventions — the foundation every lever stands on. It has already moved 0.40 → 0.55 since March; the plan takes it to 0.90 by the exit.
| Signal | Today | Mar-27 |
|---|---|---|
| Web conversion | 13% | 20% |
| App conversion | 26% | 40% |
| Listing → CTR | 19% | 30% |
| Txn uplift | base | +65–80% |
| Search bounce | 66% | 50% |
The agent workforce is how the plan scales volume without scaling headcount — it is why overheads hold flat while GM grows 23%. Each agent owns a funnel.
Runs the lead-to-book-to-walk-in funnel across calls and WhatsApp — at 107% of human efficiency, 50% of the cost. Carries the conversion lever in the Assured model.
Caro resolves consumer support toward an 80%+ AI-resolution rate; Aisha covers provider support, scaling coverage by generating skills directly from support documentation.
Sage hunts Prime supply over 2-way WhatsApp + Voice AI — ₹30 L/month pipeline potential, extending to Reach next. Remi automates practice-side operations.
Beyond acquisition, FY27 deepens the base. Four durable metrics decide how much of the growth sticks — all trending the right way, all with explicit March targets.
| Lever | Mar A | Jun A | Sep T | Mar-27 T |
|---|---|---|---|---|
| Platform Excellence | 0.40 | 0.55 | 0.67 | 0.90 |
| CRM Outreach OM (₹) | −190K | +400K | +600K | +1.2M |
| Repeat Retention % (12M) | 11.4% | 11.6% | 11.7% | 11.8% |
| Repeat Txn Frequency | 2.76 | 2.76 | 2.78 | 2.83 |
| PGS Share | 45.2% | 45.6% | 45.8% | 46.2% |
The standout swing: CRM Outreach OM moves from a −₹190K cost to a +₹1.2M profit centre by March — lifecycle outreach pays for itself and then some. PGS share grows through targeted outreach and new consumer value propositions.
Twelve numbers that define the year — six from the AOP P&L, six from the operating plan behind it. Hit these and we exit FY27 a structurally more profitable, more defensible B2C business.
full-year · +35% YoY
full-year · +23% YoY
full-year · +23% YoY
near breakeven · from −₹20 Cr
/month at exit · +46% vs Jun
/month at exit · +61% YoY
₹281 → 545 L/month
at exit · on path to 100
/month · 2× June
/month GM by exit · new line
from 0.40 in March
from 10% · ₹10 Cr latent
Four structural risks, each visible in the model itself. Naming them is how the weekly review keeps the plan honest.
The Assured base only compounds if hard churn falls 40% → 10% and payment-led churn goes under 1%. Guardrail: tier programme, invoicing discipline and partner ROI dashboards — reviewed weekly.
Prime's model needs hunting to reach 4,722 txns/month while churn drops a third — the flip is dated, and H2 GM depends on it. Guardrail: Sage AI pipeline plus plan-migration upside that doesn't depend on net adds.
₹64 L of the March exit is a line that doesn't exist yet, in a category with evolving regulation (CDSCO). Guardrail: partner-led model, dedicated CAC budget, and a September start that leaves two quarters of learning.
GM plateaus through Oct–Nov (seasonality) and then must add ₹278 L/month in a single quarter. Guardrail: the Q4 build is lever-wise in the model — every lakh has a named owner and a monthly checkpoint.
Quarterly average GM run-rate: ₹1,077 L (Q2) → ₹1,175 L (Q3) → ₹1,402 L (Q4). The plan builds foundations in Q2, flips the recovering engines in Q3, and compounds everything in Q4.
The through-line is simple: double the Assured engine on supply and product-led demand, flip Prime's GTM, let GLP-1 and Instant Cx carry Consumer, and hold costs flat while an AI workforce absorbs the volume. The result: a ₹14.9 Cr monthly run-rate, ₹141 Cr of FY27 gross margin, and B2C at the doorstep of profit.
That's the FY27 plan. Now we go build it — one month, one lever at a time.