Also trades as: AETHER.BO (BSE) · $vol 0M

₹1,655.80 ($17.20)

-14.20 (-0.85%)

NSE · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 58 · ₹220.6B mcap · 34M float · 1.11% daily turnover

Revenue

$11.6B +38.0% ▲

5Y CAGR: +20.8%

Gross Profit

$4.3B +10.4% ▲

5Y CAGR: +14.6%

Operating Income

$3.0B -13.9% ▼

5Y CAGR: +8.9%

Net Income

$2.2B +38.5% ▲

5Y CAGR: +25.3%

EPS (Diluted)

$16.53 +38.4% ▲

5Y CAGR: +17.6%

EBITDA

$3.8B +56.8% ▲

5Y CAGR: +27.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$5.9B	$6.5B	$6.0B	$8.4B	$11.6B
YoY Growth	+31.2%	+10.4%	-8.4%	+40.2%	+38.0%
Cost of Revenue	$2.9B	$3.2B	$3.2B	$4.5B	$7.3B
Gross Profit	$3.0B	$3.3B	$2.7B	$3.9B	$4.3B
Gross Margin	50.7%	51.0%	45.9%	46.3%	37.1%
R&D Expenses	$1M	$3M	$2M	$8M	$0
SG&A Expenses	$272M	$351M	$390M	$435M	$1.3B
Operating Expenses	$273M	$355M	$392M	$443M	$1.3B
Operating Income	$2.7B	$3.0B	$2.4B	$3.5B	$3.0B
Operating Margin	46.1%	45.6%	39.3%	41.1%	25.6%
Interest Expense	$131M	$51M	$85M	$129M	$181M
Income Before Tax	$1.5B	$1.7B	$1.1B	$2.1B	$2.9B
Tax Expense	$375M	$441M	$270M	$546M	$716M
Net Income	$1.1B	$1.3B	$825M	$1.6B	$2.2B
Net Margin	18.4%	19.9%	13.8%	18.8%	18.9%
EPS (Diluted)	$9.67	$10.47	$6.31	$11.94	$16.53
EBITDA	$1.7B	$1.9B	$1.3B	$2.4B	$3.8B
Shares Outstanding	113M	125M	131M	133M	133M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.8B	$2.0B	$2.2B	$2.4B	$2.6B	$2.8B	$3.2B	$3.1B
Cost of Revenue	$1.0B	$1.1B	$1.1B	$1.3B	$1.3B	$1.4B	$1.9B	$2.1B
Gross Profit	$776M	$922M	$1.1B	$1.1B	$1.2B	$1.3B	$1.3B	$973M
Gross Margin	43.1%	46.4%	47.9%	47.3%	47.8%	48.1%	40.9%	31.9%
R&D Expenses	$0	$0	$0	$8M	$0	$224M	$0	$0
SG&A Expenses	$105M	$99M	$116M	$114M	$0	$88M	$364M	$330M
Operating Expenses	$105M	$99M	$116M	$122M	$560M	$609M	$364M	$330M
Operating Income	$671M	$823M	$937M	$1.0B	$665M	$715M	$933M	$643M
Operating Margin	37.3%	41.4%	42.6%	42.2%	26.0%	26.0%	29.4%	21.1%
Interest Expense	$26M	$20M	$32M	$51M	$48M	$32M	$39M	$61M
Income Before Tax	$393M	$485M	$614M	$637M	$616M	$743M	$872M	$680M
Tax Expense	$94M	$137M	$180M	$134M	$146M	$203M	$227M	$140M
Net Income	$299M	$348M	$434M	$503M	$470M	$540M	$645M	$540M
Net Margin	16.6%	17.5%	19.8%	20.8%	18.4%	19.6%	20.3%	17.7%
EPS (Diluted)	$2.26	$2.63	$3.27	$3.78	$3.55	$4.07	$4.86	$4.07
EBITDA	$429M	$533M	$647M	$780M	$777M	$940M	$1.1B	$926M
Shares Outstanding	132M	132M	133M	133M	132M	133M	133M	133M

AETHER.NS NSE