₹630.00 ($6.54)

+13.60 (+2.21%)

BSE · Financial Services · Investment - Banking & Investment Services · Tech Score Neutral · Power 56 · ₹7.7B mcap · 2M float · 0.019% daily turnover

Analysis Technicals Weather Peers

Revenue

$844M -28.5% ▼

5Y CAGR: -9.4%

Gross Profit

$538M -16.9% ▼

5Y CAGR: +51.3%

Operating Income

$467M -24.5% ▼

5Y CAGR: +55.5%

Net Income

$296M -6.3% ▼

5Y CAGR: +107.7%

EPS (Diluted)

$31.14 +15.4% ▲

5Y CAGR: +116.1%

EBITDA

$469M -19.0% ▼

5Y CAGR: +63.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$848M	$557M	$700M	$1.2B	$844M
YoY Growth	-38.6%	-34.3%	+25.8%	+68.6%	-28.5%
Cost of Revenue	$715M	$442M	$308M	$534M	$306M
Gross Profit	$139M	$124M	$393M	$647M	$538M
Gross Margin	16.4%	22.3%	56.0%	54.8%	63.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$16M	$13M	$22M	$29M	$0
Operating Expenses	$24M	$20M	$22M	$29M	$71M
Operating Income	$109M	$95M	$370M	$618M	$467M
Operating Margin	12.9%	17.0%	52.9%	52.3%	55.3%
Interest Expense	$24M	$31M	$38M	$36M	$9M
Income Before Tax	$84M	$63M	$321M	$541M	$467M
Tax Expense	$9M	$12M	$46M	$89M	$85M
Net Income	$47M	$39M	$176M	$316M	$296M
Net Margin	5.5%	7.0%	25.2%	26.7%	35.0%
EPS (Diluted)	$3.99	$3.36	$15.11	$26.98	$31.14
EBITDA	$110M	$96M	$361M	$579M	$469M
Shares Outstanding	12M	12M	12M	8M	9M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$121M	$261M	$376M	$416M	$288M	$190M	$218M	$119M
Cost of Revenue	$25M	$122M	$112M	$274M	$120M	$68M	$87M	$39M
Gross Profit	$96M	$146M	$263M	$142M	$168M	$122M	$130M	$80M
Gross Margin	79.2%	55.8%	70.1%	34.1%	58.2%	64.4%	59.9%	67.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$0	$0	$11M	$9M	$0	$0	$14M
Operating Expenses	$6M	$10M	$3M	$11M	$17M	$5M	$14M	$18M
Operating Income	$90M	$88M	$261M	$131M	$150M	$117M	$120M	$48M
Operating Margin	74.4%	33.5%	69.4%	31.5%	52.2%	61.6%	55.2%	40.4%
Interest Expense	$10M	$10M	$9M	$6M	$6M	$2M	$82K	$34K
Income Before Tax	$71M	$90M	$258M	$122M	$156M	$132M	$116M	$62M
Tax Expense	$10M	$21M	$42M	$16M	$24M	$29M	$28M	$4M
Net Income	$37M	$53M	$142M	$84M	$100M	$81M	$69M	$46M
Net Margin	30.3%	20.2%	37.9%	20.1%	34.9%	42.4%	31.7%	38.6%
EPS (Diluted)	$5.23	$4.52	$18.50	$9.01	$10.80	$8.40	$7.24	$4.70
EBITDA	$82M	$101M	$268M	$128M	$163M	$135M	$117M	$63M
Shares Outstanding	12M	12M	12M	9M	9M	10M	12M	10M

ARYAMAN.BO BSE