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

₹161.13 ($1.67)

+1.83 (+1.15%)

NSE · Industrials · Conglomerates · Tech Score Strong Sell · Power 37 · ₹27.2B mcap · 64M float · 0.219% daily turnover

Analysis Technicals Weather Peers

Revenue

$27.2B +8.0% ▲

5Y CAGR: +12.2%

Gross Profit

$6.0B -30.1% ▼

5Y CAGR: +24.1%

Operating Income

$2.7B -54.5% ▼

5Y CAGR: +20.9%

Net Income

$2.8B +4.0% ▲

5Y CAGR: +18.1%

EPS (Diluted)

$16.18 +4.1% ▲

5Y CAGR: +18.1%

EBITDA

$3.5B +10.2% ▲

5Y CAGR: +13.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$20.6B	$23.2B	$21.9B	$25.2B	$27.2B
YoY Growth	+34.4%	+12.9%	-5.5%	+14.7%	+8.0%
Cost of Revenue	$14.6B	$16.2B	$15.8B	$16.6B	$21.2B
Gross Profit	$2.5B	$7.0B	$6.2B	$8.6B	$6.0B
Gross Margin	12.4%	30.1%	28.1%	34.2%	22.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$617M	$588M	$602M	$2.6B	$3.3B
Operating Expenses	$4.0B	$5.5B	$3.3B	$2.6B	$3.3B
Operating Income	$1.3B	$1.5B	$2.9B	$6.0B	$2.7B
Operating Margin	6.4%	6.3%	13.1%	24.0%	10.1%
Interest Expense	$136M	$179M	$221M	$265M	$335M
Income Before Tax	$1.8B	$1.6B	$2.7B	$3.4B	$3.6B
Tax Expense	$473M	$574M	$752M	$810M	$852M
Net Income	$1.4B	$1.7B	$2.6B	$2.7B	$2.8B
Net Margin	6.7%	7.4%	11.9%	10.6%	10.2%
EPS (Diluted)	$8.05	$10.05	$14.02	$15.55	$16.18
EBITDA	$2.1B	$2.4B	$3.6B	$3.2B	$3.5B
Shares Outstanding	171M	171M	171M	171M	171M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$6.4B	$6.4B	$6.3B	$6.1B	$6.8B	$6.4B	$6.6B	$7.4B
Cost of Revenue	$5.1B	$5.1B	$4.1B	$3.8B	$4.5B	$4.1B	$5.1B	$5.8B
Gross Profit	$1.3B	$1.3B	$2.2B	$2.3B	$2.3B	$2.2B	$1.5B	$1.6B
Gross Margin	19.7%	20.8%	34.6%	37.8%	34.3%	34.9%	22.9%	21.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$764M	$772M	$0	$721M	$790M	$884M	$816M	$777M
Operating Expenses	$764M	$772M	$1.5B	$721M	$1.6B	$1.7B	$816M	$777M
Operating Income	$494M	$558M	$686M	$1.6B	$687M	$519M	$686M	$855M
Operating Margin	7.7%	8.7%	10.9%	25.9%	10.1%	8.2%	10.4%	11.5%
Interest Expense	$61M	$51M	$93M	$61M	$67M	$71M	$100M	$96M
Income Before Tax	$556M	$800M	$815M	$1.0B	$868M	$722M	$834M	$1.1B
Tax Expense	$111M	$189M	$198M	$313M	$194M	$170M	$185M	$303M
Net Income	$638M	$625M	$644M	$752M	$689M	$566M	$666M	$845M
Net Margin	10.0%	9.8%	10.2%	12.4%	10.1%	8.9%	10.1%	11.4%
EPS (Diluted)	$3.73	$3.66	$3.77	$4.39	$4.03	$3.31	$3.89	$4.95
EBITDA	$762M	$816M	$925M	$935M	$926M	$782M	$929M	$1.1B
Shares Outstanding	171M	171M	171M	171M	171M	171M	171M	171M

BALMLAWRIE.NS NSE