Also trades as: CUPID.BO (BSE) · $vol 9M

₹311.05 ($3.23)

-1.45 (-0.46%)

NSE · Consumer Defensive · Household & Personal Products · Tech Score Buy · Power 72 · ₹419.3B mcap · 393M float · 7.59% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.6B +98.0% ▲

5Y CAGR: +20.5%

Gross Profit

$1.7B +52.4% ▲

5Y CAGR: +13.9%

Operating Income

$1.1B +194.4% ▲

5Y CAGR: +29.1%

Net Income

$1.1B +164.7% ▲

5Y CAGR: +30.1%

EPS (Diluted)

$0.79 +163.3% ▲

5Y CAGR: -6.2%

EBITDA

$1.5B +145.5% ▲

5Y CAGR: +29.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.3B	$1.6B	$1.7B	$1.8B	$3.6B
YoY Growth	-5.7%	+17.2%	+10.0%	+7.8%	+98.0%
Cost of Revenue	$620M	$654M	$596M	$673M	$1.9B
Gross Profit	$707M	$901M	$1.1B	$1.1B	$1.7B
Gross Margin	53.3%	58.0%	65.2%	62.7%	48.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$173M	$159M	$176M	$292M	$610M
Operating Expenses	$504M	$294M	$176M	$754M	$610M
Operating Income	$203M	$384M	$939M	$379M	$1.1B
Operating Margin	15.3%	24.7%	54.9%	21.0%	31.2%
Interest Expense	$2M	$8M	$18M	$19M	$28M
Income Before Tax	$245M	$423M	$526M	$549M	$1.4B
Tax Expense	$72M	$107M	$127M	$140M	$342M
Net Income	$173M	$316M	$399M	$409M	$1.1B
Net Margin	13.0%	20.3%	23.3%	22.6%	30.3%
EPS (Diluted)	$0.65	$1.18	$1.48	$0.30	$0.79
EBITDA	$274M	$461M	$501M	$613M	$1.5B
Shares Outstanding	267M	268M	268M	1.34B	1.37B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$391M	$416M	$464M	$536M	$598M	$844M	$935M	$1.2B
Cost of Revenue	$137M	$158M	$168M	$210M	$241M	$342M	$351M	$648M
Gross Profit	$254M	$258M	$295M	$326M	$357M	$502M	$584M	$552M
Gross Margin	65.0%	62.0%	63.7%	60.8%	59.7%	59.5%	62.4%	46.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$63M	$0	$0	$98M	$71M	$0	$160M	$190M
Operating Expenses	$63M	$167M	$194M	$197M	$205M	$231M	$254M	$190M
Operating Income	$191M	$91M	$101M	$128M	$152M	$271M	$330M	$362M
Operating Margin	48.9%	21.9%	21.8%	24.0%	25.5%	32.1%	35.3%	30.2%
Interest Expense	$2M	$6M	$4M	$7M	$6M	$7M	$6M	$9M
Income Before Tax	$106M	$142M	$141M	$160M	$196M	$322M	$433M	$475M
Tax Expense	$23M	$42M	$30M	$45M	$45M	$81M	$104M	$112M
Net Income	$83M	$100M	$110M	$116M	$150M	$241M	$328M	$363M
Net Margin	21.1%	24.2%	23.8%	21.6%	25.1%	28.6%	35.1%	30.2%
EPS (Diluted)	$0.30	$0.37	$0.08	$0.08	$0.11	$0.18	$0.24	$0.26
EBITDA	$116M	$160M	$158M	$180M	$214M	$342M	$452M	$496M
Shares Outstanding	275M	269M	1.35B	1.37B	1.36B	1.36B	1.34B	1.39B

CUPID.NS NSE