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

₹1,298.30 ($13.49)

-2.60 (-0.20%)

NSE · Basic Materials · Chemicals · Tech Score Sell · Power 37 · ₹164.8B mcap · 65M float · 0.525% daily turnover

Analysis Technicals Weather Peers

Revenue

$115.1B +36.5% ▲

5Y CAGR: +14.6%

Gross Profit

$24.6B +49.3% ▲

5Y CAGR: +16.0%

Operating Income

$12.6B -19.1% ▼

5Y CAGR: +10.7%

Net Income

$7.4B -21.0% ▼

5Y CAGR: +13.0%

EPS (Diluted)

$58.40 -21.0% ▼

5Y CAGR: +8.3%

EBITDA

$17.9B -10.6% ▼

5Y CAGR: +13.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$65.7B	$113.0B	$86.8B	$103.6B	$115.1B
YoY Growth	+13.1%	+72.0%	-23.2%	+19.4%	+36.5%
Cost of Revenue	$51.4B	$78.0B	$60.4B	$66.7B	$90.5B
Gross Profit	$14.3B	$24.6B	$26.3B	$36.9B	$24.6B
Gross Margin	21.7%	21.8%	30.4%	35.6%	21.4%
R&D Expenses	$2M	$12M	$0	$0	$0
SG&A Expenses	$3.0B	$3.4B	$5.5B	$5.8B	$12.0B
Operating Expenses	$2.6B	$6.1B	$5.5B	$5.8B	$12.0B
Operating Income	$11.7B	$19.7B	$20.9B	$31.0B	$12.6B
Operating Margin	17.8%	17.4%	24.1%	30.0%	11.0%
Interest Expense	$1.5B	$1.9B	$3.9B	$4.1B	$3.5B
Income Before Tax	$10.1B	$18.2B	$6.7B	$11.9B	$10.1B
Tax Expense	$3.3B	$5.9B	$2.1B	$2.4B	$2.7B
Net Income	$6.8B	$12.1B	$4.4B	$9.3B	$7.4B
Net Margin	10.3%	10.7%	5.1%	9.0%	6.4%
EPS (Diluted)	$58.25	$97.70	$35.87	$73.95	$58.40
EBITDA	$13.9B	$22.3B	$14.1B	$20.1B	$17.9B
Shares Outstanding	118M	124M	126M	126M	126M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$22.8B	$27.5B	$25.8B	$8.2B	$26.6B	$30.1B	$28.3B	$30.1B
Cost of Revenue	$16.6B	$20.8B	$16.8B	$18.8B	$17.3B	$23.4B	$20.2B	$24.4B
Gross Profit	$6.2B	$6.7B	$9.0B	-$10.6B	$9.3B	$6.7B	$8.1B	$5.7B
Gross Margin	27.4%	24.3%	34.9%	-128.7%	34.9%	22.2%	28.7%	19.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.6B	$2.7B	$0	$1.4B	$1.6B	$3.1B	$3.1B	$3.2B
Operating Expenses	$2.6B	$2.7B	$5.1B	-$14.7B	$5.2B	$3.1B	$5.7B	$3.2B
Operating Income	$3.7B	$3.9B	$3.9B	$4.1B	$4.1B	$3.6B	$2.4B	$2.5B
Operating Margin	16.2%	14.4%	15.0%	49.6%	15.4%	11.9%	8.6%	8.3%
Interest Expense	$1.1B	$1.0B	$984M	$1.0B	$881M	$748M	$964M	$934M
Income Before Tax	$2.7B	$3.0B	$3.0B	$3.2B	$3.5B	$3.1B	$1.9B	$1.6B
Tax Expense	$702M	$846M	$477M	$421M	$1.0B	$955M	$530M	$217M
Net Income	$2.0B	$2.1B	$2.5B	$2.8B	$2.4B	$2.1B	$1.4B	$1.4B
Net Margin	8.6%	7.6%	9.7%	33.7%	9.1%	7.1%	5.0%	4.6%
EPS (Diluted)	$15.49	$16.64	$19.86	$21.96	$19.26	$16.89	$11.21	$11.04
EBITDA	$4.8B	$5.0B	$5.0B	$5.2B	$5.4B	$4.9B	$4.0B	$3.6B
Shares Outstanding	126M	126M	126M	126M	126M	126M	126M	126M

DEEPAKFERT.NS NSE