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

₹692.20 ($7.19)

+17.65 (+2.62%)

NSE · Basic Materials · Agricultural Inputs · Tech Score Strong Sell · Power 28 · ₹119.8B mcap · 93M float · 0.535% daily turnover

Analysis Technicals Weather Peers

Revenue

$385.3B +64.5% ▲

5Y CAGR: +20.6%

Gross Profit

$68.8B +729.9% ▲

5Y CAGR: +39.0%

Operating Income

$26.9B +21.4% ▲

Net Income

$5.7B -35.2% ▼

5Y CAGR: +4.9%

EPS (Diluted)

$31.91 -35.3% ▼

5Y CAGR: +4.9%

EBITDA

$33.2B +0.6% ▲

5Y CAGR: +9.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$166.5B	$206.8B	$211.9B	$234.2B	$385.3B
YoY Growth	+10.3%	+24.2%	+2.5%	+10.5%	+64.5%
Cost of Revenue	$178.4B	$282.1B	$228.9B	$245.1B	$316.5B
Gross Profit	-$11.8B	-$75.2B	-$17.0B	-$10.9B	$68.8B
Gross Margin	-7.1%	-36.4%	-8.0%	-4.7%	17.9%
R&D Expenses	$219M	$240M	$0	$0	$0
SG&A Expenses	$13.5B	$15.7B	$14.7B	$11.9B	$42.0B
Operating Expenses	-$33.0B	$22.6B	-$39.6B	$11.9B	$42.0B
Operating Income	$21.2B	-$116.3B	$22.6B	$58.6B	$26.9B
Operating Margin	12.7%	-56.2%	10.7%	25.0%	7.0%
Interest Expense	$1.5B	$3.0B	$3.0B	$3.7B	$4.5B
Income Before Tax	$21.3B	$25.6B	$21.8B	$24.5B	$21.0B
Tax Expense	$5.6B	$7.4B	$5.6B	$6.8B	$7.2B
Net Income	$9.1B	$9.5B	$9.0B	$8.8B	$5.7B
Net Margin	5.4%	4.6%	4.2%	3.8%	1.5%
EPS (Diluted)	$51.04	$53.25	$50.61	$49.33	$31.91
EBITDA	$26.1B	$32.2B	$28.6B	$33.9B	$33.2B
Shares Outstanding	177M	178M	178M	178M	178M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$67.5B	$93.3B	$87.2B	-$13.8B	$87.2B	$116.2B	$103.2B	$78.7B
Cost of Revenue	$52.6B	$72.0B	$68.4B	$52.1B	$66.8B	$90.6B	$80.2B	$78.9B
Gross Profit	$14.8B	$21.3B	$18.8B	-$65.9B	$20.4B	$25.6B	$23.0B	-$165M
Gross Margin	22.0%	22.9%	21.5%	477.9%	23.4%	22.0%	22.3%	-0.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.5B	$0	$0	$4.1B	$2.9B	$0	$0	$39.1B
Operating Expenses	$11.2B	$12.9B	$13.0B	-$70.1B	$14.1B	$15.2B	$16.6B	-$4.0B
Operating Income	$3.7B	$8.5B	$5.7B	$4.3B	$6.3B	$10.4B	$6.3B	$3.9B
Operating Margin	5.4%	9.1%	6.6%	-31.0%	7.2%	8.9%	6.1%	4.9%
Interest Expense	$836M	$939M	$986M	$964M	$1.0B	$1.3B	$1.0B	$1.2B
Income Before Tax	$3.3B	$8.1B	$5.8B	$7.3B	$6.2B	$10.6B	$5.9B	-$1.6B
Tax Expense	$1.0B	$2.2B	$1.7B	$2.0B	$1.5B	$3.0B	$1.5B	$1.2B
Net Income	$913M	$3.1B	$1.9B	$2.9B	$2.5B	$4.2B	$2.3B	-$3.3B
Net Margin	1.4%	3.3%	2.2%	-20.8%	2.8%	3.7%	2.3%	-4.2%
EPS (Diluted)	$5.13	$17.16	$10.93	$16.14	$13.81	$23.81	$13.02	$-18.73
EBITDA	$5.3B	$10.3B	$8.5B	$9.4B	$9.0B	$13.5B	$8.9B	$3.1B
Shares Outstanding	178M	178M	178M	178M	178M	178M	178M	178M

EIDPARRY.NS NSE