Also trades as: EIHOTEL.NS (NSE) · $vol 1M

₹298.25 ($3.10)

+0.25 (+0.08%)

BSE · Consumer Cyclical · Travel Lodging · Tech Score Buy · Power 52 · ₹185.5B mcap · 198M float · 0.010% daily turnover

Revenue

$29.4B +7.2% ▲

5Y CAGR: +42.9%

Gross Profit

$19.1B -1.9% ▼

Operating Income

$8.8B -10.7% ▼

Net Income

$6.3B -15.0% ▼

EPS (Diluted)

$10.05 -15.0% ▼

EBITDA

$11.1B -5.6% ▼

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$9.9B	$20.2B	$25.1B	$28.8B	$29.4B
YoY Growth	+99.6%	+104.9%	+24.4%	+14.7%	+7.2%
Cost of Revenue	$4.9B	$6.2B	$7.2B	$7.9B	$10.3B
Gross Profit	$4.9B	$14.0B	$17.9B	$13.5B	$19.1B
Gross Margin	49.8%	69.1%	71.4%	47.0%	65.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$555M	$817M	$989M	$1.1B	$10.3B
Operating Expenses	$5.8B	$9.0B	$4.2B	$4.5B	$10.3B
Operating Income	-$916M	$5.0B	$8.1B	$20.9B	$8.8B
Operating Margin	-9.3%	24.6%	32.2%	72.5%	30.0%
Interest Expense	$349M	$356M	$194M	$214M	$231M
Income Before Tax	-$823M	$4.6B	$9.2B	$10.3B	$9.5B
Tax Expense	$17M	$1.2B	$2.4B	$2.6B	$2.9B
Net Income	-$975M	$3.1B	$6.4B	$7.4B	$6.3B
Net Margin	-9.9%	15.6%	25.4%	25.7%	21.4%
EPS (Diluted)	$-1.56	$5.03	$10.22	$11.82	$10.05
EBITDA	$765M	$6.0B	$10.3B	$11.5B	$11.1B
Shares Outstanding	625M	625M	625M	626M	625M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$5.3B	$5.9B	$8.0B	$8.3B	$5.7B	$6.0B	$8.7B	$9.0B
Cost of Revenue	$2.2B	$1.9B	$2.1B	$2.1B	$2.0B	$2.1B	$2.3B	$2.8B
Gross Profit	$3.1B	$4.0B	$5.9B	$6.2B	$3.8B	$3.9B	$6.4B	$6.1B
Gross Margin	59.0%	67.8%	74.0%	74.5%	65.6%	65.0%	73.2%	68.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$0	$0	$987M	$0	$0	$0	$3.2B
Operating Expenses	$2.1B	$2.6B	$2.7B	$1.9B	$2.5B	$2.7B	$3.0B	$3.2B
Operating Income	$1.0B	$1.4B	$3.2B	$4.2B	$1.3B	$1.2B	$3.4B	$3.0B
Operating Margin	19.3%	23.9%	40.3%	51.0%	22.0%	19.9%	38.9%	33.1%
Interest Expense	$46M	$49M	$60M	$58M	$58M	$55M	$56M	$61M
Income Before Tax	$1.3B	$1.8B	$3.6B	$3.5B	$542M	$1.7B	$3.6B	$3.7B
Tax Expense	$368M	$426M	$854M	$934M	$173M	$499M	$1.1B	$1.2B
Net Income	$922M	$1.3B	$2.6B	$2.5B	$339M	$1.1B	$2.4B	$2.4B
Net Margin	17.5%	22.0%	33.0%	30.6%	5.9%	19.0%	27.8%	26.5%
EPS (Diluted)	$1.47	$2.08	$4.23	$4.04	$0.54	$1.82	$3.89	$3.80
EBITDA	$1.7B	$2.1B	$4.0B	$3.9B	$934M	$2.1B	$4.0B	$4.1B
Shares Outstanding	627M	624M	625M	626M	627M	625M	625M	625M

EIHOTEL.BO BSE