Also trades as: EMAMILTD.NS (NSE) · $vol 4M

₹371.90 ($3.86)

-7.50 (-1.98%)

BSE · Consumer Defensive · Household & Personal Products · Tech Score Sell · Power 36 · ₹162.3B mcap · 193M float · 0.066% daily turnover

Revenue

$37.8B -0.8% ▼

5Y CAGR: +5.6%

Gross Profit

$26.4B +39.9% ▲

5Y CAGR: +6.4%

Operating Income

$7.9B -8.6% ▼

5Y CAGR: +8.5%

Net Income

$7.8B -3.9% ▼

5Y CAGR: +11.3%

EPS (Diluted)

$17.76 -3.9% ▼

5Y CAGR: +11.7%

EBITDA

$10.3B -4.3% ▼

5Y CAGR: +1.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$31.9B	$34.1B	$35.8B	$38.1B	$37.8B
YoY Growth	+10.6%	+6.9%	+5.1%	+6.5%	-0.8%
Cost of Revenue	$11.0B	$12.0B	$12.0B	$19.2B	$11.4B
Gross Profit	$20.6B	$22.0B	$23.8B	$18.9B	$26.4B
Gross Margin	64.6%	64.7%	66.5%	49.6%	69.9%
R&D Expenses	$0	$220M	$247M	$239M	$0
SG&A Expenses	$6.4B	$8.6B	$9.3B	$10.0B	$7.4B
Operating Expenses	$14.4B	$8.6B	$9.5B	$10.3B	$18.6B
Operating Income	$6.3B	$12.3B	$12.9B	$8.6B	$7.9B
Operating Margin	19.7%	36.0%	36.2%	22.6%	20.8%
Interest Expense	$51M	$74M	$100M	$93M	$111M
Income Before Tax	$6.9B	$6.7B	$7.9B	$8.9B	$8.5B
Tax Expense	-$1.5B	$421M	$667M	$911M	$708M
Net Income	$8.4B	$6.4B	$7.2B	$8.1B	$7.8B
Net Margin	26.3%	18.8%	20.2%	21.2%	20.5%
EPS (Diluted)	$18.88	$14.50	$16.55	$18.48	$17.76
EBITDA	$10.4B	$9.1B	$9.9B	$10.4B	$10.3B
Shares Outstanding	444M	441M	437M	436M	437M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$9.1B	$8.9B	$10.5B	$9.6B	$9.0B	$8.0B	$11.5B	$9.3B
Cost of Revenue	$4.5B	$2.6B	$4.7B	$4.8B	$4.4B	$4.0B	$5.1B	$2.9B
Gross Profit	$4.6B	$6.3B	$5.8B	$4.8B	$4.6B	$4.0B	$6.5B	$6.3B
Gross Margin	50.5%	70.7%	55.2%	49.9%	51.3%	50.2%	56.2%	68.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.9B	$1.5B	$2.9B	$3.0B	$2.9B	$2.7B	$3.1B	$2.1B
Operating Expenses	$2.9B	$4.2B	$2.9B	$3.0B	$2.9B	$2.7B	$3.1B	$4.9B
Operating Income	$1.7B	$2.1B	$2.9B	$1.8B	$1.7B	$1.3B	$3.4B	$1.4B
Operating Margin	19.0%	23.1%	27.9%	18.3%	18.8%	16.7%	29.4%	15.6%
Interest Expense	$21M	$23M	$22M	$28M	$24M	$26M	$29M	$32M
Income Before Tax	$1.8B	$2.2B	$3.0B	$1.9B	$1.9B	$1.5B	$3.5B	$1.6B
Tax Expense	$278M	$94M	$224M	$315M	$225M	$18M	$256M	$209M
Net Income	$1.5B	$2.1B	$2.8B	$1.6B	$1.6B	$1.5B	$3.2B	$1.4B
Net Margin	16.8%	23.9%	26.6%	16.8%	18.2%	18.6%	27.7%	15.5%
EPS (Diluted)	$3.50	$4.87	$6.39	$3.72	$3.76	$3.40	$7.32	$3.28
EBITDA	$2.3B	$2.7B	$3.4B	$2.4B	$2.3B	$2.0B	$3.9B	$2.1B
Shares Outstanding	436M	437M	437M	436M	437M	436M	436M	437M

EMAMILTD.BO BSE