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

₹1,017.00 ($10.55)

+33.60 (+3.42%)

BSE · Basic Materials · Chemicals · Tech Score Strong Sell · Power 25 · ₹42.9B mcap · 13M float · 0.028% daily turnover

Revenue

$25.0B -2.1% ▼

5Y CAGR: +24.8%

Gross Profit

$4.6B -56.6% ▼

5Y CAGR: +2.3%

Operating Income

$3.8B -59.9% ▼

5Y CAGR: +15.2%

Net Income

$3.3B -7.2% ▼

5Y CAGR: +26.9%

EPS (Diluted)

$76.95 -9.1% ▼

5Y CAGR: +34.8%

EBITDA

$5.5B -22.6% ▼

5Y CAGR: +15.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$15.5B	$21.7B	$18.9B	$25.5B	$25.0B
YoY Growth	+87.6%	+40.0%	-12.7%	+34.7%	-2.1%
Cost of Revenue	$8.0B	$15.3B	$11.2B	$14.8B	$20.4B
Gross Profit	$7.5B	$6.4B	$7.8B	$10.7B	$4.6B
Gross Margin	48.3%	29.6%	41.1%	41.8%	18.5%
R&D Expenses	$8M	$8M	$9M	$6M	$0
SG&A Expenses	$217M	$356M	$327M	$501M	$328M
Operating Expenses	$3.2B	$744M	$1.0B	$1.1B	$808M
Operating Income	$4.2B	$5.7B	$3.3B	$9.5B	$3.8B
Operating Margin	27.3%	26.2%	17.6%	37.3%	15.3%
Interest Expense	$478M	$667M	$741M	$533M	$474M
Income Before Tax	$3.8B	$5.2B	$2.9B	$5.4B	$3.4B
Tax Expense	$1.3B	$1.7B	$949M	$1.8B	$88M
Net Income	$2.5B	$3.5B	$2.0B	$3.6B	$3.3B
Net Margin	16.3%	16.3%	10.3%	14.0%	13.3%
EPS (Diluted)	$60.84	$85.03	$47.14	$84.68	$76.95
EBITDA	$5.0B	$6.8B	$4.8B	$7.1B	$5.5B
Shares Outstanding	42M	42M	42M	42M	43M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$6.5B	$6.3B	$6.5B	$6.3B	$6.1B	$5.9B	$6.0B	$7.4B
Cost of Revenue	$4.5B	$3.3B	$3.3B	$3.7B	$3.2B	$3.3B	$4.7B	$5.4B
Gross Profit	$2.0B	$2.9B	$3.1B	$2.6B	$2.9B	$2.6B	$1.2B	$1.9B
Gross Margin	30.6%	46.9%	48.4%	41.6%	47.4%	44.2%	20.5%	26.4%
R&D Expenses	$0	$0	$0	$6M	$0	$0	$0	$0
SG&A Expenses	$274M	$0	$0	$310M	$586M	$561M	$623M	$673M
Operating Expenses	$577M	$1.5B	$1.6B	$310M	$1.7B	$1.7B	$623M	$673M
Operating Income	$1.4B	$1.5B	$1.5B	$2.3B	$1.2B	$900M	$600M	$1.3B
Operating Margin	22.0%	23.3%	23.2%	36.6%	20.1%	15.3%	10.0%	17.2%
Interest Expense	$142M	$273M	-$700K	$118M	$234M	$218M	$110M	$158M
Income Before Tax	$1.3B	$1.3B	$1.5B	$1.3B	$1.1B	$696M	$546M	$1.1B
Tax Expense	$451M	$439M	$500M	$444M	-$537M	$184M	$154M	$286M
Net Income	$859M	$813M	$1.0B	$869M	$1.6B	$512M	$391M	$810M
Net Margin	13.2%	13.0%	16.1%	13.8%	26.5%	8.7%	6.5%	11.0%
EPS (Diluted)	$20.67	$19.57	$24.25	$20.14	$37.25	$11.87	$9.07	$18.76
EBITDA	$1.8B	$1.8B	$1.8B	$1.7B	$1.7B	$1.3B	$1.1B	$1.7B
Shares Outstanding	42M	42M	43M	43M	43M	43M	43M	43M

EPIGRAL.BO BSE