Also trades as: EPL.BO (BSE) · $vol 1M

₹230.20 ($2.39)

-6.80 (-2.87%)

NSE · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 42 · ₹73.7B mcap · 224M float · 1.34% daily turnover

Analysis Technicals Weather Peers

Revenue

$47.6B +13.0% ▲

5Y CAGR: +9.1%

Gross Profit

$15.2B -38.8% ▼

5Y CAGR: -1.7%

Operating Income

$5.8B +17.7% ▲

5Y CAGR: +8.8%

Net Income

$3.9B +8.3% ▲

5Y CAGR: +10.2%

EPS (Diluted)

$12.13 +8.0% ▲

5Y CAGR: +9.9%

EBITDA

$9.8B +11.5% ▲

5Y CAGR: +10.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$34.1B	$36.9B	$39.2B	$42.1B	$47.6B
YoY Growth	+10.7%	+8.4%	+6.0%	+7.6%	+13.0%
Cost of Revenue	$16.6B	$16.7B	$17.2B	$17.4B	$32.5B
Gross Profit	$17.4B	$20.2B	$22.0B	$24.8B	$15.2B
Gross Margin	51.2%	54.7%	56.1%	58.8%	31.9%
R&D Expenses	$162M	$144M	$147M	$172M	$0
SG&A Expenses	$6.5B	$6.9B	$1.9B	$8.3B	$9.4B
Operating Expenses	$6.7B	$2.5B	$2.7B	$19.8B	$9.4B
Operating Income	$3.2B	$3.1B	$3.7B	$4.9B	$5.8B
Operating Margin	9.5%	8.5%	9.4%	11.7%	12.2%
Interest Expense	$391M	$674M	$1.1B	$1.1B	$1.1B
Income Before Tax	$2.9B	$2.7B	$2.7B	$4.2B	$4.8B
Tax Expense	$675M	$373M	$582M	$577M	$867M
Net Income	$2.1B	$2.3B	$2.1B	$3.6B	$3.9B
Net Margin	6.3%	6.1%	5.4%	8.5%	8.2%
EPS (Diluted)	$6.77	$7.15	$6.68	$11.23	$12.13
EBITDA	$5.9B	$6.2B	$7.1B	$8.8B	$9.8B
Shares Outstanding	316M	317M	319M	320M	321M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$10.1B	$10.9B	$10.1B	$11.1B	$11.1B	$12.1B	$11.5B	$13.0B
Cost of Revenue	$7.0B	$4.6B	$4.0B	$4.7B	$4.4B	$4.9B	$7.8B	$8.9B
Gross Profit	$3.1B	$6.3B	$6.1B	$6.4B	$6.7B	$7.2B	$3.7B	$4.1B
Gross Margin	30.5%	58.0%	60.2%	57.7%	60.2%	59.6%	31.9%	31.4%
R&D Expenses	$0	$0	$0	$172M	$0	$0	$0	$0
SG&A Expenses	$2.0B	$0	$0	$2.1B	$2.2B	$2.3B	$2.3B	$2.6B
Operating Expenses	$2.0B	$4.9B	$5.0B	$2.1B	$5.3B	$5.6B	$2.3B	$2.6B
Operating Income	$1.0B	$1.4B	$1.2B	$4.3B	$1.4B	$1.6B	$1.3B	$1.5B
Operating Margin	10.1%	12.5%	11.4%	38.7%	12.4%	13.0%	11.7%	11.7%
Interest Expense	$290M	$291M	$274M	$284M	$281M	$285M	$288M	$293M
Income Before Tax	$797M	$1.2B	$1.0B	$1.2B	$1.2B	$1.4B	$1.1B	$1.2B
Tax Expense	$139M	$301M	$64M	$73M	$159M	$348M	$237M	$123M
Net Income	$642M	$870M	$935M	$1.1B	$1.0B	$1.0B	$817M	$1.0B
Net Margin	6.4%	8.0%	9.2%	10.3%	9.0%	8.6%	7.1%	7.9%
EPS (Diluted)	$2.01	$2.72	$2.92	$3.57	$3.12	$3.25	$2.55	$3.21
EBITDA	$1.9B	$2.3B	$2.1B	$2.3B	$2.4B	$2.6B	$2.3B	$2.5B
Shares Outstanding	319M	320M	320M	320M	321M	321M	320M	321M

EPL.NS NSE