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

₹230.00 ($2.39)

-2.72 (-1.17%)

NSE · Consumer Cyclical · Packaging & Containers · Tech Score Sell · Power 42 · ₹17.5B mcap · 23M float · 3.97% daily turnover

Analysis Technicals Weather Peers

Revenue

$23.9B -4.4% ▼

5Y CAGR: -0.5%

Gross Profit

$7.6B +208.7% ▲

5Y CAGR: +21.5%

Operating Income

$1.4B +155.5% ▲

5Y CAGR: +1.7%

Net Income

$1.2B +34.3% ▲

5Y CAGR: +4.2%

EPS (Diluted)

$15.65 +34.3% ▲

5Y CAGR: +4.2%

EBITDA

$2.3B +24.6% ▲

5Y CAGR: -1.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$26.3B	$29.8B	$25.5B	$25.0B	$23.9B
YoY Growth	+7.4%	+13.6%	-14.5%	-1.9%	-4.4%
Cost of Revenue	$19.2B	$22.3B	$17.8B	$22.5B	$16.3B
Gross Profit	$7.1B	$7.5B	$7.7B	$2.5B	$7.6B
Gross Margin	26.9%	25.1%	30.3%	9.8%	31.8%
R&D Expenses	$15M	$12M	$15M	$14M	$0
SG&A Expenses	$1.3B	$891M	$715M	$830M	$0
Operating Expenses	$1.9B	$1.7B	$2.7B	$1.9B	$6.2B
Operating Income	$87M	$630M	$5.1B	$543M	$1.4B
Operating Margin	0.3%	2.1%	19.9%	2.2%	5.8%
Interest Expense	$276M	$330M	$303M	$175M	$166M
Income Before Tax	-$316M	$559M	$5.0B	$1.2B	$1.6B
Tax Expense	-$89M	$63M	$904M	$289M	$401M
Net Income	-$227M	$496M	$4.1B	$880M	$1.2B
Net Margin	-0.9%	1.7%	16.1%	3.5%	4.9%
EPS (Diluted)	$-3.00	$6.57	$54.24	$11.65	$15.65
EBITDA	$882M	$1.7B	$5.8B	$1.8B	$2.3B
Shares Outstanding	76M	76M	76M	76M	76M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$6.5B	$6.2B	$6.1B	$5.9B	$6.2B	$6.0B	$6.1B	$7.3B
Cost of Revenue	$5.3B	$7.3B	$4.0B	$4.0B	$4.9B	$4.1B	$4.9B	$5.0B
Gross Profit	$1.2B	$1.1B	$2.1B	$1.9B	$1.4B	$1.9B	$1.2B	$2.3B
Gross Margin	18.5%	17.0%	34.0%	32.2%	22.2%	31.1%	20.0%	31.9%
R&D Expenses	$0	$14M	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.1B	$931M	$674M	$0	$961M	$951M	$1.1B	$0
Operating Expenses	$1.1B	-$1.3B	$1.7B	$1.6B	$961M	$1.5B	$1.1B	$1.7B
Operating Income	$59M	-$32M	$260M	$295M	$427M	$404M	$164M	$609M
Operating Margin	0.9%	-0.5%	4.3%	5.0%	6.8%	6.7%	2.7%	8.4%
Interest Expense	$48M	$30M	$30M	$31M	$29M	$76M	$35M	$34M
Income Before Tax	$158M	$151M	$347M	$334M	$492M	$410M	$350M	$588M
Tax Expense	$41M	$34M	$86M	$85M	$124M	$107M	$94M	$151M
Net Income	$117M	$117M	$262M	$249M	$368M	$303M	$256M	$437M
Net Margin	1.8%	1.9%	4.3%	4.2%	5.9%	5.1%	4.2%	6.0%
EPS (Diluted)	$1.55	$1.55	$3.46	$3.30	$4.87	$4.02	$3.39	$5.79
EBITDA	$329M	$319M	$504M	$496M	$649M	$621M	$621M	$764M
Shares Outstanding	76M	76M	76M	76M	76M	75M	76M	76M

HUHTAMAKI.NS NSE