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

₹87.10 ($0.90)

+4.90 (+5.96%)

NSE · Financial Services · Banks - Regional · Tech Score Neutral · Power 36 · ₹936.5B mcap · 5.86B float · 0.280% daily turnover

Revenue

$356.3B +10.5% ▲

5Y CAGR: +8.0%

Gross Profit

$212.3B +18.0% ▲

5Y CAGR: +10.7%

Operating Income

$116.8B +53.9% ▲

5Y CAGR: +51.8%

Net Income

$92.1B +20.7% ▲

5Y CAGR: +43.5%

EPS (Diluted)

$8.57 +20.7% ▲

5Y CAGR: +42.9%

EBITDA

$122.7B +51.0% ▲

5Y CAGR: +46.1%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$220.8B	$241.3B	$294.5B	$322.5B	$356.3B
YoY Growth	+18.4%	+21.0%	+29.4%	+9.5%	+10.5%
Cost of Revenue	$91.2B	$91.3B	$122.3B	$142.6B	$144.0B
Gross Profit	$129.6B	$150.0B	$172.2B	$179.9B	$212.3B
Gross Margin	58.7%	62.2%	58.5%	55.8%	59.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$737M	$949M	$1.1B	$1.2B	$45.6B
Operating Expenses	$104.4B	$113.1B	$114.6B	$104.0B	$95.8B
Operating Income	$25.2B	$36.9B	$57.6B	$75.9B	$116.8B
Operating Margin	11.4%	15.3%	19.6%	23.5%	32.8%
Interest Expense	$91.2B	$91.3B	$122.3B	$142.6B	$154.7B
Income Before Tax	$25.2B	$36.9B	$57.6B	$75.9B	$116.6B
Tax Expense	$12.0B	$16.2B	$26.0B	$30.8B	$24.5B
Net Income	$25.3B	$37.1B	$57.9B	$76.3B	$92.1B
Net Margin	11.5%	15.4%	19.7%	23.7%	25.8%
EPS (Diluted)	$2.36	$3.45	$5.38	$7.10	$8.57
EBITDA	$30.1B	$41.9B	$63.1B	$81.3B	$122.7B
Shares Outstanding	10.75B	10.75B	10.75B	10.75B	10.75B

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$75.3B	$88.1B	$86.3B	$72.8B	$85.0B	$92.6B	$83.5B	$95.2B
Cost of Revenue	$34.3B	$35.6B	$35.8B	$36.8B	$38.5B	$55.4B	$38.6B	$28.0B
Gross Profit	$41.0B	$52.5B	$50.5B	$36.0B	$46.5B	$10.5B	$44.9B	$67.2B
Gross Margin	54.5%	59.6%	58.5%	49.4%	54.7%	11.3%	53.8%	70.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$10.3B	$11.4B	$0	$0	$11.4B
Operating Expenses	$15.5B	$27.8B	$23.8B	$36.9B	$20.9B	$23.0B	$20.0B	$39.1B
Operating Income	$25.5B	$24.7B	$26.6B	-$900M	$25.6B	$38.0B	$24.9B	$28.4B
Operating Margin	33.8%	28.0%	30.9%	-1.2%	30.1%	41.0%	29.8%	29.8%
Interest Expense	$34.3B	$35.6B	$35.8B	$36.8B	$38.5B	$38.2B	$38.6B	$39.4B
Income Before Tax	$25.5B	$24.9B	$26.6B	-$900M	$25.6B	$38.0B	$24.9B	$28.2B
Tax Expense	$8.1B	$6.2B	$7.3B	$9.2B	$5.3B	$5.6B	$5.3B	$8.3B
Net Income	$17.3B	$18.6B	$19.5B	$20.9B	$20.2B	$32.3B	$19.5B	$20.1B
Net Margin	23.0%	21.1%	22.6%	28.7%	23.8%	34.9%	23.4%	21.1%
EPS (Diluted)	$1.61	$1.73	$1.81	$1.94	$1.88	$3.00	$1.82	$1.87
EBITDA	$25.5B	$24.7B	$26.6B	-$900M	$25.6B	$41.1B	$24.9B	$28.2B
Shares Outstanding	10.75B	10.76B	10.76B	10.76B	10.74B	10.75B	10.75B	10.73B

IDBI.NS NSE