₹84.47 ($0.88)

-2.29 (-2.64%)

BSE · Energy · Solar · Tech Score Sell · Power 40 · ₹19.2B mcap · 66M float · 0.210% daily turnover

Analysis Technicals Weather Peers

Revenue

$13.3B +80.9% ▲

5Y CAGR: +72.0%

Gross Profit

$2.3B +86.4% ▲

5Y CAGR: +87.4%

Operating Income

$1.5B +108.3% ▲

5Y CAGR: +90.9%

Net Income

$1.3B +127.5% ▲

5Y CAGR: +110.0%

EPS (Diluted)

$7.10 -77.3% ▼

5Y CAGR: +28.1%

EBITDA

$1.7B +100.1% ▲

5Y CAGR: +87.8%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$1.6B	$2.2B	$2.8B	$7.4B	$13.3B
YoY Growth	+83.0%	+32.6%	+29.6%	+164.0%	+80.9%
Cost of Revenue	$1.5B	$2.0B	$2.5B	$6.1B	$11.0B
Gross Profit	$160M	$191M	$243M	$1.2B	$2.3B
Gross Margin	9.9%	8.9%	8.7%	16.9%	17.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$50M	$70M	$78M	$514M	$450M
Operating Expenses	$50M	$70M	$78M	$514M	$799M
Operating Income	$111M	$120M	$165M	$729M	$1.5B
Operating Margin	6.8%	5.6%	5.9%	9.9%	11.4%
Interest Expense	$21M	$25M	$31M	$96M	$73M
Income Before Tax	$93M	$94M	$138M	$675M	$1.5B
Tax Expense	$24M	$24M	$31M	$121M	$274M
Net Income	$69M	$69M	$107M	$555M	$1.3B
Net Margin	4.2%	3.2%	3.8%	7.5%	9.5%
EPS (Diluted)	$4.60	$4.63	$6.01	$26.63	$7.10
EBITDA	$128M	$138M	$193M	$850M	$1.7B
Shares Outstanding	15M	15M	18M	21M	178M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$2.8B	$4.6B	$6.1B	$7.2B	$7.8B	$5.8B	$7.9B	$7.4B
Cost of Revenue	$2.4B	$3.9B	$5.2B	$6.2B	$6.6B	$4.8B	$6.6B	$6.6B
Gross Profit	$366M	$649M	$932M	$1.0B	$1.1B	$963M	$1.4B	$854M
Gross Margin	13.2%	14.2%	15.2%	14.4%	14.5%	16.7%	17.0%	11.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$116M	$170M	$172M	$278M	$200M	$0	$393M	$302M
Operating Expenses	$116M	$170M	$172M	$278M	$200M	$333M	$393M	$302M
Operating Income	$250M	$479M	$760M	$759M	$927M	$630M	$957M	$552M
Operating Margin	9.0%	10.4%	12.4%	10.5%	11.9%	10.9%	12.1%	7.5%
Interest Expense	$44M	$52M	$25M	$48M	$77M	$80M	$79M	$124M
Income Before Tax	$223M	$453M	$740M	$796M	$970M	$620M	$863M	$475M
Tax Expense	$72M	$48M	$127M	$147M	$170M	$112M	$164M	$95M
Net Income	$150M	$404M	$613M	$649M	$801M	$507M	$701M	$370M
Net Margin	5.4%	8.8%	10.0%	9.0%	10.3%	8.8%	8.8%	5.0%
EPS (Diluted)	$7.22	$19.41	$2.94	$3.36	$3.63	$2.27	$3.17	$1.68
EBITDA	$297M	$544M	$808M	$893M	$1.1B	$817M	$1.1B	$722M
Shares Outstanding	21M	21M	208M	193M	220M	223M	221M	220M

INA.BO BSE