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

₹216.27 ($2.25)

+1.28 (+0.60%)

NSE · Consumer Cyclical · Travel Lodging · Tech Score Neutral · Power 56 · ₹48.6B mcap · 223M float · 0.099% daily turnover

Analysis Technicals Weather Peers

Revenue

$10.5B +11.0% ▲

5Y CAGR: +44.5%

Gross Profit

$6.7B -3.5% ▼

Operating Income

$3.1B +36.6% ▲

Net Income

$1.4B +98.6% ▲

EPS (Diluted)

$6.36 +98.8% ▲

EBITDA

$4.0B +8.9% ▲

5Y CAGR: +159.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$3.0B	$6.6B	$8.2B	$9.4B	$10.5B
YoY Growth	+81.0%	+120.8%	+23.0%	+15.5%	+11.0%
Cost of Revenue	$1.3B	$2.0B	$2.7B	$2.5B	$3.8B
Gross Profit	$1.7B	$4.6B	$5.5B	$7.0B	$6.7B
Gross Margin	56.9%	69.7%	66.8%	73.7%	64.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$124M	$218M	$257M	$3.6B	$3.6B
Operating Expenses	$1.7B	$1.2B	$3.2B	$4.7B	$3.6B
Operating Income	-$17M	$2.0B	$2.2B	$2.3B	$3.1B
Operating Margin	-0.6%	30.5%	27.5%	24.1%	29.6%
Interest Expense	$2.1B	$2.4B	$2.6B	$1.1B	$966M
Income Before Tax	-$2.1B	-$255M	-$367M	$1.5B	$1.9B
Tax Expense	-$261M	-$240M	-$605M	$787M	$503M
Net Income	-$1.9B	-$15M	$238M	$713M	$1.4B
Net Margin	-62.5%	-0.2%	2.9%	7.5%	13.5%
EPS (Diluted)	$-8.45	$-0.07	$1.46	$3.20	$6.36
EBITDA	$526M	$2.6B	$3.2B	$3.7B	$4.0B
Shares Outstanding	223M	223M	163M	223M	223M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.0B	$2.1B	$2.5B	$2.8B	$2.2B	$2.3B	$3.0B	$3.0B
Cost of Revenue	$559M	$616M	$651M	$657M	$614M	$658M	$705M	$918M
Gross Profit	$1.4B	$1.5B	$1.9B	$2.1B	$1.6B	$1.6B	$2.2B	$2.1B
Gross Margin	72.0%	71.3%	74.2%	76.3%	72.2%	71.4%	76.1%	69.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$1.2B	$951M	$795M	$819M	$971M	$1.0B
Operating Expenses	$1.1B	$1.2B	$1.2B	$1.2B	$1.1B	$1.1B	$1.3B	$1.0B
Operating Income	$361M	$374M	$653M	$884M	$509M	$531M	$994M	$1.1B
Operating Margin	18.1%	17.4%	25.8%	31.8%	23.1%	23.1%	33.7%	35.5%
Interest Expense	$282M	$258M	$302M	$243M	$224M	$303M	$217M	$222M
Income Before Tax	$131M	$199M	$435M	$735M	$179M	$237M	$835M	$669M
Tax Expense	$14M	$478M	$110M	$185M	$89M	$69M	$181M	$165M
Net Income	$117M	-$278M	$325M	$550M	$90M	$168M	$654M	$504M
Net Margin	5.8%	-13.0%	12.9%	19.8%	4.1%	7.3%	22.2%	16.7%
EPS (Diluted)	$0.52	$-1.25	$1.46	$2.47	$0.40	$0.76	$2.94	$2.26
EBITDA	$679M	$728M	$1.0B	$1.3B	$692M	$835M	$1.3B	$1.1B
Shares Outstanding	224M	223M	223M	223M	225M	221M	223M	223M

JUNIPER.NS NSE