₹833.90 ($8.66)

-3.35 (-0.40%)

BSE · Industrials · Industrial - Specialties · Tech Score Sell · Power 40 · ₹10.1B mcap · 3M float · 0.339% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.1B +10.8% ▲

5Y CAGR: +25.5%

Gross Profit

$1.8B -5.6% ▼

5Y CAGR: +30.9%

Operating Income

$830M -5.5% ▼

5Y CAGR: +38.3%

Net Income

$700M -5.3% ▼

5Y CAGR: +41.9%

EPS (Diluted)

$58.00 -5.8% ▼

5Y CAGR: +41.7%

EBITDA

$965M -3.9% ▼

5Y CAGR: +41.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.8B	$2.6B	$2.6B	$2.8B	$3.1B
YoY Growth	+79.6%	+43.6%	-1.5%	+10.4%	+10.8%
Cost of Revenue	$1.1B	$1.4B	$895M	$882M	$1.3B
Gross Profit	$694M	$1.2B	$1.7B	$2.0B	$1.8B
Gross Margin	38.1%	46.7%	65.2%	69.0%	58.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$292M	$430M	$562M	$832M	$672M
Operating Expenses	$429M	$607M	$782M	$1.1B	$1.0B
Operating Income	$265M	$614M	$896M	$879M	$830M
Operating Margin	14.5%	23.5%	34.8%	30.9%	26.4%
Interest Expense	$461K	$317K	$500K	$700K	$1M
Income Before Tax	$265M	$614M	$896M	$988M	$945M
Tax Expense	$67M	$150M	$225M	$249M	$245M
Net Income	$198M	$464M	$671M	$739M	$700M
Net Margin	10.9%	17.8%	26.1%	26.0%	22.2%
EPS (Diluted)	$16.47	$38.70	$55.93	$61.56	$58.00
EBITDA	$272M	$629M	$907M	$1.0B	$965M
Shares Outstanding	12M	12M	12M	12M	12M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$692M	$652M	$711M	$786M	$751M	$744M	$723M	$929M
Cost of Revenue	$285M	$188M	$214M	$274M	$207M	$203M	$200M	$420M
Gross Profit	$407M	$465M	$497M	$512M	$544M	$541M	$523M	$509M
Gross Margin	58.9%	71.2%	69.9%	65.2%	72.5%	72.7%	72.4%	54.8%
R&D Expenses	$0	$0	$0	$59K	$0	$0	$0	$0
SG&A Expenses	$177M	$151M	$26M	$208M	$178M	$164M	$170M	$159M
Operating Expenses	$177M	$274M	$276M	$275M	$342M	$341M	$339M	$264M
Operating Income	$231M	$190M	$221M	$237M	$202M	$200M	$184M	$245M
Operating Margin	33.3%	29.1%	31.1%	30.2%	26.9%	26.9%	25.4%	26.3%
Interest Expense	$0	$0	$0	$700K	$0	$0	$0	$900K
Income Before Tax	$250M	$218M	$250M	$270M	$232M	$231M	$213M	$269M
Tax Expense	$62M	$55M	$59M	$73M	$59M	$60M	$59M	$68M
Net Income	$188M	$163M	$191M	$198M	$174M	$172M	$154M	$201M
Net Margin	27.1%	25.0%	26.8%	25.2%	23.1%	23.1%	21.3%	21.6%
EPS (Diluted)	$16.00	$14.00	$16.00	$16.48	$14.00	$14.00	$13.00	$17.00
EBITDA	$254M	$221M	$380M	$271M	$237M	$236M	$218M	$275M
Shares Outstanding	12M	12M	12M	12M	12M	12M	12M	12M

JYOTIRES.BO BSE