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

₹3,910.80 ($40.62)

-0.40 (-0.01%)

NSE · Consumer Cyclical · Luxury Goods · Tech Score Buy · Power 62 · ₹48.1B mcap · 3M float · 1.47% daily turnover

Revenue

$21.5B +30.7% ▲

5Y CAGR: +31.8%

Gross Profit

$4.8B -28.1% ▼

5Y CAGR: +19.6%

Operating Income

$1.9B +7.0% ▲

5Y CAGR: +54.7%

Net Income

$881M -6.9% ▼

5Y CAGR: +73.1%

EPS (Diluted)

$71.63 -6.1% ▼

5Y CAGR: +71.3%

EBITDA

$3.6B +17.4% ▲

5Y CAGR: +33.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.1B	$11.1B	$13.9B	$16.5B	$21.5B
YoY Growth	+49.0%	+37.3%	+25.5%	+18.5%	+30.7%
Cost of Revenue	$5.0B	$9.1B	$7.9B	$9.8B	$16.7B
Gross Profit	$3.1B	$2.0B	$2.8B	$6.7B	$4.8B
Gross Margin	37.8%	18.1%	20.4%	40.8%	22.5%
R&D Expenses	$1M	$1M	$938K	$692K	$0
SG&A Expenses	$393M	$2.1B	$2.2B	$2.0B	$3.0B
Operating Expenses	$2.4B	$927M	$954M	$5.0B	$3.0B
Operating Income	$698M	$1.2B	$1.9B	$1.7B	$1.9B
Operating Margin	8.7%	10.5%	13.5%	10.6%	8.7%
Interest Expense	$299M	$305M	$328M	$314M	$424M
Income Before Tax	$523M	$1.1B	$1.9B	$1.9B	$2.0B
Tax Expense	$151M	$306M	$488M	$472M	$605M
Net Income	$320M	$536M	$1.0B	$946M	$881M
Net Margin	4.0%	4.8%	7.4%	5.7%	4.1%
EPS (Diluted)	$25.30	$42.18	$81.90	$76.26	$71.63
EBITDA	$1.2B	$1.9B	$2.8B	$3.1B	$3.6B
Shares Outstanding	12M	13M	13M	12M	12M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$3.6B	$4.0B	$4.7B	$4.2B	$4.7B	$5.2B	$6.0B	$5.7B
Cost of Revenue	$2.8B	$2.3B	$2.8B	$2.4B	$2.7B	$4.0B	$3.6B	$4.4B
Gross Profit	$791M	$1.6B	$1.9B	$1.8B	$1.9B	$1.1B	$2.4B	$1.3B
Gross Margin	22.0%	41.2%	39.6%	42.0%	41.1%	22.1%	39.7%	23.2%
R&D Expenses	$0	$0	$0	$692K	$0	$0	$0	$0
SG&A Expenses	$430M	$0	$0	$524M	$628M	$715M	$818M	$811M
Operating Expenses	$430M	$1.2B	$1.3B	$1.4B	$1.5B	$715M	$1.9B	$811M
Operating Income	$361M	$436M	$540M	$406M	$416M	$429M	$496M	$524M
Operating Margin	10.0%	11.0%	11.4%	9.7%	8.9%	8.3%	8.3%	9.1%
Interest Expense	$71M	$74M	$89M	$81M	$95M	$101M	$113M	$115M
Income Before Tax	$394M	$495M	$567M	$440M	$439M	$470M	$544M	$504M
Tax Expense	$114M	$139M	$96M	$124M	$142M	$143M	$161M	$159M
Net Income	$173M	$246M	$325M	$203M	$204M	$194M	$230M	$253M
Net Margin	4.8%	6.2%	6.9%	4.8%	4.4%	3.8%	3.9%	4.4%
EPS (Diluted)	$13.78	$19.65	$26.10	$16.38	$16.61	$15.75	$18.69	$20.58
EBITDA	$651M	$764M	$892M	$759M	$803M	$863M	$989M	$949M
Shares Outstanding	13M	12M	12M	12M	12M	12M	12M	12M

KDDL.NS NSE