Also trades as: KOKUYOCMLN.NS (NSE) · $vol 0M

₹75.99 ($0.79)

+0.00 (+0.00%)

BSE · Industrials · Business Equipment & Supplies · Tech Score Strong Sell · Power 40 · ₹7.6B mcap · 20M float · 0.015% daily turnover

Analysis Technicals Weather Peers

Revenue

$8.1B +5.7% ▲

5Y CAGR: +14.9%

Gross Profit

$1.8B +17.9% ▲

5Y CAGR: +3.0%

Operating Income

$360M +183.8% ▲

Net Income

$248M +325.0% ▲

EPS (Diluted)

$2.47 +333.3% ▲

EBITDA

$586M +69.4% ▲

5Y CAGR: +45.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$5.1B	$7.7B	$8.1B	$7.6B	$8.1B
YoY Growth	+25.7%	+52.7%	+5.2%	-6.3%	+5.7%
Cost of Revenue	$3.3B	$4.9B	$5.2B	$6.1B	$6.3B
Gross Profit	$1.8B	$2.9B	$2.9B	$1.5B	$1.8B
Gross Margin	35.2%	36.9%	35.7%	19.9%	22.2%
R&D Expenses	$52M	$49M	$54M	$0	$0
SG&A Expenses	$129M	$237M	$380M	$1.3B	$1.4B
Operating Expenses	$1.8B	$1.2B	$1.3B	$1.4B	$1.4B
Operating Income	$6M	$377M	$581M	$127M	$360M
Operating Margin	0.1%	4.9%	7.1%	1.7%	4.5%
Interest Expense	$42M	$44M	$42M	$46M	$26M
Income Before Tax	-$47M	$351M	$594M	$87M	$339M
Tax Expense	$0	$107M	$156M	$29M	$91M
Net Income	-$47M	$244M	$438M	$58M	$248M
Net Margin	-0.9%	3.2%	5.4%	0.8%	3.1%
EPS (Diluted)	$-0.47	$2.44	$4.37	$0.57	$2.47
EBITDA	$163M	$564M	$823M	$346M	$586M
Shares Outstanding	100M	100M	100M	102M	100M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.3B	$1.7B	$1.6B	$2.0B	$2.3B	$1.7B	$1.8B	$2.3B
Cost of Revenue	$1.7B	$1.2B	$1.0B	$1.6B	$1.5B	$973M	$1.4B	$1.8B
Gross Profit	$605M	$471M	$567M	$449M	$816M	$764M	$423M	$427M
Gross Margin	26.3%	27.4%	35.4%	22.5%	36.0%	44.0%	23.8%	18.9%
R&D Expenses	$0	$0	$0	$55M	$0	$0	$0	$0
SG&A Expenses	$380M	$0	$0	$369M	$357M	$327M	$362M	$381M
Operating Expenses	$380M	$229M	$615M	$369M	$672M	$329M	$362M	$381M
Operating Income	$224M	-$130M	-$48M	$80M	$143M	$435M	$62M	$46M
Operating Margin	9.8%	-7.6%	-3.0%	4.0%	6.3%	25.0%	3.5%	2.1%
Interest Expense	$16M	$10M	$10M	$10M	$9M	$4M	$4M	$8M
Income Before Tax	$217M	-$141M	-$56M	$68M	$135M	$106M	$59M	$39M
Tax Expense	$54M	-$34M	-$15M	$24M	$35M	$27M	$19M	$10M
Net Income	$162M	-$106M	-$42M	$44M	$101M	$79M	$40M	$29M
Net Margin	7.1%	-6.2%	-2.6%	2.2%	4.4%	4.5%	2.2%	1.3%
EPS (Diluted)	$1.62	$-1.06	$-0.41	$0.43	$1.00	$0.78	$0.40	$0.29
EBITDA	$286M	-$78M	$6M	$132M	$197M	$163M	$116M	$109M
Shares Outstanding	100M	100M	102M	102M	101M	101M	100M	99M

KOKUYOCMLN.BO BSE