Also trades as: LLOYDSME.BO (BSE) · $vol 1M

₹1,804.10 ($18.75)

+27.30 (+1.54%)

NSE · Basic Materials · Steel · Tech Score Sell · Power 36 · ₹1.00T mcap · 124M float · 0.395% daily turnover

Revenue

$171.1B +158.2% ▲

5Y CAGR: +134.9%

Gross Profit

$74.8B +53.8% ▲

5Y CAGR: +215.4%

Operating Income

$55.3B +195.6% ▲

5Y CAGR: +220.3%

Net Income

$36.8B +153.9% ▲

5Y CAGR: +680.8%

EPS (Diluted)

$69.42 +165.8% ▲

5Y CAGR: +568.5%

EBITDA

$63.5B +217.3% ▲

5Y CAGR: +195.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$6.8B	$33.4B	$65.2B	$67.2B	$171.1B
YoY Growth	+185.0%	+390.5%	+95.1%	+3.1%	+158.2%
Cost of Revenue	$4.4B	$9.9B	$17.7B	$41.4B	$96.3B
Gross Profit	$2.4B	$23.5B	$47.5B	$25.8B	$74.8B
Gross Margin	35.0%	70.4%	72.8%	38.4%	43.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$850M	$8.4B	$18.3B	$18.3B	$19.5B
Operating Expenses	$1.4B	$543M	$3.5B	$1.6B	$19.5B
Operating Income	$1.6B	$10.4B	$17.5B	$24.2B	$55.3B
Operating Margin	23.3%	31.1%	26.8%	35.9%	32.3%
Interest Expense	$181M	$650M	$57M	$272M	$5.1B
Income Before Tax	$878M	-$4.0B	$17.3B	$19.0B	$52.4B
Tax Expense	-$95M	-$1.1B	$4.8B	$4.5B	$14.1B
Net Income	$974M	-$2.9B	$12.4B	$14.5B	$36.8B
Net Margin	14.3%	-8.6%	19.1%	21.6%	21.5%
EPS (Diluted)	$2.78	$-6.53	$24.43	$26.12	$69.42
EBITDA	$1.2B	-$3.7B	$17.8B	$19.5B	$63.5B
Shares Outstanding	356M	442M	509M	555M	530M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$24.2B	$13.6B	$16.7B	$11.8B	$23.8B	$35.4B	$49.1B	$62.9B
Cost of Revenue	$15.7B	$9.6B	$10.1B	-$16.5B	$14.0B	$18.5B	$22.5B	$41.2B
Gross Profit	$8.5B	$4.0B	$6.6B	$28.3B	$9.7B	$16.9B	$26.5B	$21.7B
Gross Margin	35.0%	29.6%	39.7%	239.2%	41.0%	47.7%	54.1%	34.5%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$817M	$0	$540M	$638M	$0	$0	$8.1B
Operating Expenses	$1.5B	$817M	$1.5B	$25.9B	$2.1B	$8.1B	$10.8B	-$1.5B
Operating Income	$7.0B	$3.2B	$5.1B	$2.4B	$7.6B	$8.8B	$15.7B	$23.2B
Operating Margin	29.0%	23.6%	30.8%	20.1%	32.1%	24.8%	32.1%	36.9%
Interest Expense	$19M	$36M	$83M	$134M	$146M	$1.8B	$1.5B	$1.7B
Income Before Tax	$7.0B	$4.2B	$5.2B	$2.4B	$7.8B	$7.6B	$15.2B	$21.9B
Tax Expense	$1.5B	$1.2B	$1.3B	$427M	$1.4B	$1.9B	$4.3B	$6.6B
Net Income	$5.6B	$3.0B	$3.9B	$2.0B	$6.4B	$5.7B	$10.5B	$14.2B
Net Margin	23.1%	22.1%	23.3%	17.0%	27.0%	16.2%	21.3%	22.6%
EPS (Diluted)	$10.96	$5.44	$7.04	$3.66	$11.28	$10.33	$18.78	$25.79
EBITDA	$7.2B	$4.4B	$5.5B	$2.8B	$8.2B	$11.0B	$18.5B	$25.8B
Shares Outstanding	509M	554M	553M	553M	569M	554M	558M	530M

LLOYDSME.NS NSE