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

₹411.30 ($4.27)

-5.10 (-1.22%)

NSE · Industrials · Integrated Freight & Logistics · Tech Score Buy · Power 68 · ₹41.1B mcap · 40M float · 0.654% daily turnover

Analysis Technicals Weather Peers

Revenue

$70.0B +14.7% ▲

5Y CAGR: +16.5%

Gross Profit

$62.9B +3176.3% ▲

5Y CAGR: +118.4%

Operating Income

$986M +63.9% ▲

5Y CAGR: +15.9%

Net Income

$23M +106.4% ▲

5Y CAGR: -40.2%

EPS (Diluted)

$0.25 +105.0% ▲

5Y CAGR: -43.0%

EBITDA

$3.9B +28.7% ▲

5Y CAGR: +21.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$41.3B	$51.3B	$55.1B	$61.0B	$70.0B
YoY Growth	+26.6%	+24.2%	+7.4%	+10.9%	+14.7%
Cost of Revenue	$40.0B	$49.3B	$53.3B	$59.1B	$7.1B
Gross Profit	$1.3B	$2.0B	$1.7B	$1.9B	$62.9B
Gross Margin	3.2%	3.9%	3.1%	3.1%	89.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$56M	$417M	$462M	$274M	$1.7B
Operating Expenses	$878M	$1.2B	$1.4B	$1.5B	$62.0B
Operating Income	$485M	$728M	$325M	$602M	$986M
Operating Margin	1.2%	1.4%	0.6%	1.0%	1.4%
Interest Expense	$295M	$516M	$682M	$812M	$750M
Income Before Tax	$263M	$318M	-$274M	-$77M	$332M
Tax Expense	$112M	$71M	$257M	$223M	$226M
Net Income	$176M	$263M	-$547M	-$358M	$23M
Net Margin	0.4%	0.5%	-1.0%	-0.6%	0.0%
EPS (Diluted)	$2.43	$3.64	$-7.60	$-4.97	$0.25
EBITDA	$2.0B	$2.8B	$2.5B	$3.0B	$3.9B
Shares Outstanding	72M	72M	72M	72M	92M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$14.2B	$15.2B	$15.9B	$15.7B	$16.2B	$16.9B	$19.0B	$17.9B
Cost of Revenue	$13.7B	$14.7B	$1.6B	$54.4B	$1.7B	$16.2B	$1.8B	$1.8B
Gross Profit	$491M	$556M	$14.3B	$567M	$14.6B	$607M	$17.2B	$16.2B
Gross Margin	3.5%	3.7%	89.9%	3.6%	89.6%	3.6%	90.4%	90.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$378M	$431M	$0	$958M	$365M	$473M	$447M	$277M
Operating Expenses	$378M	$431M	$14.2B	-$38.9B	$14.4B	$473M	$16.9B	$15.7B
Operating Income	$113M	$124M	$147M	$193M	$117M	$134M	$311M	$425M
Operating Margin	0.8%	0.8%	0.9%	1.2%	0.7%	0.8%	1.6%	2.4%
Interest Expense	$195M	$191M	$220M	$206M	$225M	$217M	$165M	$143M
Income Before Tax	-$25M	-$50M	-$12M	$10M	-$58M	-$54M	$124M	$320M
Tax Expense	$53M	$46M	$61M	$62M	$36M	$30M	$64M	$96M
Net Income	-$93M	-$108M	-$90M	-$68M	-$108M	-$104M	$32M	$202M
Net Margin	-0.7%	-0.7%	-0.6%	-0.4%	-0.7%	-0.6%	0.2%	1.1%
EPS (Diluted)	$-1.29	$-1.50	$-1.25	$-0.93	$-1.37	$-1.20	$0.33	$2.03
EBITDA	$720M	$681M	$799M	$215M	$167M	$880M	$1.0B	$1.1B
Shares Outstanding	72M	72M	72M	73M	79M	86M	98M	99M

MAHLOG.NS NSE