Also trades as: MANORAMA.NS (NSE) · $vol 7M

₹1,947.20 ($20.22)

+67.40 (+3.59%)

BSE · Consumer Defensive · Packaged Foods · Tech Score Neutral · Power 45 · ₹118.9B mcap · 17M float · 0.137% daily turnover

Revenue

$13.7B +77.3% ▲

5Y CAGR: +47.0%

Gross Profit

$5.3B +40.8% ▲

5Y CAGR: +46.4%

Operating Income

$3.3B +0.8% ▲

5Y CAGR: +67.9%

Net Income

$2.1B +95.8% ▲

5Y CAGR: +71.3%

EPS (Diluted)

$35.99 +96.1% ▲

5Y CAGR: +68.9%

EBITDA

$3.6B +94.0% ▲

5Y CAGR: +54.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$2.8B	$3.5B	$4.6B	$7.7B	$13.7B
YoY Growth	+39.6%	+26.3%	+29.9%	+69.1%	+77.3%
Cost of Revenue	$1.7B	$2.2B	$2.5B	$4.0B	$8.4B
Gross Profit	$1.1B	$1.4B	$2.0B	$3.7B	$5.3B
Gross Margin	38.7%	38.5%	44.1%	48.4%	38.4%
R&D Expenses	$20M	$16M	$18M	$0	$0
SG&A Expenses	$114M	$147M	$371M	$500M	$2.0B
Operating Expenses	$351M	$895M	$1.4B	$500M	$2.0B
Operating Income	$317M	$456M	$599M	$3.2B	$3.3B
Operating Margin	11.4%	13.0%	13.1%	41.9%	23.8%
Interest Expense	$58M	$87M	$199M	$392M	$379M
Income Before Tax	$335M	$431M	$532M	$1.5B	$3.0B
Tax Expense	$94M	$133M	$131M	$363M	$832M
Net Income	$241M	$298M	$401M	$1.1B	$2.1B
Net Margin	8.7%	8.5%	8.8%	14.2%	15.7%
EPS (Diluted)	$4.15	$4.99	$6.72	$18.35	$35.99
EBITDA	$472M	$618M	$867M	$1.9B	$3.6B
Shares Outstanding	60M	60M	60M	60M	60M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.3B	$2.0B	$2.1B	$2.3B	$2.9B	$3.2B	$3.6B	$3.9B
Cost of Revenue	$876M	$1.2B	$988M	$1.2B	$1.5B	$1.9B	$2.1B	$2.7B
Gross Profit	$458M	$718M	$1.1B	$1.2B	$1.4B	$1.4B	$1.5B	$1.3B
Gross Margin	34.3%	36.7%	52.8%	50.5%	47.4%	41.9%	41.8%	32.0%
R&D Expenses	$3M	$0	$6M	$3M	$0	$0	$0	$0
SG&A Expenses	$228M	$332M	$174M	$148M	$442M	$537M	$537M	$482M
Operating Expenses	$232M	$332M	$622M	$151M	$682M	$537M	$537M	$482M
Operating Income	$226M	$386M	$482M	$2.1B	$690M	$818M	$977M	$772M
Operating Margin	17.0%	19.8%	23.0%	91.8%	23.8%	25.3%	27.0%	19.7%
Interest Expense	$85M	$78M	$109M	$120M	$93M	$87M	$134M	$65M
Income Before Tax	$182M	$343M	$411M	$524M	$655M	$732M	$959M	$636M
Tax Expense	$47M	$86M	$107M	$124M	$185M	$200M	$236M	$211M
Net Income	$135M	$257M	$305M	$400M	$469M	$532M	$723M	$425M
Net Margin	10.1%	13.2%	14.6%	17.2%	16.2%	16.5%	19.9%	10.9%
EPS (Diluted)	$2.27	$4.30	$5.09	$6.69	$7.85	$8.92	$12.10	$7.12
EBITDA	$309M	$477M	$581M	$685M	$805M	$880M	$1.2B	$775M
Shares Outstanding	60M	60M	60M	60M	60M	60M	60M	60M

MANORAMA.BO BSE