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

₹336.00 ($3.49)

-5.70 (-1.67%)

NSE · Financial Services · Financial - Mortgages · Tech Score Sell · Power 40 · ₹21.0B mcap · 37M float · 0.370% daily turnover

Analysis Technicals Weather Peers

Revenue

$17.8B +6.4% ▲

5Y CAGR: +5.2%

Gross Profit

$6.7B +10.7% ▲

5Y CAGR: +3.2%

Operating Income

$6.8B +36.3% ▲

5Y CAGR: +11.7%

Net Income

$4.8B +3.0% ▲

5Y CAGR: +9.6%

EPS (Diluted)

$75.99 +3.0% ▲

5Y CAGR: +9.6%

EBITDA

$5.8B -5.9% ▼

5Y CAGR: -13.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$12.9B	$12.9B	$15.1B	$16.7B	$17.8B
YoY Growth	-56.8%	+115.8%	-47.1%	+10.2%	+6.4%
Cost of Revenue	$6.9B	$7.0B	$9.3B	$10.7B	$11.1B
Gross Profit	$6.0B	$5.8B	$5.8B	$6.0B	$6.7B
Gross Margin	46.6%	45.5%	38.5%	36.0%	37.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$115M	$183M	$239M	$267M	$179M
Operating Expenses	$3.4B	$1.8B	$825M	$1.0B	$1.2B
Operating Income	$2.6B	$4.0B	$5.0B	$5.0B	$6.8B
Operating Margin	20.1%	31.2%	33.0%	29.8%	38.2%
Interest Expense	$6.9B	$7.0B	$20M	$31M	$9.8B
Income Before Tax	$2.6B	$4.0B	$5.2B	$5.8B	$6.1B
Tax Expense	$680M	$1.0B	$1.3B	$1.5B	$1.3B
Net Income	$1.9B	$3.2B	$4.1B	$4.6B	$4.8B
Net Margin	15.0%	24.6%	27.3%	27.6%	26.8%
EPS (Diluted)	$31.01	$50.52	$66.04	$73.76	$75.99
EBITDA	$9.6B	$11.2B	$5.4B	$6.2B	$5.8B
Shares Outstanding	63M	63M	63M	63M	63M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$4.0B	$4.2B	$4.5B	-$11.8B	$4.3B	$4.4B	$4.6B	$4.5B
Cost of Revenue	$2.6B	$2.7B	$2.5B	-$7.2B	$2.7B	$2.8B	$2.7B	$2.4B
Gross Profit	$1.4B	$1.5B	$2.0B	-$4.6B	$1.6B	$1.6B	$1.9B	$1.9B
Gross Margin	35.2%	35.8%	44.4%	39.3%	37.0%	36.6%	41.1%	41.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	$129M	$182M	$538M	-$6.2B	$210M	$248M	$387M	$709M
Operating Income	$1.3B	$1.3B	$1.4B	$1.5B	$1.4B	$1.4B	$1.5B	$1.5B
Operating Margin	32.0%	31.5%	32.3%	-13.0%	32.1%	31.5%	32.6%	32.7%
Interest Expense	$2.3B	$2.4B	$2.5B	$0	$0	$0	$0	$0
Income Before Tax	$1.4B	$1.5B	$1.4B	$1.5B	$1.5B	$1.5B	$1.6B	$1.5B
Tax Expense	$312M	$402M	$375M	$392M	$384M	$355M	$402M	$192M
Net Income	$1.1B	$1.2B	$1.1B	$1.2B	$1.2B	$1.1B	$1.2B	$1.4B
Net Margin	27.8%	27.6%	25.4%	-10.2%	26.7%	24.9%	25.3%	29.8%
EPS (Diluted)	$17.99	$18.40	$18.09	$19.29	$18.40	$17.09	$18.45	$21.61
EBITDA	$1.3B	$1.4B	$4.0B	-$5.6B	$1.5B	$1.4B	$1.6B	$1.3B
Shares Outstanding	63M	63M	63M	63M	63M	64M	63M	63M

REPCOHOME.NS NSE