Also trades as: SARDAEN.NS (NSE) · $vol 3M

₹501.95 ($5.21)

+7.30 (+1.48%)

BSE · Basic Materials · Steel · Tech Score Sell · Power 38 · ₹174.5B mcap · 89M float · 0.051% daily turnover

Revenue

$56.9B +22.0% ▲

5Y CAGR: +20.9%

Gross Profit

$22.1B +8.6% ▲

5Y CAGR: +21.7%

Operating Income

$14.5B -22.0% ▼

5Y CAGR: +14.4%

Net Income

$11.1B +58.0% ▲

5Y CAGR: +24.2%

EPS (Diluted)

$31.38 +58.0% ▲

5Y CAGR: +24.7%

EBITDA

$20.8B +66.7% ▲

5Y CAGR: +32.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$39.2B	$42.2B	$38.8B	$46.7B	$56.9B
YoY Growth	+78.3%	+7.6%	-7.9%	+20.2%	+22.0%
Cost of Revenue	$21.1B	$25.3B	$24.4B	$26.3B	$34.8B
Gross Profit	$18.1B	$16.8B	$14.4B	$20.3B	$22.1B
Gross Margin	46.1%	40.0%	37.1%	43.6%	38.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.3B	$1.5B	$1.8B	$7.6B
Operating Expenses	$1.2B	$1.3B	$1.5B	$1.8B	$7.6B
Operating Income	$16.9B	$15.5B	$12.9B	$18.5B	$14.5B
Operating Margin	43.1%	36.8%	33.3%	39.7%	25.4%
Interest Expense	$1.5B	$1.2B	$1.3B	$2.2B	$2.4B
Income Before Tax	$11.1B	$8.1B	$6.8B	$9.4B	$15.0B
Tax Expense	$3.0B	$2.0B	$1.6B	$2.4B	$3.9B
Net Income	$8.0B	$6.0B	$5.2B	$7.0B	$11.1B
Net Margin	20.5%	14.3%	13.5%	15.0%	19.4%
EPS (Diluted)	$22.31	$16.99	$14.84	$19.86	$31.38
EBITDA	$13.4B	$10.6B	$8.0B	$12.5B	$20.8B
Shares Outstanding	360M	354M	352M	352M	352M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$9.3B	$11.6B	$13.2B	$12.6B	$16.3B	$15.2B	$12.8B	$12.5B
Cost of Revenue	$5.0B	$6.2B	$7.3B	$7.9B	$7.9B	$7.6B	$8.7B	$8.0B
Gross Profit	$4.3B	$5.4B	$5.9B	$4.7B	$8.4B	$7.6B	$4.1B	$4.6B
Gross Margin	46.5%	46.6%	44.9%	37.5%	51.7%	50.0%	31.7%	36.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$377M	$406M	$471M	$559M	$508M	$0	$1.8B	$2.0B
Operating Expenses	$377M	$406M	$471M	$559M	$508M	$3.3B	$1.8B	$2.0B
Operating Income	$3.9B	$5.0B	$5.5B	$4.2B	$7.9B	$4.3B	$2.2B	$2.6B
Operating Margin	42.4%	43.1%	41.3%	33.0%	48.6%	28.2%	17.6%	20.7%
Interest Expense	$357M	$548M	$642M	$700M	$625M	$641M	$643M	$535M
Income Before Tax	$2.6B	$2.8B	$2.4B	$1.7B	$5.7B	$4.3B	$2.6B	$2.2B
Tax Expense	$603M	$725M	$379M	$659M	$1.3B	$1.0B	$711M	$693M
Net Income	$2.0B	$2.0B	$2.0B	$1.1B	$4.3B	$3.2B	$1.9B	$1.6B
Net Margin	21.5%	16.9%	15.0%	8.6%	26.6%	21.3%	14.9%	12.6%
EPS (Diluted)	$5.64	$5.55	$5.60	$3.07	$12.33	$9.17	$5.40	$4.48
EBITDA	$2.6B	$3.2B	$3.4B	$2.7B	$6.0B	$5.8B	$4.1B	$3.7B
Shares Outstanding	352M	352M	352M	353M	352M	352M	352M	353M

SARDAEN.BO BSE