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

₹933.35 ($9.69)

-23.60 (-2.47%)

NSE · Consumer Cyclical · Auto - Parts · Tech Score Buy · Power 64 · ₹53.6B mcap · 20M float · 0.348% daily turnover

Analysis Technicals Weather Peers

Revenue

$34.0B +19.7% ▲

5Y CAGR: +14.5%

Gross Profit

$5.8B +8.4% ▲

5Y CAGR: +13.9%

Operating Income

$3.6B -14.9% ▼

5Y CAGR: +32.4%

Net Income

$3.5B +9.7% ▲

5Y CAGR: +39.0%

EPS (Diluted)

$60.17 +10.6% ▲

5Y CAGR: +39.9%

EBITDA

$4.2B -12.7% ▼

5Y CAGR: +22.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$22.3B	$27.0B	$28.1B	$28.4B	$34.0B
YoY Growth	+29.2%	+20.9%	+4.0%	+1.0%	+19.7%
Cost of Revenue	$18.1B	$21.6B	$21.5B	$23.0B	$28.2B
Gross Profit	$4.2B	$5.4B	$6.6B	$5.3B	$5.8B
Gross Margin	18.8%	19.9%	23.4%	18.8%	17.1%
R&D Expenses	$191M	$190M	$44M	$0	$0
SG&A Expenses	$132M	$166M	$213M	$2.0B	$2.2B
Operating Expenses	$2.3B	$2.6B	$3.2B	$2.0B	$2.2B
Operating Income	$1.9B	$2.4B	$3.1B	$4.2B	$3.6B
Operating Margin	8.5%	9.0%	11.2%	14.7%	10.5%
Interest Expense	$15M	$19M	$22M	$39M	$43M
Income Before Tax	$2.0B	$2.8B	$4.0B	$4.2B	$4.6B
Tax Expense	$537M	$699M	$996M	$1.1B	$1.1B
Net Income	$1.5B	$2.1B	$3.0B	$3.1B	$3.5B
Net Margin	6.7%	7.7%	10.7%	11.1%	10.2%
EPS (Diluted)	$25.10	$35.03	$50.39	$54.40	$60.17
EBITDA	$2.6B	$3.2B	$4.5B	$4.8B	$4.2B
Shares Outstanding	30M	30M	30M	29M	57M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$6.9B	$7.1B	$6.9B	$7.5B	$7.6B	$7.9B	$8.8B	$9.7B
Cost of Revenue	$5.5B	$5.2B	$5.1B	$6.1B	$5.7B	$5.9B	$7.4B	$8.1B
Gross Profit	$1.3B	$1.9B	$1.8B	$1.4B	$1.9B	$1.9B	$1.5B	$1.6B
Gross Margin	19.2%	26.5%	26.2%	18.1%	25.1%	24.8%	16.5%	16.3%
R&D Expenses	$0	$0	$0	$68M	$0	$0	$0	$0
SG&A Expenses	$486M	$0	$0	$518M	$506M	$548M	$557M	$630M
Operating Expenses	$486M	$968M	$1.0B	-$501M	$1.0B	$1.1B	$557M	$630M
Operating Income	$828M	$914M	$797M	$842M	$849M	$854M	$895M	$955M
Operating Margin	12.1%	12.9%	11.6%	11.2%	11.2%	10.8%	10.2%	9.8%
Interest Expense	$5M	$5M	$6M	$24M	$11M	$11M	$11M	$10M
Income Before Tax	$1.0B	$1.1B	$1.0B	$1.1B	$1.3B	$1.0B	$1.1B	$1.2B
Tax Expense	$256M	$274M	$253M	$267M	$301M	$272M	$258M	$304M
Net Income	$768M	$787M	$754M	$839M	$999M	$747M	$814M	$894M
Net Margin	11.2%	11.1%	10.9%	11.2%	13.2%	9.5%	9.2%	9.2%
EPS (Diluted)	$12.95	$13.70	$12.82	$14.62	$17.41	$13.01	$14.17	$15.58
EBITDA	$1.2B	$1.2B	$1.2B	$1.3B	$1.4B	$1.2B	$1.2B	$1.1B
Shares Outstanding	30M	29M	29M	29M	57M	57M	57M	57M

SHARDAMOTR.NS NSE