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

₹205.78 ($2.14)

+0.69 (+0.34%)

NSE · Financial Services · Financial - Capital Markets · Tech Score Buy · Power 68 · ₹45.3B mcap · 78M float · 5.34% daily turnover

Analysis Technicals Weather Peers

Revenue

$14.9B +16.3% ▲

5Y CAGR: +26.9%

Gross Profit

$8.7B +59.8% ▲

5Y CAGR: +32.4%

Operating Income

$4.6B +25.6% ▲

5Y CAGR: +29.0%

Net Income

$3.2B -1.3% ▼

5Y CAGR: +32.0%

EPS (Diluted)

$14.76 -0.9% ▼

5Y CAGR: +24.1%

EBITDA

$4.6B -10.7% ▼

5Y CAGR: +28.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$8.3B	$10.4B	$13.7B	$12.8B	$14.9B
YoY Growth	+91.2%	+21.0%	+33.7%	-6.8%	+16.3%
Cost of Revenue	$4.2B	$4.7B	$6.4B	$7.4B	$6.2B
Gross Profit	$4.2B	$5.7B	$7.3B	$5.4B	$8.7B
Gross Margin	50.1%	55.2%	53.2%	42.3%	58.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$893M	$310M	$337M	$315M	$329M
Operating Expenses	$1.5B	$1.4B	$1.8B	$1.8B	$4.1B
Operating Income	$2.7B	$4.4B	$5.5B	$3.6B	$4.6B
Operating Margin	32.1%	41.8%	39.7%	28.4%	30.7%
Interest Expense	$230M	$434M	$724M	$644M	$1.3B
Income Before Tax	$2.7B	$4.4B	$5.6B	$4.3B	$4.4B
Tax Expense	$636M	$1.1B	$1.3B	$1.0B	$1.2B
Net Income	$2.0B	$3.3B	$4.3B	$3.3B	$3.2B
Net Margin	24.1%	31.6%	31.0%	25.6%	21.7%
EPS (Diluted)	$12.61	$17.75	$21.83	$14.90	$14.76
EBITDA	$3.0B	$4.9B	$6.4B	$5.1B	$4.6B
Shares Outstanding	160M	160M	195M	220M	219M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$1.5B	$1.8B	$1.2B	$8.3B	$1.2B	$3.5B	$3.8B	$4.2B
Cost of Revenue	$1.5B	$1.6B	$1.1B	$3.3B	$1.1B	$1.3B	$1.5B	$2.1B
Gross Profit	$30M	$203M	$115M	$5.1B	$172M	$2.2B	$2.3B	$2.1B
Gross Margin	2.0%	11.4%	9.6%	60.9%	13.9%	63.1%	60.4%	49.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$0	$0	$0	$0	$0
Operating Expenses	-$1.4B	-$1.6B	-$1.2B	$6.0B	-$1.2B	$890M	$1.0B	$1.2B
Operating Income	$1.4B	$1.8B	$1.3B	-$889M	$1.3B	$1.1B	$1.1B	$849M
Operating Margin	95.5%	102.7%	105.8%	-10.7%	108.4%	32.2%	28.7%	20.2%
Interest Expense	$187M	$218M	$225M	$15M	$267M	$0	$344M	$0
Income Before Tax	$1.3B	$1.6B	$1.1B	$231M	$1.1B	$1.3B	$1.2B	$810M
Tax Expense	$282M	$401M	$297M	$44M	$263M	$332M	$335M	$229M
Net Income	$1.0B	$1.2B	$820M	$188M	$842M	$929M	$885M	$578M
Net Margin	68.6%	69.8%	68.3%	2.3%	68.0%	26.8%	23.5%	13.7%
EPS (Diluted)	$4.86	$5.85	$3.51	$0.85	$3.85	$4.23	$4.05	$2.61
EBITDA	$1.5B	$1.9B	$1.4B	$305M	$1.4B	$1.3B	$1.3B	$854M
Shares Outstanding	212M	212M	233M	220M	219M	220M	219M	222M

SHAREINDIA.NS NSE