₹665.00 ($6.91)

-23.30 (-3.39%)

BSE · Communication Services · Telecommunications Services · Tech Score Neutral · Power 48 · ₹7.9B mcap · 6M float · 0.032% daily turnover

Analysis Technicals Weather Peers

Revenue

$2.2B +8.2% ▲

5Y CAGR: +11.0%

Gross Profit

$1.2B +49.3% ▲

5Y CAGR: +5.4%

Operating Income

$1.0B +59.3% ▲

5Y CAGR: +15.2%

Net Income

$630M +55.4% ▲

5Y CAGR: +20.9%

EPS (Diluted)

$52.40 +65.8% ▲

5Y CAGR: +16.9%

EBITDA

$1.7B +42.1% ▲

5Y CAGR: +20.0%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$1.3B	$1.4B	$1.7B	$2.1B	$2.2B
YoY Growth	-4.1%	+13.7%	+16.0%	+23.1%	+8.2%
Cost of Revenue	$183M	$201M	$351M	$1.3B	$1.0B
Gross Profit	$758M	$1.2B	$1.3B	$800M	$1.2B
Gross Margin	60.0%	86.0%	78.9%	39.0%	53.8%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$31M	$34M	$27M	$28M	$176M
Operating Expenses	$430M	$171M	$27M	$161M	$176M
Operating Income	$680M	$677M	$1.3B	$639M	$1.0B
Operating Margin	53.9%	47.1%	77.3%	31.1%	45.9%
Interest Expense	$138M	$161M	$195M	$166M	$242M
Income Before Tax	$567M	$590M	$714M	$564M	$833M
Tax Expense	$153M	$127M	$81M	$155M	$202M
Net Income	$414M	$463M	$633M	$408M	$630M
Net Margin	32.8%	32.2%	38.0%	19.9%	28.4%
EPS (Diluted)	$39.48	$44.18	$59.83	$31.61	$52.40
EBITDA	$921M	$1.0B	$1.3B	$1.2B	$1.7B
Shares Outstanding	10M	10M	11M	13M	12M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$460M	$477M	$488M	$626M	$546M	$554M	$559M	$560M
Cost of Revenue	$556M	$55M	$56M	$616M	$37M	$38M	$275M	$255M
Gross Profit	-$96M	$271M	$432M	$121M	$508M	$516M	$283M	$306M
Gross Margin	-21.0%	56.7%	88.6%	19.3%	93.2%	93.2%	50.8%	54.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	-$110M	$0	$0	$28M	$41M	$44M	$44M	$48M
Operating Expenses	$42M	$31M	$208M	$52M	$249M	$256M	$44M	$48M
Operating Income	$218M	$239M	$224M	-$195M	$260M	$260M	$239M	$258M
Operating Margin	47.4%	50.1%	45.9%	-31.1%	47.6%	47.0%	42.9%	46.0%
Interest Expense	$33M	$45M	$41M	$47M	$61M	$56M	$58M	$68M
Income Before Tax	$208M	$248M	$195M	-$87M	$217M	$219M	$195M	$201M
Tax Expense	$40M	$45M	$23M	$47M	$44M	$53M	$49M	$56M
Net Income	$169M	$203M	$172M	-$135M	$173M	$166M	$146M	$145M
Net Margin	36.7%	42.5%	35.2%	-21.6%	31.7%	30.0%	26.2%	25.8%
EPS (Diluted)	$15.84	$19.66	$15.90	$-11.49	$14.65	$13.60	$12.05	$11.84
EBITDA	$328M	$403M	$353M	$74M	$430M	$432M	$395M	$418M
Shares Outstanding	11M	10M	11M	12M	12M	12M	12M	12M

SUYOG.BO BSE