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

₹868.75 ($9.02)

-8.35 (-0.95%)

NSE · Industrials · Integrated Freight & Logistics · Tech Score Neutral · Power 58 · ₹67.5B mcap · 22M float · 0.481% daily turnover

Analysis Technicals Weather Peers

Revenue

$49.2B +9.2% ▲

5Y CAGR: +11.8%

Gross Profit

$5.7B -3.4% ▼

5Y CAGR: +10.4%

Operating Income

$3.9B -31.1% ▼

5Y CAGR: +3.5%

Net Income

$4.6B +10.7% ▲

5Y CAGR: +25.4%

EPS (Diluted)

$59.38 +11.4% ▲

5Y CAGR: +25.5%

EBITDA

$6.5B +39.5% ▲

5Y CAGR: +18.8%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$32.7B	$37.9B	$40.4B	$45.0B	$49.2B
YoY Growth	+16.2%	+16.1%	+6.4%	+11.5%	+9.2%
Cost of Revenue	$27.7B	$32.6B	$35.0B	$39.1B	$43.4B
Gross Profit	$5.0B	$5.3B	$5.3B	$5.9B	$5.7B
Gross Margin	15.2%	14.0%	13.2%	13.2%	11.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$188M	$254M	$257M	$286M	$1.8B
Operating Expenses	$188M	$254M	$257M	$286M	$1.8B
Operating Income	$4.8B	$5.1B	$5.1B	$5.7B	$3.9B
Operating Margin	14.6%	13.3%	12.6%	12.6%	7.9%
Interest Expense	$128M	$98M	$133M	$202M	$228M
Income Before Tax	$3.3B	$3.6B	$3.9B	$4.6B	$5.0B
Tax Expense	$376M	$434M	$336M	$434M	$400M
Net Income	$2.9B	$3.2B	$3.5B	$4.1B	$4.6B
Net Margin	8.9%	8.4%	8.7%	9.2%	9.3%
EPS (Diluted)	$37.34	$40.83	$45.06	$53.32	$59.38
EBITDA	$4.2B	$4.3B	$4.2B	$4.7B	$6.5B
Shares Outstanding	78M	78M	78M	77M	77M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$10.5B	$11.2B	$11.5B	$11.9B	$11.4B	$12.0B	$12.5B	$13.2B
Cost of Revenue	$9.0B	$9.7B	$9.9B	$10.5B	$10.1B	$10.6B	$11.1B	$11.6B
Gross Profit	$1.4B	$1.6B	$1.6B	$1.4B	$1.3B	$1.5B	$1.4B	$1.6B
Gross Margin	13.5%	13.9%	13.5%	12.0%	11.5%	12.1%	10.9%	12.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$286M	$0	$496M	$0	$1.3B
Operating Expenses	$0	$0	$0	$286M	$385M	$496M	$417M	$546M
Operating Income	$1.4B	$1.6B	$1.6B	$1.1B	$922M	$962M	$948M	$1.1B
Operating Margin	13.5%	13.9%	13.5%	9.6%	8.1%	8.0%	7.6%	8.1%
Interest Expense	$42M	$46M	$59M	$55M	$54M	$59M	$57M	$58M
Income Before Tax	$1.0B	$1.2B	$1.1B	$1.3B	$1.2B	$1.3B	$1.2B	$1.3B
Tax Expense	$110M	$109M	$93M	$122M	$106M	$125M	$79M	$90M
Net Income	$910M	$1.1B	$1.0B	$1.1B	$1.1B	$1.1B	$1.1B	$1.2B
Net Margin	8.7%	9.5%	8.8%	9.6%	9.3%	9.3%	9.2%	9.3%
EPS (Diluted)	$11.67	$13.65	$13.01	$14.76	$13.87	$14.65	$14.93	$15.93
EBITDA	$1.0B	$1.2B	$1.2B	$1.3B	$1.2B	$1.4B	$1.4B	$1.2B
Shares Outstanding	78M	78M	78M	77M	77M	77M	77M	77M

TCI.NS NSE