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

₹807.10 ($8.39)

-28.90 (-3.46%)

NSE · Industrials · Agricultural - Machinery · Tech Score Sell · Power 44 · ₹36.4B mcap · 15M float · 1.50% daily turnover

Analysis Technicals Weather Peers

Revenue

$11.7B +21.4% ▲

5Y CAGR: +6.1%

Gross Profit

$4.8B +43.2% ▲

5Y CAGR: +0.6%

Operating Income

$2.0B +99.2% ▲

5Y CAGR: +21.3%

Net Income

$1.6B +79.9% ▲

5Y CAGR: +11.2%

EPS (Diluted)

$35.04 +79.7% ▲

5Y CAGR: +11.6%

EBITDA

$2.5B +48.2% ▲

5Y CAGR: +8.6%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$11.8B	$13.7B	$11.3B	$9.6B	$11.7B
YoY Growth	+35.5%	+16.0%	-17.1%	-14.9%	+21.4%
Cost of Revenue	$4.8B	$4.9B	$8.9B	$6.3B	$6.9B
Gross Profit	$7.0B	$3.8B	$2.4B	$3.3B	$4.8B
Gross Margin	59.7%	27.9%	21.0%	34.7%	41.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.1B	$569M	$2.3B	$2.8B
Operating Expenses	$4.9B	$6.2B	$949M	$2.3B	$2.8B
Operating Income	$5.7B	$2.4B	$1.4B	$1.0B	$2.0B
Operating Margin	48.5%	17.8%	12.6%	10.5%	17.3%
Interest Expense	$57M	$60M	$56M	$83M	$104M
Income Before Tax	$2.3B	$2.7B	$1.6B	$1.1B	$2.1B
Tax Expense	$605M	$633M	$387M	$263M	$473M
Net Income	$1.7B	$2.0B	$1.2B	$880M	$1.6B
Net Margin	14.3%	15.0%	11.0%	9.1%	13.5%
EPS (Diluted)	$37.40	$45.40	$27.63	$19.50	$35.04
EBITDA	$2.7B	$3.1B	$2.1B	$1.7B	$2.5B
Shares Outstanding	45M	45M	45M	45M	45M

Line Item	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2	FY2026 Q3	FY2026 Q4
Revenue	$2.6B	$2.4B	$2.1B	$2.5B	$2.7B	$2.8B	$2.8B	$3.4B
Cost of Revenue	$1.7B	$907M	$694M	$1.6B	$941M	$1.6B	$914M	$2.0B
Gross Profit	$915M	$1.5B	$1.4B	$887M	$1.8B	$1.2B	$1.9B	$1.4B
Gross Margin	35.1%	62.4%	66.7%	35.1%	65.6%	42.6%	67.5%	41.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$605M	$0	$0	$644M	$648M	$710M	$689M	$730M
Operating Expenses	$605M	$1.3B	$1.2B	$644M	$1.4B	$710M	$1.4B	$730M
Operating Income	$311M	$246M	$214M	$243M	$412M	$470M	$446M	$690M
Operating Margin	11.9%	10.2%	10.3%	9.6%	15.1%	17.0%	15.9%	20.4%
Interest Expense	$21M	$24M	$19M	$19M	$21M	$24M	$27M	$33M
Income Before Tax	$332M	$276M	$247M	$288M	$447M	$505M	$442M	$663M
Tax Expense	$84M	$64M	$56M	$59M	$102M	$111M	$109M	$151M
Net Income	$249M	$211M	$191M	$228M	$345M	$394M	$333M	$511M
Net Margin	9.5%	8.8%	9.2%	9.0%	12.6%	14.2%	11.9%	15.1%
EPS (Diluted)	$5.52	$4.68	$4.24	$5.06	$7.64	$8.74	$7.37	$11.31
EBITDA	$460M	$419M	$373M	$416M	$578M	$640M	$583M	$813M
Shares Outstanding	45M	45M	45M	45M	45M	45M	45M	45M

UNIPARTS.NS NSE