TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 993.3M
Gross Profit 792.3M 79.76%
Operating Income 265.9M 26.77%
Net Income 255.0M 25.67%
EPS (Diluted) ₹4.55

Balance Sheet Metrics

Total Assets 18.4B
Total Liabilities 3.3B
Shareholders Equity 15.1B
Debt to Equity 0.22

Cash Flow Metrics

Revenue & Profitability Trend

Data Patterns Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i7.1B5.2B4.5B3.1B2.2B
Cost of Goods Sold i2.8B1.7B1.7B860.7M704.1M
Gross Profit i4.3B3.5B2.8B2.2B1.5B
Gross Margin % i61.0%68.2%62.3%72.3%68.6%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i109.8M90.8M87.5M83.0M38.1M
Other Operating Expenses i275.8M231.9M147.9M86.6M71.6M
Total Operating Expenses i385.6M322.7M235.4M169.6M109.7M
Operating Income i2.6B2.1B1.7B1.4B874.2M
Operating Margin % i37.3%39.7%37.6%44.3%39.0%
Non-Operating Items
Interest Income i199.4M295.9M84.2M39.6M22.2M
Interest Expense i5.8M3.9M15.2M58.2M93.6M
Other Non-Operating Income-----
Pre-tax Income i3.0B2.4B1.6B1.3B745.2M
Income Tax i735.3M605.0M408.4M324.5M189.6M
Effective Tax Rate % i24.9%25.0%24.8%25.5%25.4%
Net Income i2.2B1.8B1.2B949.3M555.6M
Net Margin % i31.3%35.0%27.3%30.5%24.8%
Key Metrics
EBITDA i2.9B2.4B1.8B1.4B903.3M
EPS (Basic) i₹39.62₹32.45₹23.80₹19.48₹10.71
EPS (Diluted) i₹39.62₹32.45₹23.80₹19.48₹10.71
Basic Shares Outstanding i5598396955983969520999354824371851886650
Diluted Shares Outstanding i5598396955983969520999354824371851886650

Income Statement Trend

Data Patterns Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i376.4M881.4M2.1B1.6B88.0M
Short-term Investments i4.2B5.7B3.9B88.6M-
Accounts Receivable i6.0B4.0B3.8B2.0B1.6B
Inventory i3.2B2.7B1.9B1.2B737.4M
Other Current Assets6.9M726.5M379.7M-100.0K-
Total Current Assets i14.5B14.0B12.3B5.2B2.6B
Non-Current Assets
Property, Plant & Equipment i1.7B1.5B60.2M13.3M12.6M
Goodwill i1.1B427.3M20.1M13.5M5.7M
Intangible Assets i1.1B427.3M20.1M13.5M5.7M
Long-term Investments-----
Other Non-Current Assets9.5M8.4M-300.0K-200.0K-300.0K
Total Non-Current Assets i3.9B2.9B2.0B1.9B672.8M
Total Assets i18.4B16.9B14.3B7.1B3.3B
Liabilities
Current Liabilities
Accounts Payable i838.0M501.1M445.6M381.5M120.0M
Short-term Debt i10.3M6.5M18.0M73.6M249.7M
Current Portion of Long-term Debt-----
Other Current Liabilities1.8B2.9B664.4M226.8M-
Total Current Liabilities i2.8B3.5B1.3B1.0B717.1M
Non-Current Liabilities
Long-term Debt i51.4M28.5M6.9M18.3M122.0M
Deferred Tax Liabilities i224.5M23.2M008.7M
Other Non-Current Liabilities143.2M20.7M-100.0K100.0K-
Total Non-Current Liabilities i541.6M173.5M1.4B287.0M489.6M
Total Liabilities i3.3B3.7B2.7B1.3B1.2B
Equity
Common Stock i112.0M112.0M112.0M103.8M17.0M
Retained Earnings i6.9B5.1B3.5B2.5B1.6B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i15.1B13.2B11.7B5.7B2.1B
Key Metrics
Total Debt i61.7M35.0M24.9M91.9M371.7M
Working Capital i11.7B10.5B11.1B4.2B1.9B

Balance Sheet Composition

Data Patterns Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i3.0B2.4B1.6B1.3B745.2M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-3.3B-279.6M-1.5B-891.6M-257.0M
Operating Cash Flow i-443.4M1.9B182.0M452.3M611.0M
Investing Activities
Capital Expenditures i-358.6M-460.2M-384.7M-382.0M-49.7M
Acquisitions i-----
Investment Purchases i-1.6B-3.9B-3.8B-836.1M-
Investment Sales i3.3B2.3B271.0M0-
Investing Cash Flow i1.4B-2.1B-3.9B-2.1B65.4M
Financing Activities
Share Repurchases i-----
Dividends Paid i-363.9M-251.9M-181.6M-111.0M-3.5M
Debt Issuance i-----
Debt Repayment i0-7.2M-60.4M--
Financing Cash Flow i-363.9M-259.1M4.7B2.7B-375.0M
Free Cash Flow i-2.0B521.8M-567.3M139.9M376.9M
Net Change in Cash i603.3M-442.0M992.6M1.1B301.4M

Cash Flow Trend

Data Patterns Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 63.70
Forward P/E 38.90
Price to Book 9.07
Price to Sales 19.44
PEG Ratio 2.88

Profitability Ratios

Profit Margin 30.49%
Operating Margin 26.77%
Return on Equity 15.15%
Return on Assets 12.06%

Financial Health

Current Ratio 5.24
Debt to Equity 0.41
Beta 0.33

Per Share Data

EPS (TTM) ₹38.35
Book Value per Share ₹269.40
Revenue per Share ₹125.63

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
datapattns136.8B63.709.0715.15%30.49%0.41
Hindustan 3.4T36.368.7026.09%27.00%0.00
Bharat Electronics 2.8T50.9814.0726.62%22.95%0.31
Zen Technologies 128.9B49.767.4216.14%28.63%4.48
Apollo Micro Systems 62.1B88.199.409.28%11.00%55.20
Unimech Aerospace 56.5B66.658.1712.48%33.22%12.60

Financial data is updated regularly. All figures are in the company's reporting currency.