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

Latest Quarterly: Mar 2025

Income Metrics

Revenue 7.5B
Gross Profit 4.3B 57.14%
Operating Income 3.8B 51.28%
Net Income 2.8B 37.43%

Balance Sheet Metrics

Total Assets 144.2B
Total Liabilities 81.2B
Shareholders Equity 63.0B
Debt to Equity 1.29

Cash Flow Metrics

Operating Cash Flow -5.0B
Free Cash Flow -1.8B

Revenue & Profitability Trend

Five-Star Business Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i28.0B20.8B14.7B12.3B10.1B
Cost of Goods Sold i11.9B8.1B4.6B5.4B4.6B
Gross Profit i16.1B12.7B10.1B7.0B5.6B
Gross Margin % i57.5%61.1%68.6%56.5%54.9%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-290.1M201.9M232.4M169.5M
Other Operating Expenses i1.3B1.2B587.6M574.8M177.5M
Total Operating Expenses i1.3B1.4B789.5M807.2M346.9M
Operating Income i14.5B10.6B8.5B6.3B4.8B
Operating Margin % i51.9%50.8%58.1%50.8%47.7%
Non-Operating Items
Interest Income i-479.7M357.5M332.5M193.8M
Interest Expense i-316.2M870.9M22.0M18.0M
Other Non-Operating Income-----
Pre-tax Income i14.3B11.2B8.0B6.0B4.8B
Income Tax i3.6B2.8B2.0B1.5B1.2B
Effective Tax Rate % i25.0%25.1%25.0%24.9%24.7%
Net Income i10.7B8.4B6.0B4.5B3.6B
Net Margin % i38.3%40.2%41.1%36.8%35.4%
Key Metrics
EBITDA i15.2B11.3B9.1B6.6B5.1B
EPS (Basic) i₹36.61₹28.64₹20.71₹15.57₹12.32
EPS (Diluted) i₹36.50₹28.39₹20.49₹15.57₹12.32
Basic Shares Outstanding i292949986291832446291361835291366120291366120
Diluted Shares Outstanding i292949986291832446291361835291366120291366120

Income Statement Trend

Five-Star Business Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i15.0B15.3B13.4B6.1B12.7B
Short-term Investments i6.6B1.6B1.8B3.0B19.0M
Accounts Receivable i-----
Inventory i-----
Other Current Assets-193.8M-126.6M40.8M
Total Current Assets i138.4B33.3B25.9B18.1B19.5B
Non-Current Assets
Property, Plant & Equipment i792.2M340.8M284.6M197.8M145.3M
Goodwill i71.3M96.9M9.8M8.9M19.0M
Intangible Assets i71.3M96.9M9.8M8.9M19.0M
Long-term Investments67.6M43.4M34.6M00
Other Non-Current Assets392.9M42.2M195.9M1.8M4.4M
Total Non-Current Assets i5.8B83.5B61.1B45.3B38.5B
Total Assets i144.2B116.9B87.0B63.4B57.9B
Liabilities
Current Liabilities
Accounts Payable i267.2M253.7M200.9M130.0M86.7M
Short-term Debt i-15.6B14.5B12.1B10.5B
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i353.8M17.0B15.3B12.6B10.8B
Non-Current Liabilities
Long-term Debt i79.2B47.6B28.0B13.5B23.8B
Deferred Tax Liabilities i-----
Other Non-Current Liabilities198.7M126.8M182.4M20.0K-
Total Non-Current Liabilities i80.8B47.9B28.3B13.7B24.0B
Total Liabilities i81.2B64.9B43.6B26.3B34.8B
Equity
Common Stock i294.4M292.4M291.4M291.3M256.4M
Retained Earnings i-22.1B15.4B10.6B6.9B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i63.0B52.0B43.4B37.1B23.2B
Key Metrics
Total Debt i79.2B63.2B42.5B25.6B34.3B
Working Capital i138.1B16.3B10.6B5.5B8.7B

Balance Sheet Composition

Five-Star Business Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i14.3B11.2B8.0B6.0B4.8B
Depreciation & Amortization i-----
Stock-Based Compensation i177.7M155.4M276.4M354.4M150.9M
Working Capital Changes i-21.3B-28.6B-17.7B-7.8B-5.6B
Operating Cash Flow i-27.8B-33.8B-21.7B-10.5B-7.5B
Investing Activities
Capital Expenditures i-826.7M-223.1M-121.2M-86.2M-32.3M
Acquisitions i-----
Investment Purchases i-7.2B----
Investment Sales i1.5B----
Investing Cash Flow i-6.6B-223.1M-121.2M-86.2M-32.3M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i35.4B39.3B31.0B3.2B23.6B
Debt Repayment i-19.6B-18.2B-14.1B-12.1B-13.2B
Financing Cash Flow i16.1B42.3B33.9B142.3M10.4B
Free Cash Flow i-11.3B-21.4B-11.3B-2.9B-1.6B
Net Change in Cash i-18.3B8.3B12.1B-10.4B2.8B

Cash Flow Trend

Five-Star Business Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 15.82
Forward P/E 12.08
Price to Book 2.73
Price to Sales 8.01
PEG Ratio 3.09

Profitability Ratios

Profit Margin 50.50%
Operating Margin 63.53%
Return on Equity 17.01%
Return on Assets 7.44%

Financial Health

Current Ratio 391.27
Debt to Equity 125.81
Beta 0.36

Per Share Data

EPS (TTM) ₹37.02
Book Value per Share ₹214.35
Revenue per Share ₹73.37

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
fivestar172.5B15.822.7317.01%50.50%125.81
Bajaj Finance 5.4T30.685.5320.08%44.94%294.16
Indian Railway 1.6T24.412.9912.68%97.62%748.58
IIFL Finance 187.8B61.351.512.71%5.64%376.17
Capri Global Capital 178.8B26.943.5611.12%30.23%372.15
IFCI 142.3B43.641.591.13%20.11%24.63

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