Kemistar Corporation Limited

BOM:KEMISTARBasic Materials

——At close · Market cap —

KEMISTAR · Income statement · TradingHolo

INR millions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	140.3	209.2	181.7	110.7	181.4	269.6	+48.6%
Cost of revenue	116.8	174.3	129.2	75.8	149.6	232.3	+55.3%
Gross profit	23.5	34.9	52.5	34.9	31.8	37.3	+17.3%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	1.4	5.5	19.6	3.8	12.1	0.0	−100.0%
Selling & marketing	0.1	2.6	17.5	2.7	0.1	0.0	−100.0%
Operating expenses	16.5	22.4	14.9	24.0	30.4	28.5	−6.4%
Operating income	13.0	24.4	11.3	11.0	1.4	8.8	+540.1%
Interest expense	1.1	1.4	1.7	3.2	1.7	1.9	+12.1%
Interest income	(0.2)	(0.0)	1.3	0.1	0.0	0.0	—
Other income / expense	(7.2)	(13.6)	(27.2)	(3.8)	6.0	(1.3)	−121.9%
Pre-tax income	5.8	10.8	11.4	7.2	7.4	7.5	+1.4%
Income tax	1.4	2.4	3.0	1.9	1.4	1.9	+38.2%
Net income	4.4	8.4	8.4	5.3	6.0	5.6	−7.1%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	0.0	0.0	0.0	0.0	—
EPS, basic (per share)	0.41	0.78	0.78	0.49	0.52	0.52	+0.0%
EPS, diluted (per share)	0.41	0.78	0.78	0.49	0.52	0.52	+0.0%
EBITDA	9.9	17.1	17.7	14.4	13.1	12.8	−2.6%
Depreciation & amortization	3.0	4.9	4.6	3.9	4.0	3.4	−16.1%
Weighted average shares (shares)	10,759,427	10,759,000	10,756,410	10,838,776	11,580,000	10,759,408	−7.1%
Weighted average diluted shares (shares)	10,759,408	10,759,000	10,756,410	10,838,776	11,580,000	10,759,408	−7.1%
Gross margin	16.8%	16.7%	28.9%	31.6%	17.5%	13.8%	−3.7 pts
Operating margin	9.3%	11.6%	6.2%	9.9%	0.8%	3.3%	+2.5 pts
Net margin	3.2%	4.0%	4.6%	4.8%	3.3%	2.1%	−1.2 pts

INR millionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.