NR Agarwal Industries Ltd.

BOM:NRAILBasic Materials

——At close · Market cap —

NRAIL · Income statement · TradingHolo

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	11.3	16.0	17.4	12.9	16.6	21.5	+29.3%
Cost of revenue	9.7	14.3	11.5	9.2	14.6	18.7	+28.1%
Gross profit	1.6	1.7	5.9	3.7	2.0	2.8	+37.9%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.6	0.7	0.5	0.3	1.6	1.7	+10.4%
Selling & marketing	0.5	0.6	0.4	0.2	0.4	0.0	−100.0%
Operating expenses	0.7	0.8	0.6	0.8	1.6	1.7	+10.4%
Operating income	4.1	1.0	1.3	2.9	0.5	1.1	+132.6%
Interest expense	0.3	0.3	0.1	0.1	0.6	0.6	+5.3%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	(3.3)	(0.1)	0.1	(1.5)	(0.3)	(0.5)	−56.3%
Pre-tax income	0.8	0.9	1.5	1.4	0.2	0.6	+273.7%
Income tax	0.2	0.3	0.5	0.1	(0.0)	0.2	+1039.5%
Net income	0.6	0.6	1.0	1.3	0.2	0.4	+147.6%
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)	33.63	35.85	58.35	73.72	10.37	25.68	+147.6%
EPS, diluted (per share)	33.63	35.85	58.35	73.72	10.37	25.68	+147.6%
EBITDA	1.4	1.5	1.9	1.8	1.4	1.9	+35.1%
Depreciation & amortization	0.3	0.3	0.4	0.4	0.7	0.7	+4.7%
Weighted average shares (shares)	17,019,000	17,019,100	17,019,100	17,019,100	17,014,037	17,017,000	+0.0%
Weighted average diluted shares (shares)	17,019,100	17,019,100	17,019,100	17,019,100	17,014,037	17,017,000	+0.0%
Gross margin	13.8%	10.9%	34.0%	28.7%	12.2%	13.0%	+0.8 pts
Operating margin	36.2%	6.3%	7.7%	22.5%	2.7%	4.9%	+2.2 pts
Net margin	5.1%	3.8%	5.7%	9.7%	1.1%	2.0%	+1.0 pts

INR billionsUpdated Tue 31 Mar ·

ⓘ

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