Nuvoco Vistas Corporation Limited

BOM:NUVOCOBasic Materials

——At close · Market cap — · Next earnings Wed 11 Nov

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	74.9	93.2	105.9	107.3	103.6	113.4	+9.5%
Cost of revenue	26.5	35.8	46.9	42.3	41.7	41.4	−0.7%
Gross profit	48.4	57.3	58.9	65.0	61.9	72.0	+16.4%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	26.2	32.4	34.5	36.4	35.0	30.2	−13.6%
Selling & marketing	21.2	26.4	28.2	29.3	27.9	30.2	+8.2%
Operating expenses	26.2	32.4	34.5	36.4	35.0	62.3	+78.1%
Operating income	22.3	25.0	24.5	28.6	26.9	9.7	−63.9%
Interest expense	6.6	5.7	5.1	5.3	4.6	4.0	−12.5%
Interest income	0.1	0.2	0.1	0.2	0.1	0.0	−100.0%
Other income / expense	(21.9)	(24.5)	(30.9)	(26.5)	(26.7)	(4.2)	+84.2%
Pre-tax income	0.4	0.5	(6.5)	2.1	0.3	5.5	+1976.7%
Income tax	0.6	0.2	(6.6)	0.6	0.0	1.9	+3984.6%
Net income	(0.3)	0.3	0.2	1.5	0.2	3.6	+1547.3%
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)	(0.82)	0.93	0.44	4.13	0.61	10.07	+1550.8%
EPS, diluted (per share)	(0.82)	0.93	0.44	4.13	0.61	10.07	+1550.8%
EBITDA	13.9	14.1	11.1	14.9	12.2	18.3	+50.1%
Depreciation & amortization	7.3	8.2	8.4	7.8	7.2	8.8	+23.2%
Weighted average shares (shares)	316,463,414	346,774,071	360,455,000	357,156,000	358,033,373	357,386,000	−0.2%
Weighted average diluted shares (shares)	318,189,602	346,774,033	357,156,000	357,156,000	357,156,153	357,386,000	+0.1%
Gross margin	64.7%	61.5%	55.7%	60.6%	59.8%	63.5%	+3.8 pts
Operating margin	29.7%	26.8%	23.1%	26.6%	26.0%	8.6%	−17.4 pts
Net margin	−0.3%	0.3%	0.1%	1.4%	0.2%	3.2%	+3.0 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.