Gabriel India Limited (BOM:505714)

Beacon Roofing Supply Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	42,152	40,634	34,026	29,717	23,320	16,948
Revenue	42,152	40,634	34,026	29,717	23,320	16,948
Revenue Growth (YoY)	18.96%	19.42%	14.50%	27.43%	37.59%	-9.37%
Cost of Revenue	31,118	30,109	25,838	22,985	18,133	12,858
Gross Profit	11,034	10,524	8,188	6,733	5,187	4,091
Selling, General & Admin	2,660	2,529	2,190	1,885	1,634	1,499
Other Operating Expenses	4,332	4,099	3,043	2,700	2,080	1,561
Operating Expenses	7,867	7,441	5,832	5,071	4,128	3,484
Operating Income	3,167	3,084	2,356	1,662	1,059	606.37
Interest Expense	-107.94	-101.79	-82.4	-45.85	-42.74	-65.45
Interest & Investment Income	-	-	124.32	108.12	79.64	114.46
Currency Exchange Gain (Loss)	-	-	-23.16	33.36	57.44	51.04
Other Non Operating Income (Expenses)	236.45	259.6	7.95	9.82	77.45	10.9
EBT Excluding Unusual Items	3,296	3,242	2,382	1,767	1,231	717.32
Gain (Loss) on Sale of Investments	-	-	39.97	9.79	25.46	2.44
Gain (Loss) on Sale of Assets	-	-	15.96	2.19	-	4.13
Pretax Income	3,296	3,242	2,438	1,779	1,256	723.89
Income Tax Expense	801.97	791.83	650.88	455.55	361.24	121.16
Net Income	2,494	2,450	1,787	1,324	895.15	602.73
Net Income to Common	2,494	2,450	1,787	1,324	895.15	602.73
Net Income Growth	28.32%	37.05%	35.05%	47.86%	48.52%	-28.85%
Shares Outstanding (Basic)	144	144	144	144	144	144
Shares Outstanding (Diluted)	144	144	144	144	144	144
Shares Change (YoY)	0.10%	0.03%	-	-	-	-
EPS (Basic)	17.35	17.05	12.44	9.21	6.23	4.20
EPS (Diluted)	17.35	17.05	12.44	9.21	6.23	4.20
EPS Growth	28.19%	37.02%	35.11%	47.83%	48.48%	-28.85%
Free Cash Flow	-	279.49	358.76	604.96	203.35	1,513
Free Cash Flow Per Share	-	1.95	2.50	4.21	1.42	10.53
Dividend Per Share	-	4.700	4.000	2.550	1.550	0.900
Dividend Growth	-	17.50%	56.86%	64.52%	72.22%	-30.77%
Gross Margin	26.18%	25.90%	24.06%	22.66%	22.24%	24.14%
Operating Margin	7.51%	7.59%	6.92%	5.59%	4.54%	3.58%
Profit Margin	5.92%	6.03%	5.25%	4.45%	3.84%	3.56%
Free Cash Flow Margin	-	0.69%	1.05%	2.04%	0.87%	8.93%
EBITDA	4,045	3,897	2,909	2,116	1,440	1,001
EBITDA Margin	9.59%	9.59%	8.55%	7.12%	6.18%	5.91%
D&A For EBITDA	877.61	812.83	553.71	454.52	381.02	395.06
EBIT	3,167	3,084	2,356	1,662	1,059	606.37
EBIT Margin	7.51%	7.59%	6.92%	5.59%	4.54%	3.58%
Effective Tax Rate	24.34%	24.43%	26.69%	25.61%	28.75%	16.74%
Revenue as Reported	42,388	40,893	34,220	29,891	23,582	17,191
Advertising Expenses	-	-	37.84	35.44	20.51	9.13

Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.