Blue Star Limited (NSE:BLUESTARCO)
India · Delayed Price · Currency is INR 1,806.30
-21.20 (-1.16%)
Aug 8, 2025, 2:30 PM IST
Endeavor Group Holdings Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 119,677 | 96,854 | 79,773 | 60,641 | 42,636 |
Other Revenue | - | - | - | - | 76.9 |
| 119,677 | 96,854 | 79,773 | 60,641 | 42,713 | |
Revenue Growth (YoY) | 23.56% | 21.41% | 31.55% | 41.97% | -20.32% |
Cost of Revenue | 91,519 | 74,454 | 62,207 | 47,597 | 32,917 |
Gross Profit | 28,158 | 22,399 | 17,566 | 13,044 | 9,795 |
Selling, General & Admin | 11,866 | 9,824 | 7,697 | 6,389 | 4,854 |
Other Operating Expenses | 7,696 | 6,000 | 5,063 | 3,093 | 2,361 |
Operating Expenses | 20,846 | 16,800 | 13,607 | 10,342 | 8,138 |
Operating Income | 7,312 | 5,599 | 3,959 | 2,702 | 1,658 |
Interest Expense | -398.5 | -511.3 | -469.8 | -402.7 | -601.4 |
Interest & Investment Income | 150.2 | 75 | 55.8 | 142.7 | 102.2 |
Earnings From Equity Investments | -13.3 | 4.9 | 4 | 10.9 | 26 |
Currency Exchange Gain (Loss) | 118.3 | 37.4 | 51.4 | -49.4 | -41.8 |
Other Non Operating Income (Expenses) | 161.4 | 150.9 | 72.3 | 85.1 | -45.8 |
EBT Excluding Unusual Items | 7,330 | 5,356 | 3,673 | 2,489 | 1,097 |
Gain (Loss) on Sale of Investments | 348.9 | 178.8 | 103.4 | 26.8 | 51.3 |
Gain (Loss) on Sale of Assets | 45.5 | 36.7 | 69.5 | -6.5 | 329.5 |
Other Unusual Items | 125.1 | - | 1,708 | - | - |
Pretax Income | 7,849 | 5,572 | 5,554 | 2,509 | 1,478 |
Income Tax Expense | 1,937 | 1,429 | 1,547 | 829 | 470.9 |
Earnings From Continuing Operations | 5,913 | 4,143 | 4,007 | 1,680 | 1,007 |
Net Income to Company | 5,913 | 4,143 | 4,007 | 1,680 | 1,007 |
Minority Interest in Earnings | -0.4 | 6.4 | -2.3 | -2.9 | -3.1 |
Net Income | 5,912 | 4,150 | 4,005 | 1,677 | 1,004 |
Net Income to Common | 5,912 | 4,150 | 4,005 | 1,677 | 1,004 |
Net Income Growth | 42.48% | 3.62% | 138.78% | 67.13% | -29.95% |
Shares Outstanding (Basic) | 206 | 199 | 193 | 193 | 193 |
Shares Outstanding (Diluted) | 206 | 199 | 193 | 193 | 193 |
Shares Change (YoY) | 3.10% | 3.54% | - | 0.01% | - |
EPS (Basic) | 28.75 | 20.81 | 20.79 | 8.71 | 5.21 |
EPS (Diluted) | 28.75 | 20.81 | 20.79 | 8.71 | 5.21 |
EPS Growth | 38.21% | 0.08% | 138.78% | 67.11% | -29.93% |
Free Cash Flow | 3,160 | -1,517 | -1,171 | -1,305 | 2,863 |
Free Cash Flow Per Share | 15.37 | -7.61 | -6.08 | -6.78 | 14.86 |
Dividend Per Share | 9.000 | 7.000 | 6.000 | 5.000 | 2.000 |
Dividend Growth | 28.57% | 16.67% | 20.00% | 150.00% | -60.00% |
Gross Margin | 23.53% | 23.13% | 22.02% | 21.51% | 22.93% |
Operating Margin | 6.11% | 5.78% | 4.96% | 4.46% | 3.88% |
Profit Margin | 4.94% | 4.28% | 5.02% | 2.77% | 2.35% |
Free Cash Flow Margin | 2.64% | -1.57% | -1.47% | -2.15% | 6.70% |
EBITDA | 8,229 | 6,282 | 4,501 | 3,265 | 2,277 |
EBITDA Margin | 6.88% | 6.49% | 5.64% | 5.38% | 5.33% |
D&A For EBITDA | 917.5 | 683 | 541.8 | 562.9 | 619 |
EBIT | 7,312 | 5,599 | 3,959 | 2,702 | 1,658 |
EBIT Margin | 6.11% | 5.78% | 4.96% | 4.46% | 3.88% |
Effective Tax Rate | 24.67% | 25.64% | 27.85% | 33.04% | 31.87% |
Revenue as Reported | 120,427 | 97,328 | 80,082 | 60,998 | 43,259 |
Advertising Expenses | 1,789 | 1,550 | 1,177 | 824.2 | 696.4 |
Updated Jan 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.