D. B. Corp Limited (NSE:DBCORP)

D. B. Corp 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	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	23,642	23,391	24,021	21,292	17,685	15,077
Other Revenue	29.89	29.89	51.5	26.73	18.03	19.44
Revenue	23,672	23,421	24,072	21,319	17,703	15,096
Revenue Growth (YoY)	-2.01%	-2.71%	12.92%	20.42%	17.27%	-32.15%
Cost of Revenue	11,359	11,191	11,954	12,632	9,513	8,250
Gross Profit	12,313	12,230	12,118	8,687	8,190	6,847
Selling, General & Admin	1,229	1,229	626.86	629.68	1,164	526.15
Other Operating Expenses	5,631	5,184	4,763	4,410	3,900	3,243
Operating Expenses	8,063	7,671	6,877	6,439	6,166	4,919
Operating Income	4,250	4,559	5,241	2,249	2,024	1,928
Interest Expense	-244.96	-234.81	-234.24	-212.75	-208.96	-252.03
Interest & Investment Income	664.39	664.39	472.23	255.29	121.13	100.01
Currency Exchange Gain (Loss)	-25.31	-25.31	-8.2	-52.05	-10.37	22.22
Other Non Operating Income (Expenses)	-41.85	-22.55	-	-	-	7.4
EBT Excluding Unusual Items	4,602	4,940	5,471	2,239	1,926	1,806
Gain (Loss) on Sale of Investments	45.71	45.71	164.88	5.78	-	-
Gain (Loss) on Sale of Assets	-22.33	-22.33	4.07	-9.79	-30.52	-22.61
Asset Writedown	-	-	-19.72	-	-	-
Other Unusual Items	21.64	21.64	34.57	43.4	50.92	149.58
Pretax Income	4,647	4,985	5,655	2,279	1,947	1,932
Income Tax Expense	1,199	1,276	1,400	587.69	520.94	518.29
Net Income	3,448	3,710	4,255	1,691	1,426	1,414
Net Income to Common	3,448	3,710	4,255	1,691	1,426	1,414
Net Income Growth	-22.84%	-12.82%	151.66%	18.61%	0.81%	-48.57%
Shares Outstanding (Basic)	178	178	178	177	176	175
Shares Outstanding (Diluted)	178	178	178	178	176	176
Shares Change (YoY)	-0.01%	0.02%	0.34%	0.85%	0.18%	0.39%
EPS (Basic)	19.35	20.82	23.90	9.53	8.12	8.08
EPS (Diluted)	19.35	20.81	23.87	9.52	8.09	8.04
EPS Growth	-22.82%	-12.82%	150.73%	17.68%	0.62%	-48.79%
Free Cash Flow	2,113	3,654	5,321	2,179	3,406	3,283
Free Cash Flow Per Share	11.86	20.50	29.85	12.27	19.34	18.67
Dividend Per Share	-	12.000	13.000	6.000	5.000	3.000
Dividend Growth	-	-7.69%	116.67%	20.00%	66.67%	-70.00%
Gross Margin	52.02%	52.22%	50.34%	40.75%	46.26%	45.35%
Operating Margin	17.95%	19.46%	21.77%	10.55%	11.43%	12.77%
Profit Margin	14.57%	15.84%	17.68%	7.93%	8.05%	9.37%
Free Cash Flow Margin	8.93%	15.60%	22.10%	10.22%	19.24%	21.74%
EBITDA	4,899	5,262	6,059	3,086	2,854	2,791
EBITDA Margin	20.69%	22.47%	25.17%	14.48%	16.12%	18.49%
D&A For EBITDA	648.94	703.19	817.26	837.36	829.92	862.99
EBIT	4,250	4,559	5,241	2,249	2,024	1,928
EBIT Margin	17.95%	19.46%	21.77%	10.55%	11.43%	12.77%
Effective Tax Rate	25.79%	25.59%	24.75%	25.79%	26.76%	26.82%
Revenue as Reported	24,443	24,212	24,821	21,682	17,885	15,222
Advertising Expenses	-	1,200	608.89	598.69	1,122	516.36

Source: S&P Global Market Intelligence. Standard template. Financial Sources.