NSE:DBEIL Income Statement

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

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	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	5,424	5,818	5,114	4,335	4,160	3,510
Other Revenue	0.14	0.14	-	-	-	-
Revenue	5,424	5,818	5,114	4,335	4,160	3,510
Revenue Growth (YoY)	-0.74%	13.77%	17.98%	4.20%	18.50%	12.85%
Cost of Revenue	4,048	4,176	3,463	3,503	2,926	2,232
Gross Profit	1,376	1,642	1,651	831.39	1,234	1,278
Selling, General & Admin	433.6	385.5	381.76	230.51	189.88	221.44
Other Operating Expenses	175.13	149.18	131.21	89.81	618.88	717.5
Operating Expenses	678.72	602.63	584.68	376.02	844.75	971.74
Operating Income	696.97	1,039	1,066	455.37	389.06	306.38
Interest Expense	-196.16	-227.27	-221.42	-137.71	-127.75	-100.17
Interest & Investment Income	48.43	48.43	38.45	18.52	13.66	12.77
Other Non Operating Income (Expenses)	-44.84	-49.92	-63.85	-48.26	-37.51	-38.64
EBT Excluding Unusual Items	504.39	810.38	819.66	287.92	237.46	180.33
Gain (Loss) on Sale of Assets	-	-	-1.79	-2.19	-	-
Pretax Income	504.39	810.38	817.86	287.26	237.46	180.33
Income Tax Expense	141.02	242.88	213.75	73.31	60.82	45.36
Net Income	363.37	567.5	604.12	213.95	176.64	134.97
Net Income to Common	363.37	567.5	604.12	213.95	176.64	134.97
Net Income Growth	-54.22%	-6.06%	182.36%	21.12%	30.87%	-1.39%
Shares Outstanding (Basic)	47	40	36	36	36	36
Shares Outstanding (Diluted)	47	40	36	36	36	36
Shares Change (YoY)	23.19%	12.66%	0.00%	-	-	-0.00%
EPS (Basic)	7.81	14.04	16.84	5.96	4.92	3.76
EPS (Diluted)	7.81	14.04	16.84	5.96	4.92	3.76
EPS Growth	-62.84%	-16.62%	182.49%	21.14%	30.85%	-1.31%
Free Cash Flow	-	-1,430	-403.96	-5.6	-127.39	207.51
Free Cash Flow Per Share	-	-35.36	-11.26	-0.16	-3.55	5.78
Dividend Per Share	-	1.000	-	-	-	-
Gross Margin	25.36%	28.22%	32.29%	19.18%	29.66%	36.41%
Operating Margin	12.85%	17.86%	20.85%	10.51%	9.35%	8.73%
Profit Margin	6.70%	9.75%	11.81%	4.94%	4.25%	3.84%
Free Cash Flow Margin	-	-24.57%	-7.90%	-0.13%	-3.06%	5.91%
EBITDA	736.56	1,099	1,130	511.07	425.05	339.17
EBITDA Margin	13.58%	18.88%	22.09%	11.79%	10.22%	9.66%
D&A For EBITDA	39.59	59.57	63.34	55.7	35.99	32.79
EBIT	696.97	1,039	1,066	455.37	389.06	306.38
EBIT Margin	12.85%	17.86%	20.85%	10.51%	9.35%	8.73%
Effective Tax Rate	27.96%	29.97%	26.14%	25.52%	25.61%	25.16%
Revenue as Reported	5,477	5,867	5,167	4,355	4,179	3,523
Advertising Expenses	-	1.64	1.18	-	0.49	0.66

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.