Jyoti Resins and Adhesives Limited

BOM:JYOTIRESBasic Materials

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

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	1.0	1.8	2.6	2.6	2.8	3.1	+10.8%
Cost of revenue	0.5	1.1	1.4	0.9	0.9	1.3	+47.2%
Gross profit	0.5	0.7	1.2	1.7	2.0	1.8	−5.6%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.2	0.3	0.4	0.6	0.8	0.7	−19.2%
Selling & marketing	0.2	0.3	0.4	0.5	0.5	0.7	+26.1%
Operating expenses	0.3	0.4	0.6	0.8	1.1	1.0	−5.7%
Operating income	0.2	0.3	0.6	0.9	0.9	0.8	−5.5%
Interest expense	0.0	0.0	0.0	0.0	0.0	0.0	+42.9%
Interest income	0.0	0.0	0.0	0.1	0.0	0.0	—
Other income / expense	(0.0)	0.0	0.0	(0.0)	0.1	0.1	+5.3%
Pre-tax income	0.2	0.3	0.6	0.9	1.0	0.9	−4.3%
Income tax	0.0	0.1	0.1	0.2	0.2	0.2	−1.5%
Net income	0.1	0.2	0.5	0.7	0.7	0.7	−5.3%
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	+100.0%
EPS, basic (per share)	10.14	16.47	38.70	55.93	61.56	58.00	−5.8%
EPS, diluted (per share)	10.14	16.47	38.70	55.93	61.56	58.00	−5.8%
EBITDA	0.2	0.3	0.6	0.9	1.0	1.0	−3.9%
Depreciation & amortization	0.0	0.0	0.0	0.0	0.0	0.0	+20.8%
Weighted average shares (shares)	12,000,000	12,000,000	12,000,672	12,000,215	11,912,500	12,066,000	+1.3%
Weighted average diluted shares (shares)	12,000,000	12,000,000	12,000,672	12,000,215	11,912,500	12,066,000	+1.3%
Gross margin	47.5%	38.1%	46.7%	65.2%	69.0%	58.8%	−10.2 pts
Operating margin	16.2%	14.5%	23.5%	34.8%	30.9%	26.4%	−4.6 pts
Net margin	12.0%	10.9%	17.8%	26.1%	26.0%	22.2%	−3.8 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.