{ "ticker": { "uuid": "9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7", "symbol": "VBL", "name": "Varun Beverages Limited", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7/" }, "ticker_metadata": { "id": 18860, "uuid": "9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7", "symbol": "VBL", "name": "Varun Beverages Limited", "asset_type": "equity", "market_cap": 1785852329984, "stock_exchange_id": 7, "industry": "Beverages - Non-Alcoholic", "sector": "Consumer Defensive", "description": "Varun Beverages Limited, together with its subsidiaries, manufactures, bottles, sells, and distributes beverages under the PepsiCo brands in India, Sri Lanka, Nepal, Zambia, Morocco, Zimbabwe, the Democratic Republic of Congo, Mozambique, South Africa, Lesotho, Eswatini, Namibia, and Botswana. The company offers carbonated soft drinks under the Pepsi, Pepsi Zero, Mountain Dew, Mirinda, and Seven-Up brands, as well as the Refreshhh, Coo-ee, and Jive brands; fruit pulp and juice-based drinks under the Slice, Tropicana, Tropicana Delight, and Seven-Up Nimbooz brands; club sodas under the Evervess and Duke's brands; and energy drinks under the Sting, Adrenaline Rush, and Rockstar brands. It also provides sports drinks under the Gatorade brand; carbonated juice-based drinks under the Seven-Up Nimbooz Masala Soda brand; ice-tea under the Lipton brand; packaged drinking water under the Aquafina and Aquavess brands, as well as the Refreshhh and Aquaclear brands; and snacks under the FritoLay, Cheetos, Doritos, Simba, and Kurkure brands. In addition, the company offers energy drinks under the Reboost Energy brand; and value-added dairy-based beverages under the Cream Bell brand. Varun Beverages Limited was incorporated in 1995 and is based in Gurugram, India.", "currency": "INR", "is_active": true }, "exchange_metadata": { "id": 7, "name": "NSE India", "symbol": "NSI", "country_code": "IN", "currency": "INR", "benchmark": "^NSEI", "data_symbol": "NSI", "ticker_suffix": ".NS", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7", "symbol": "VBL", "name": "Varun Beverages Limited", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Consumer Defensive", "industry": "Beverages - Non-Alcoholic", "page_url": "https://sharemaestro.com/factors/ticker/9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9fa01e6e-c2e3-4a08-a7de-6c0d1b55a2e7/" }, "week_end_date": "2026-06-07", "universe": "INR_IN", "score": { "os": 0.37, "value": 0.06, "quality": 0.88, "momentum": 0.78, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 523.3, "market_cap": 1769794682233.83, "pe_ratio": 55.8708, "earnings_yield": 0.0179, "ebitda_to_ev": 0.0319, "shareholder_yield": 0.0028, "roe": 0.1618, "piotroski_f_score": 6, "momentum_12_1": 0.0701, "volatility_252d": 0.285 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:05:25.663397+00:00", "batch_id": "" }, "size": { "price_close": 523.3, "market_cap": 1769794682233.8347, "market_cap_usd": 1769794682233.8347, "enterprise_value": 1777034742233.8347, "shares_outstanding": 3381988769, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 55.8708, "pb_ratio": 9.0394, "ptbv_ratio": 9.0394, "ps_ratio": 7.5752, "pcf_ratio": 50.4314, "pfcf_ratio": 229.7808, "ev_ebitda": 31.3387, "ev_ebit": 42.6632, "ev_sales": 7.6062, "ev_fcf": 230.7208, "earnings_yield": 0.0179, "fcf_yield": 0.0043, "price_to_sales": 7.5752, "price_to_book": 9.0394, "price_to_cashflow": 50.4314, "ebitda_to_ev": 0.0319, "sales_yield": 0.1315 }, "yield": { "dividend_yield": 0.0029, "buyback_yield": -0.0, "shareholder_yield": 0.0028, "debt_paydown_yield": 0.0018, "total_yield": 0.0047 }, "quality": { "gross_margin": 0.5488, "operating_margin": 0.1783, "net_margin": 0.1356, "ebitda_margin": 0.2427, "fcf_margin": 0.033, "roe": 0.1618, "roa": 0.1239, "roic": 0.1539, "roc_greenblatt": null, "asset_turnover": 0.9139, "cash_conversion": 0.2431, "accruals_ratio": -0.0134, "sbc_to_revenue": null, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.6966, "revenue_stability_5y": 0.2097, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5015, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 0.1277, "debt_to_assets": 0.0981, "interest_coverage": 24.1003, "current_ratio": 1.9382, "quick_ratio": 1.9382, "net_debt": 7240060000, "local_beta": 1.0143, "volatility_252d": 0.285, "volatility_60d": 0.6388, "max_drawdown_12m": -0.2464, "risk_adjusted_momentum": 0.2461 }, "growth": { "revenue_growth_1y": 0.0715, "revenue_growth_3y_cagr": 0.1726, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.1701, "eps_growth_3y_cagr": 0.2657, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1786, "revenue_growth": 0.0715, "earnings_growth": 0.1701 }, "momentum": { "price_return_1m": 0.0284, "price_return_3m": 0.1716, "price_return_6m": 0.0927, "price_return_9m": 0.1167, "price_return_12m": 0.1005, "price_return_12m_ex1m": 0.0701, "momentum_6m": 0.0927, "momentum_12m": 0.1005, "momentum_12_1": 0.0701, "distance_from_52w_high": -0.0299, "distance_from_52w_low": 0.3472, "relative_strength": 0.2082 }, "raw_ttm": { "revenue_ttm": 233629190000, "gross_profit_ttm": 128210530000, "ebit_ttm": 41652630000, "ebitda_ttm": 56704130000, "net_income_ttm": 31676540000, "eps_diluted_ttm": 9.3662, "operating_cash_flow_ttm": 35093140000, "capital_expenditure_ttm": -27391040000, "fcf_ttm": 7702100000, "dividends_paid_ttm": -5072540000, "share_repurchases_ttm": null, "shares_issued_ttm": 88160000, "interest_expense_ttm": 1728300000, "cash_and_equivalents": 17841770000, "total_current_assets": 78960430000, "total_current_liabilities": 40739450000, "net_ppe": null, "total_assets": 255651560000, "total_debt": 25081830000, "total_equity": 195787040000, "net_working_capital": 35215910000, "book_value_per_share": 57.8911, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 57.8911 }, "ranks": { "universe_ticker_count": 1806, "rank_pe": 81, "rank_pb": 89, "rank_ptbv": 89, "rank_ps": 86, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 53, "rank_dividend_yield": 38, "rank_shareholder_yield": 35, "rank_total_yield": 39, "rank_roe": 25, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 27, "rank_fcf_margin": 44, "rank_piotroski": 35, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 29 }, "composites": { "value_composite": 94, "quality_composite": 12, "momentum_composite": 22, "growth_composite": 65, "yield_composite": 29, "svqf_composite": 86, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 63, "quality_value_composite": 0.2298, "os_score": 0.37, "value_percentile": 0.06, "quality_percentile": 0.88, "momentum_percentile": 0.78, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 7469, "ticker_id": 18860, "universe_id": 4, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:05:25.663397+00:00", "batch_id": "", "os_score_delta": null, "price_close": 523.3, "market_cap": 1769794682233.8347, "market_cap_usd": 1769794682233.8347, "enterprise_value": 1777034742233.8347, "shares_outstanding": 3381988769, "fx_rate_to_usd": null, "pe_ratio": 55.87083319, "pb_ratio": 9.03938628, "ptbv_ratio": 9.03938628, "ps_ratio": 7.57522929, "pcf_ratio": 50.4313573, "pfcf_ratio": 229.78079773, "ev_ebitda": 31.33871805, "ev_ebit": 42.66320619, "ev_sales": 7.60621882, "ev_fcf": 230.7208089, "earnings_yield": 0.01789843, "fcf_yield": 0.00433424, "dividend_yield": 0.00286617, "buyback_yield": -4.981e-05, "shareholder_yield": 0.00281636, "debt_paydown_yield": 0.00184417, "total_yield": 0.00466053, "gross_margin": 0.54877787, "operating_margin": 0.17828521, "net_margin": 0.13558468, "ebitda_margin": 0.24270995, "fcf_margin": 0.0329672, "roe": 0.16179079, "roa": 0.12390513, "roic": 0.15386849, "roc_greenblatt": null, "asset_turnover": 0.91385787, "cash_conversion": 0.2431484, "accruals_ratio": -0.01336428, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.12768135, "debt_to_assets": 0.09810943, "interest_coverage": 24.10034716, "current_ratio": 1.93818105, "quick_ratio": 1.93818105, "net_debt": 7240060000, "revenue_growth_1y": 0.07146077, "revenue_growth_3y_cagr": 0.17263394, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.17013048, "eps_growth_3y_cagr": 0.26573106, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.17857519, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.696595, "revenue_stability_5y": 0.209693, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02839733, "price_return_3m": 0.17157341, "price_return_6m": 0.09272798, "price_return_9m": 0.1166929, "price_return_12m": 0.10053895, "price_return_12m_ex1m": 0.07014955, "distance_from_52w_high": -0.02993794, "distance_from_52w_low": 0.34717404, "relative_strength": 0.20821868, "local_beta": 1.0143, "volatility_252d": 0.285041, "volatility_60d": 0.638804, "max_drawdown_12m": -0.24641885, "revenue_ttm": 233629190000, "gross_profit_ttm": 128210530000, "ebit_ttm": 41652630000, "ebitda_ttm": 56704130000, "net_income_ttm": 31676540000, "eps_diluted_ttm": 9.36624636, "operating_cash_flow_ttm": 35093140000, "capital_expenditure_ttm": -27391040000, "fcf_ttm": 7702100000, "dividends_paid_ttm": -5072540000, "share_repurchases_ttm": null, "shares_issued_ttm": 88160000, "interest_expense_ttm": 1728300000, "cash_and_equivalents": 17841770000, "total_current_assets": 78960430000, "total_current_liabilities": 40739450000, "net_ppe": null, "total_assets": 255651560000, "total_debt": 25081830000, "total_equity": 195787040000, "net_working_capital": 35215910000, "book_value_per_share": 57.89109704, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 57.89109704, "universe_ticker_count": 1806, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 89, "rank_ptbv": 89, "rank_ps": 86, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 53, "rank_dividend_yield": 38, "rank_shareholder_yield": 35, "rank_total_yield": 39, "rank_roe": 25, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 27, "rank_fcf_margin": 44, "rank_piotroski": 35, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 29, "value_composite": 94, "quality_composite": 12, "momentum_composite": 22, "growth_composite": 65, "yield_composite": 29, "svqf_composite": 86, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 523.3, "os": 0.37, "value": 0.06, "quality": 0.88, "momentum": 0.78, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 55.8708, "earnings_yield": 0.0179, "shareholder_yield": 0.0028, "roe": 0.1618, "momentum_12_1": 0.0701, "complete_fields": { "id": 7469, "ticker_id": 18860, "universe_id": 4, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T12:05:25.663397+00:00", "batch_id": "", "os_score_delta": null, "price_close": 523.3, "market_cap": 1769794682233.8347, "market_cap_usd": 1769794682233.8347, "enterprise_value": 1777034742233.8347, "shares_outstanding": 3381988769, "fx_rate_to_usd": null, "pe_ratio": 55.87083319, "pb_ratio": 9.03938628, "ptbv_ratio": 9.03938628, "ps_ratio": 7.57522929, "pcf_ratio": 50.4313573, "pfcf_ratio": 229.78079773, "ev_ebitda": 31.33871805, "ev_ebit": 42.66320619, "ev_sales": 7.60621882, "ev_fcf": 230.7208089, "earnings_yield": 0.01789843, "fcf_yield": 0.00433424, "dividend_yield": 0.00286617, "buyback_yield": -4.981e-05, "shareholder_yield": 0.00281636, "debt_paydown_yield": 0.00184417, "total_yield": 0.00466053, "gross_margin": 0.54877787, "operating_margin": 0.17828521, "net_margin": 0.13558468, "ebitda_margin": 0.24270995, "fcf_margin": 0.0329672, "roe": 0.16179079, "roa": 0.12390513, "roic": 0.15386849, "roc_greenblatt": null, "asset_turnover": 0.91385787, "cash_conversion": 0.2431484, "accruals_ratio": -0.01336428, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 0.12768135, "debt_to_assets": 0.09810943, "interest_coverage": 24.10034716, "current_ratio": 1.93818105, "quick_ratio": 1.93818105, "net_debt": 7240060000, "revenue_growth_1y": 0.07146077, "revenue_growth_3y_cagr": 0.17263394, "revenue_growth_5y_cagr": null, "eps_growth_1y": 0.17013048, "eps_growth_3y_cagr": 0.26573106, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.17857519, "piotroski_f_score": 6, "altman_z_score": null, "earnings_stability_5y": 0.696595, "revenue_stability_5y": 0.209693, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02839733, "price_return_3m": 0.17157341, "price_return_6m": 0.09272798, "price_return_9m": 0.1166929, "price_return_12m": 0.10053895, "price_return_12m_ex1m": 0.07014955, "distance_from_52w_high": -0.02993794, "distance_from_52w_low": 0.34717404, "relative_strength": 0.20821868, "local_beta": 1.0143, "volatility_252d": 0.285041, "volatility_60d": 0.638804, "max_drawdown_12m": -0.24641885, "revenue_ttm": 233629190000, "gross_profit_ttm": 128210530000, "ebit_ttm": 41652630000, "ebitda_ttm": 56704130000, "net_income_ttm": 31676540000, "eps_diluted_ttm": 9.36624636, "operating_cash_flow_ttm": 35093140000, "capital_expenditure_ttm": -27391040000, "fcf_ttm": 7702100000, "dividends_paid_ttm": -5072540000, "share_repurchases_ttm": null, "shares_issued_ttm": 88160000, "interest_expense_ttm": 1728300000, "cash_and_equivalents": 17841770000, "total_current_assets": 78960430000, "total_current_liabilities": 40739450000, "net_ppe": null, "total_assets": 255651560000, "total_debt": 25081830000, "total_equity": 195787040000, "net_working_capital": 35215910000, "book_value_per_share": 57.89109704, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 57.89109704, "universe_ticker_count": 1806, "sector": "Consumer Defensive", "rank_pe": 81, "rank_pb": 89, "rank_ptbv": 89, "rank_ps": 86, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 81, "rank_earnings_yield": 81, "rank_fcf_yield": 53, "rank_dividend_yield": 38, "rank_shareholder_yield": 35, "rank_total_yield": 39, "rank_roe": 25, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 27, "rank_fcf_margin": 44, "rank_piotroski": 35, "rank_accruals": 45, "rank_sue": 50, "rank_eps_growth_1y": 44, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 29, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 29, "value_composite": 94, "quality_composite": 12, "momentum_composite": 22, "growth_composite": 65, "yield_composite": 29, "svqf_composite": 86, "vc1_composite": 95, "vc2_composite": 91, "vc3_composite": 91, "trending_value_composite": null, "overall_composite": 63, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 67, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 208346040000, "cost_of_revenue": 98955060000, "gross_profit": 109390980000, "ebit": 38602580000, "ebitda": 53945060000, "pretax_income": null, "tax_provision": null, "net_income": 30364890000, "net_income_to_common": 30364890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17841770000, "total_current_assets": 78960430000, "total_assets": 255651560000, "short_term_debt": 14836700000, "long_term_debt": 5404490000, "total_debt": 25081830000, "total_liabilities": null, "total_equity": 195787040000, "shares_outstanding": 3381988769, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 35093140000, "capital_expenditure": -27391040000, "free_cash_flow": 7702100000, "dividends_paid": -5072540000, "share_repurchases": null, "shares_issued": 88160000, "net_debt_issued": -3263810000 }, "complete_fields": { "id": 382386, "ticker_id": 18860, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "53945060000", "netIncome": "30364890000", "grossProfit": "109390980000", "totalRevenue": "208346040000", "costOfRevenue": "98955060000", "interestExpense": "1683950000", "operatingIncome": "38602580000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12164630000" }, "balance": { "totalDebt": "25081830000", "totalAssets": "255651560000", "longTermDebt": "5404490000", "shortTermDebt": "14836700000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3381988769", "totalCurrentAssets": "78960430000", "totalShareholderEquity": "195787040000", "totalCurrentLiabilities": "40739450000", "cashAndShortTermInvestments": "17841770000" }, "cashflow": { "freeCashFlow": "7702100000", "dividendsPaid": "-5072540000", "issuanceOfDebt": "3839410000", "issuanceOfStock": "88160000", "repaymentOfDebt": "-7103220000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "35093140000", "repurchaseOfStock": null, "capitalExpenditures": "-27391040000" } }, "revenue": 208346040000, "cost_of_revenue": 98955060000, "gross_profit": 109390980000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38602580000, "depreciation_amortisation": 12164630000, "ebitda": 53945060000, "interest_expense": 1683950000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 30364890000, "net_income_continuing_ops": null, "net_income_to_common": 30364890000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17841770000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78960430000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 255651560000, "short_term_debt": 14836700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40739450000, "long_term_debt": 5404490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25081830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195787040000, "shares_outstanding": 3381988769, "operating_cash_flow": 35093140000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -27391040000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -5072540000, "share_repurchases": null, "shares_issued": 88160000, "net_debt_issued": -3263810000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 7702100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "53945060000", "netIncome": "30364890000", "grossProfit": "109390980000", "totalRevenue": "208346040000", "costOfRevenue": "98955060000", "interestExpense": "1683950000", "operatingIncome": "38602580000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "12164630000" }, "balance": { "totalDebt": "25081830000", "totalAssets": "255651560000", "longTermDebt": "5404490000", "shortTermDebt": "14836700000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3381988769", "totalCurrentAssets": "78960430000", "totalShareholderEquity": "195787040000", "totalCurrentLiabilities": "40739450000", "cashAndShortTermInvestments": "17841770000" }, "cashflow": { "freeCashFlow": "7702100000", "dividendsPaid": "-5072540000", "issuanceOfDebt": "3839410000", "issuanceOfStock": "88160000", "repaymentOfDebt": "-7103220000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "35093140000", "repurchaseOfStock": null, "capitalExpenditures": "-27391040000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 194450460000, "cost_of_revenue": 90737420000, "gross_profit": 103713040000, "ebit": 40032430000, "ebitda": 48290170000, "pretax_income": null, "tax_provision": null, "net_income": 25946330000, "net_income_to_common": 25946330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2607810000, "total_current_assets": 78639740000, "total_assets": 231439100000, "short_term_debt": 15235760000, "long_term_debt": 8406890000, "total_debt": 28262540000, "total_liabilities": null, "total_equity": 166098290000, "shares_outstanding": 3381510017, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 33810970000, "capital_expenditure": -37790100000, "free_cash_flow": -3979130000, "dividends_paid": -3248200000, "share_repurchases": null, "shares_issued": 75118800000, "net_debt_issued": -37372890000 }, "complete_fields": { "id": 382390, "ticker_id": 18860, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "48290170000", "netIncome": "25946330000", "grossProfit": "103713040000", "totalRevenue": "194450460000", "costOfRevenue": "90737420000", "interestExpense": "4485420000", "operatingIncome": "40032430000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9473860000" }, "balance": { "totalDebt": "28262540000", "totalAssets": "231439100000", "longTermDebt": "8406890000", "shortTermDebt": "15235760000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3381510017", "totalCurrentAssets": "78639740000", "totalShareholderEquity": "166098290000", "totalCurrentLiabilities": "45244250000", "cashAndShortTermInvestments": "2607810000" }, "cashflow": { "freeCashFlow": "-3979130000", "dividendsPaid": "-3248200000", "issuanceOfDebt": "17711270000", "issuanceOfStock": "75118800000", "repaymentOfDebt": "-55084160000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "33810970000", "repurchaseOfStock": null, "capitalExpenditures": "-37790100000" } }, "revenue": 194450460000, "cost_of_revenue": 90737420000, "gross_profit": 103713040000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 40032430000, "depreciation_amortisation": 9473860000, "ebitda": 48290170000, "interest_expense": 4485420000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 25946330000, "net_income_continuing_ops": null, "net_income_to_common": 25946330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2607810000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78639740000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 231439100000, "short_term_debt": 15235760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45244250000, "long_term_debt": 8406890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28262540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 166098290000, "shares_outstanding": 3381510017, "operating_cash_flow": 33810970000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -37790100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -3248200000, "share_repurchases": null, "shares_issued": 75118800000, "net_debt_issued": -37372890000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -3979130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "48290170000", "netIncome": "25946330000", "grossProfit": "103713040000", "totalRevenue": "194450460000", "costOfRevenue": "90737420000", "interestExpense": "4485420000", "operatingIncome": "40032430000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "9473860000" }, "balance": { "totalDebt": "28262540000", "totalAssets": "231439100000", "longTermDebt": "8406890000", "shortTermDebt": "15235760000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3381510017", "totalCurrentAssets": "78639740000", "totalShareholderEquity": "166098290000", "totalCurrentLiabilities": "45244250000", "cashAndShortTermInvestments": "2607810000" }, "cashflow": { "freeCashFlow": "-3979130000", "dividendsPaid": "-3248200000", "issuanceOfDebt": "17711270000", "issuanceOfStock": "75118800000", "repaymentOfDebt": "-55084160000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "33810970000", "repurchaseOfStock": null, "capitalExpenditures": "-37790100000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 156217420000, "cost_of_revenue": 75511090000, "gross_profit": 80706330000, "ebit": 31264910000, "ebitda": 36869100000, "pretax_income": null, "tax_provision": null, "net_income": 20559220000, "net_income_to_common": 20559220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2422120000, "total_current_assets": 42356300000, "total_assets": 151871830000, "short_term_debt": 20054490000, "long_term_debt": 31889380000, "total_debt": 54313100000, "total_liabilities": null, "total_equity": 69364980000, "shares_outstanding": 3248037440, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 23907780000, "capital_expenditure": -32640490000, "free_cash_flow": -8732710000, "dividends_paid": -2273480000, "share_repurchases": null, "shares_issued": 47920000, "net_debt_issued": 11251390000 }, "complete_fields": { "id": 382391, "ticker_id": 18860, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "36869100000", "netIncome": "20559220000", "grossProfit": "80706330000", "totalRevenue": "156217420000", "costOfRevenue": "75511090000", "interestExpense": "2666440000", "operatingIncome": "31264910000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6809060000" }, "balance": { "totalDebt": "54313100000", "totalAssets": "151871830000", "longTermDebt": "31889380000", "shortTermDebt": "20054490000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3248037440", "totalCurrentAssets": "42356300000", "totalShareholderEquity": "69364980000", "totalCurrentLiabilities": "41532120000", "cashAndShortTermInvestments": "2422120000" }, "cashflow": { "freeCashFlow": "-8732710000", "dividendsPaid": "-2273480000", "issuanceOfDebt": "24016610000", "issuanceOfStock": "47920000", "repaymentOfDebt": "-12765220000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "23907780000", "repurchaseOfStock": null, "capitalExpenditures": "-32640490000" } }, "revenue": 156217420000, "cost_of_revenue": 75511090000, "gross_profit": 80706330000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31264910000, "depreciation_amortisation": 6809060000, "ebitda": 36869100000, "interest_expense": 2666440000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 20559220000, "net_income_continuing_ops": null, "net_income_to_common": 20559220000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2422120000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 42356300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 151871830000, "short_term_debt": 20054490000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 41532120000, "long_term_debt": 31889380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 54313100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 69364980000, "shares_outstanding": 3248037440, "operating_cash_flow": 23907780000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -32640490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -2273480000, "share_repurchases": null, "shares_issued": 47920000, "net_debt_issued": 11251390000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -8732710000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "36869100000", "netIncome": "20559220000", "grossProfit": "80706330000", "totalRevenue": "156217420000", "costOfRevenue": "75511090000", "interestExpense": "2666440000", "operatingIncome": "31264910000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6809060000" }, "balance": { "totalDebt": "54313100000", "totalAssets": "151871830000", "longTermDebt": "31889380000", "shortTermDebt": "20054490000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "3248037440", "totalCurrentAssets": "42356300000", "totalShareholderEquity": "69364980000", "totalCurrentLiabilities": "41532120000", "cashAndShortTermInvestments": "2422120000" }, "cashflow": { "freeCashFlow": "-8732710000", "dividendsPaid": "-2273480000", "issuanceOfDebt": "24016610000", "issuanceOfStock": "47920000", "repaymentOfDebt": "-12765220000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "23907780000", "repurchaseOfStock": null, "capitalExpenditures": "-32640490000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 129210520000, "cost_of_revenue": 63964990000, "gross_profit": 65245530000, "ebit": 23085960000, "ebitda": 28245190000, "pretax_income": null, "tax_provision": null, "net_income": 14974330000, "net_income_to_common": 14974330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1543320000, "total_current_assets": 34040300000, "total_assets": 116182430000, "short_term_debt": 19677900000, "long_term_debt": 17270220000, "total_debt": 38838140000, "total_liabilities": null, "total_equity": 51023800000, "shares_outstanding": 3247748100, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 17900290000, "capital_expenditure": -18009920000, "free_cash_flow": -109630000, "dividends_paid": -1623870000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3403610000 }, "complete_fields": { "id": 382392, "ticker_id": 18860, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "28245190000", "netIncome": "14974330000", "grossProfit": "65245530000", "totalRevenue": "129210520000", "costOfRevenue": "63964990000", "interestExpense": "1836930000", "operatingIncome": "23085960000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6171890000" }, "balance": { "totalDebt": "38838140000", "totalAssets": "116182430000", "longTermDebt": "17270220000", "shortTermDebt": "19677900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3247748100", "totalCurrentAssets": "34040300000", "totalShareholderEquity": "51023800000", "totalCurrentLiabilities": "39687540000", "cashAndShortTermInvestments": "1543320000" }, "cashflow": { "freeCashFlow": "-109630000", "dividendsPaid": "-1623870000", "issuanceOfDebt": "14777200000", "issuanceOfStock": "0", "repaymentOfDebt": "-11373590000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "17900290000", "repurchaseOfStock": null, "capitalExpenditures": "-18009920000" } }, "revenue": 129210520000, "cost_of_revenue": 63964990000, "gross_profit": 65245530000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23085960000, "depreciation_amortisation": 6171890000, "ebitda": 28245190000, "interest_expense": 1836930000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 14974330000, "net_income_continuing_ops": null, "net_income_to_common": 14974330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1543320000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34040300000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 116182430000, "short_term_debt": 19677900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 39687540000, "long_term_debt": 17270220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 38838140000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 51023800000, "shares_outstanding": 3247748100, "operating_cash_flow": 17900290000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -18009920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": -1623870000, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": 3403610000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": -109630000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "28245190000", "netIncome": "14974330000", "grossProfit": "65245530000", "totalRevenue": "129210520000", "costOfRevenue": "63964990000", "interestExpense": "1836930000", "operatingIncome": "23085960000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "6171890000" }, "balance": { "totalDebt": "38838140000", "totalAssets": "116182430000", "longTermDebt": "17270220000", "shortTermDebt": "19677900000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "3247748100", "totalCurrentAssets": "34040300000", "totalShareholderEquity": "51023800000", "totalCurrentLiabilities": "39687540000", "cashAndShortTermInvestments": "1543320000" }, "cashflow": { "freeCashFlow": "-109630000", "dividendsPaid": "-1623870000", "issuanceOfDebt": "14777200000", "issuanceOfStock": "0", "repaymentOfDebt": "-11373590000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "17900290000", "repurchaseOfStock": null, "capitalExpenditures": "-18009920000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382393, "ticker_id": 18860, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 65741900000, "cost_of_revenue": 29456450000, "gross_profit": 36285450000, "ebit": 11721330000, "ebitda": 15685080000, "pretax_income": null, "tax_provision": null, "net_income": 8723550000, "net_income_to_common": 8723550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382384, "ticker_id": 18860, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "15685080000", "netIncome": "8723550000", "grossProfit": "36285450000", "totalRevenue": "65741900000", "costOfRevenue": "29456450000", "interestExpense": "485250000", "operatingIncome": "11721330000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3567940000" } }, "revenue": 65741900000, "cost_of_revenue": 29456450000, "gross_profit": 36285450000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11721330000, "depreciation_amortisation": 3567940000, "ebitda": 15685080000, "interest_expense": 485250000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 8723550000, "net_income_continuing_ops": null, "net_income_to_common": 8723550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "15685080000", "netIncome": "8723550000", "grossProfit": "36285450000", "totalRevenue": "65741900000", "costOfRevenue": "29456450000", "interestExpense": "485250000", "operatingIncome": "11721330000", "fiscalDateEnding": "2026-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3567940000" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 42044230000, "cost_of_revenue": 18760560000, "gross_profit": 23283670000, "ebit": 3090570000, "ebitda": 7357180000, "pretax_income": null, "tax_provision": null, "net_income": 2517870000, "net_income_to_common": 2517870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17841770000, "total_current_assets": 78960430000, "total_assets": 255651560000, "short_term_debt": 14836700000, "long_term_debt": 5404490000, "total_debt": 25081830000, "total_liabilities": null, "total_equity": 195787040000, "shares_outstanding": 3381988769, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382385, "ticker_id": 18860, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "7357180000", "netIncome": "2517870000", "grossProfit": "23283670000", "totalRevenue": "42044230000", "costOfRevenue": "18760560000", "interestExpense": "466340000", "operatingIncome": "3090570000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3301990000" }, "balance": { "totalDebt": "25081830000", "totalAssets": "255651560000", "longTermDebt": "5404490000", "shortTermDebt": "14836700000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3381988769", "totalCurrentAssets": "78960430000", "totalShareholderEquity": "195787040000", "totalCurrentLiabilities": "40739450000", "cashAndShortTermInvestments": "17841770000" } }, "revenue": 42044230000, "cost_of_revenue": 18760560000, "gross_profit": 23283670000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3090570000, "depreciation_amortisation": 3301990000, "ebitda": 7357180000, "interest_expense": 466340000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 2517870000, "net_income_continuing_ops": null, "net_income_to_common": 2517870000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17841770000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78960430000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 255651560000, "short_term_debt": 14836700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 40739450000, "long_term_debt": 5404490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 25081830000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 195787040000, "shares_outstanding": 3381988769, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "7357180000", "netIncome": "2517870000", "grossProfit": "23283670000", "totalRevenue": "42044230000", "costOfRevenue": "18760560000", "interestExpense": "466340000", "operatingIncome": "3090570000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "3301990000" }, "balance": { "totalDebt": "25081830000", "totalAssets": "255651560000", "longTermDebt": "5404490000", "shortTermDebt": "14836700000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "3381988769", "totalCurrentAssets": "78960430000", "totalShareholderEquity": "195787040000", "totalCurrentLiabilities": "40739450000", "cashAndShortTermInvestments": "17841770000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 70173710000, "cost_of_revenue": 31911020000, "gross_profit": 38262690000, "ebit": 16926220000, "ebitda": 20747420000, "pretax_income": null, "tax_provision": null, "net_income": 13170240000, "net_income_to_common": 13170240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19738030000, "total_current_assets": 80133860000, "total_assets": 247156500000, "short_term_debt": 10552310000, "long_term_debt": 5788220000, "total_debt": 21382520000, "total_liabilities": null, "total_equity": 183633240000, "shares_outstanding": 3381916894, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382387, "ticker_id": 18860, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "20747420000", "netIncome": "13170240000", "grossProfit": "38262690000", "totalRevenue": "70173710000", "costOfRevenue": "31911020000", "interestExpense": "365470000", "operatingIncome": "16926220000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3061510000" }, "balance": { "totalDebt": "21382520000", "totalAssets": "247156500000", "longTermDebt": "5788220000", "shortTermDebt": "10552310000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3381916894", "totalCurrentAssets": "80133860000", "totalShareholderEquity": "183633240000", "totalCurrentLiabilities": "44579830000", "cashAndShortTermInvestments": "19738030000" } }, "revenue": 70173710000, "cost_of_revenue": 31911020000, "gross_profit": 38262690000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16926220000, "depreciation_amortisation": 3061510000, "ebitda": 20747420000, "interest_expense": 365470000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13170240000, "net_income_continuing_ops": null, "net_income_to_common": 13170240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19738030000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 80133860000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 247156500000, "short_term_debt": 10552310000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 44579830000, "long_term_debt": 5788220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 21382520000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 183633240000, "shares_outstanding": 3381916894, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "20747420000", "netIncome": "13170240000", "grossProfit": "38262690000", "totalRevenue": "70173710000", "costOfRevenue": "31911020000", "interestExpense": "365470000", "operatingIncome": "16926220000", "fiscalDateEnding": "2025-06-30", "researchAndDevelopment": null, "depreciationAndAmortization": "3061510000" }, "balance": { "totalDebt": "21382520000", "totalAssets": "247156500000", "longTermDebt": "5788220000", "shortTermDebt": "10552310000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": "3381916894", "totalCurrentAssets": "80133860000", "totalShareholderEquity": "183633240000", "totalCurrentLiabilities": "44579830000", "cashAndShortTermInvestments": "19738030000" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 55669350000, "cost_of_revenue": 25290630000, "gross_profit": 30378720000, "ebit": 9914510000, "ebitda": 12914450000, "pretax_income": null, "tax_provision": null, "net_income": 7264880000, "net_income_to_common": 7264880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382388, "ticker_id": 18860, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "12914450000", "netIncome": "7264880000", "grossProfit": "30378720000", "totalRevenue": "55669350000", "costOfRevenue": "25290630000", "interestExpense": "411240000", "operatingIncome": "9914510000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2725130000" } }, "revenue": 55669350000, "cost_of_revenue": 25290630000, "gross_profit": 30378720000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9914510000, "depreciation_amortisation": 2725130000, "ebitda": 12914450000, "interest_expense": 411240000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 7264880000, "net_income_continuing_ops": null, "net_income_to_common": 7264880000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "12914450000", "netIncome": "7264880000", "grossProfit": "30378720000", "totalRevenue": "55669350000", "costOfRevenue": "25290630000", "interestExpense": "411240000", "operatingIncome": "9914510000", "fiscalDateEnding": "2025-03-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2725130000" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "income_statement": { "revenue": 36887920000, "cost_of_revenue": 16202020000, "gross_profit": 20685900000, "ebit": 3191890000, "ebitda": 6239240000, "pretax_income": null, "tax_provision": null, "net_income": 1851460000, "net_income_to_common": 1851460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2607810000, "total_current_assets": 78639740000, "total_assets": 231439100000, "short_term_debt": 15235760000, "long_term_debt": 8406890000, "total_debt": 28262540000, "total_liabilities": null, "total_equity": 166098290000, "shares_outstanding": 3381510017, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 382389, "ticker_id": 18860, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "INR", "fetched_at": "2026-06-07T11:35:28.998007+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "6239240000", "netIncome": "1851460000", "grossProfit": "20685900000", "totalRevenue": "36887920000", "costOfRevenue": "16202020000", "interestExpense": "1090050000", "operatingIncome": "3191890000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2607820000" }, "balance": { "totalDebt": "28262540000", "totalAssets": "231439100000", "longTermDebt": "8406890000", "shortTermDebt": "15235760000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3381510017", "totalCurrentAssets": "78639740000", "totalShareholderEquity": "166098290000", "totalCurrentLiabilities": "45244250000", "cashAndShortTermInvestments": "2607810000" } }, "revenue": 36887920000, "cost_of_revenue": 16202020000, "gross_profit": 20685900000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3191890000, "depreciation_amortisation": 2607820000, "ebitda": 6239240000, "interest_expense": 1090050000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 1851460000, "net_income_continuing_ops": null, "net_income_to_common": 1851460000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2607810000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 78639740000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 231439100000, "short_term_debt": 15235760000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 45244250000, "long_term_debt": 8406890000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 28262540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 166098290000, "shares_outstanding": 3381510017, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "6239240000", "netIncome": "1851460000", "grossProfit": "20685900000", "totalRevenue": "36887920000", "costOfRevenue": "16202020000", "interestExpense": "1090050000", "operatingIncome": "3191890000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "2607820000" }, "balance": { "totalDebt": "28262540000", "totalAssets": "231439100000", "longTermDebt": "8406890000", "shortTermDebt": "15235760000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "3381510017", "totalCurrentAssets": "78639740000", "totalShareholderEquity": "166098290000", "totalCurrentLiabilities": "45244250000", "cashAndShortTermInvestments": "2607810000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 5, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }