Income Statement

Revenue

+63%

+213%

10Y

Currency: INR

	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	22	22	19	20	18	18	23	26	32	37	41	50	57	68	81	85	95	98	89	83	76	73	0	0	173	0	0	0	85	0	0	0	255	0	0	0	304	0	0	0	221	0	0	0	396	0	0	0	238	0	0	0	601	0	0	0	403	0	0	0	470	0	0	0	463	0	0	0	338	0	0	0
Revenue	5 820 N/A	6 094 +5%	6 262 +3%	6 572 +5%	6 947 +6%	7 316 +5%	7 777 +6%	8 563 +10%	9 168 +7%	9 682 +6%	10 449 +8%	10 848 +4%	11 707 +8%	12 530 +7%	13 462 +7%	14 526 +8%	15 946 +10%	17 445 +9%	19 164 +10%	20 612 +8%	22 216 +8%	23 892 +8%	24 870 +4%	25 379 +2%	25 026 -1%	23 733 -5%	22 822 -4%	23 026 +1%	25 250 +10%	26 043 +3%	27 316 +5%	27 522 +1%	29 837 +8%	12 168 -59%	21 146 +74%	30 411 +44%	44 247 +45%	47 278 +7%	46 798 -1%	46 853 +0%	46 481 -1%	46 359 0%	48 183 +4%	49 853 +3%	52 348 +5%	53 025 +1%	55 198 +4%	56 567 +2%	53 602 -5%	44 108 -18%	40 634 -8%	39 514 -3%	42 636 +8%	46 896 +10%	50 272 +7%	54 095 +8%	60 456 +12%	69 638 +15%	73 003 +5%	75 823 +4%	79 773 +5%	82 330 +3%	85 472 +4%	90 002 +5%	96 854 +8%	103 247 +7%	107 103 +4%	112 765 +5%	119 677 +6%	120 845 +1%	122 309 +1%	123 489 +1%
Gross Profit
Cost of Revenue	(4 352)	(4 577)	(4 699)	(4 924)	(5 272)	(5 598)	(5 983)	(6 700)	(7 170)	(7 554)	(8 169)	(8 448)	(9 063)	(9 760)	(10 441)	(11 331)	(12 427)	(13 554)	(14 821)	(15 710)	(16 980)	(18 100)	(18 782)	(19 350)	(18 817)	(17 781)	(17 018)	(17 116)	(18 881)	(19 802)	(21 040)	(21 190)	(21 648)	(8 800)	(15 143)	(21 589)	(33 893)	(33 888)	(33 139)	(33 471)	(34 973)	(33 136)	(34 589)	(36 188)	(39 626)	(39 252)	(41 546)	(42 476)	(40 495)	(33 128)	(30 593)	(29 809)	(32 958)	(35 873)	(38 609)	(41 901)	(47 466)	(54 743)	(57 296)	(59 342)	(62 344)	(63 592)	(65 715)	(68 848)	(74 444)	(78 484)	(81 004)	(85 233)	(91 427)	(91 699)	(92 992)	(94 343)
Gross Profit	1 468 N/A	1 517 +3%	1 564 +3%	1 649 +5%	1 675 +2%	1 718 +3%	1 794 +4%	1 863 +4%	1 998 +7%	2 130 +7%	2 282 +7%	2 402 +5%	2 644 +10%	2 770 +5%	3 021 +9%	3 196 +6%	3 519 +10%	3 930 +12%	4 343 +11%	4 901 +13%	5 236 +7%	5 791 +11%	6 088 +5%	6 029 -1%	6 209 +3%	5 954 -4%	5 806 -2%	5 912 +2%	6 369 +8%	6 241 -2%	6 276 +1%	6 332 +1%	8 189 +29%	3 368 -59%	6 003 +78%	8 822 +47%	10 354 +17%	13 392 +29%	13 661 +2%	13 384 -2%	11 509 -14%	13 223 +15%	13 594 +3%	13 665 +1%	12 723 -7%	13 773 +8%	13 652 -1%	14 091 +3%	13 107 -7%	10 981 -16%	10 042 -9%	9 706 -3%	9 678 0%	11 022 +14%	11 663 +6%	12 194 +5%	12 990 +7%	14 896 +15%	15 707 +5%	16 481 +5%	17 430 +6%	18 738 +8%	19 757 +5%	21 153 +7%	22 410 +6%	24 764 +11%	26 099 +5%	27 532 +5%	28 250 +3%	29 146 +3%	29 318 +1%	29 146 -1%
Operating Income
Operating Expenses	(1 234)	(1 289)	(1 355)	(1 445)	(1 405)	(1 470)	(1 484)	(1 506)	(1 583)	(1 686)	(1 780)	(1 869)	(1 975)	(2 068)	(2 193)	(2 303)	(2 626)	(2 784)	(2 886)	(3 123)	(3 214)	(3 616)	(3 925)	(3 925)	(3 791)	(3 869)	(3 772)	(3 856)	(3 945)	(4 130)	(4 269)	(4 460)	(5 901)	(2 738)	(5 118)	(7 741)	(8 678)	(11 422)	(11 615)	(11 282)	(9 390)	(10 978)	(11 269)	(11 351)	(9 832)	(11 318)	(11 088)	(11 421)	(10 945)	(10 172)	(9 409)	(8 863)	(8 060)	(9 131)	(9 613)	(10 020)	(10 310)	(11 501)	(12 204)	(12 767)	(13 210)	(14 448)	(15 082)	(16 051)	(16 652)	(18 214)	(19 353)	(20 361)	(20 587)	(22 182)	(22 147)	(21 971)
Selling, General & Administrative	(1 133)	(512)	(533)	(593)	(1 305)	(646)	(656)	(688)	(1 459)	(758)	(825)	(848)	(1 816)	(935)	(1 023)	(1 061)	(2 417)	(1 337)	(1 377)	(1 519)	(2 989)	(1 691)	(1 743)	(1 771)	(3 529)	(1 808)	(1 860)	(1 849)	(3 579)	(1 858)	(1 892)	(1 982)	(2 300)	(763)	(1 625)	(2 490)	(7 904)	(3 511)	(3 651)	(3 800)	(8 390)	(4 093)	(4 149)	(4 201)	(8 852)	(4 363)	(4 500)	(4 694)	(9 898)	(4 397)	(4 110)	(3 895)	(7 075)	(4 278)	(4 589)	(4 797)	(9 149)	(5 276)	(5 479)	(5 672)	(11 938)	(6 177)	(6 488)	(6 895)	(15 133)	(7 861)	(8 328)	(8 817)	(18 767)	(9 534)	(9 606)	(9 498)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	0	0	0	(4)	0	0	0	(19)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(102)	(100)	(99)	(99)	(100)	(100)	(101)	(111)	(123)	(135)	(149)	(154)	(159)	(168)	(175)	(192)	(209)	(216)	(222)	(219)	(220)	(226)	(235)	(250)	(259)	(264)	(310)	(328)	(347)	(362)	(334)	(326)	(319)	(135)	(285)	(440)	(554)	(596)	(604)	(621)	(613)	(674)	(685)	(696)	(705)	(792)	(839)	(879)	(839)	(885)	(875)	(911)	(885)	(915)	(913)	(879)	(851)	(880)	(921)	(852)	(840)	(856)	(841)	(920)	(970)	(1 028)	(1 098)	(1 213)	(1 279)	(1 417)	(1 551)	(1 660)
Other Operating Expenses	0	(677)	(725)	(755)	0	(725)	(726)	(706)	0	(792)	(805)	(866)	0	(964)	(995)	(1 051)	0	(1 231)	(1 286)	(1 383)	0	(1 699)	(1 948)	(1 905)	0	(1 797)	(1 602)	(1 681)	0	(1 912)	(2 043)	(2 152)	(3 282)	(1 840)	(3 208)	(4 812)	(219)	(7 316)	(7 361)	(6 862)	(387)	(6 212)	(6 435)	(6 454)	(275)	(6 164)	(5 751)	(5 849)	(208)	(4 890)	(4 423)	(4 056)	(99)	(3 937)	(4 111)	(4 344)	(310)	(5 346)	(5 805)	(6 245)	(431)	(7 416)	(7 753)	(8 237)	(549)	(9 324)	(9 928)	(10 331)	(541)	(11 231)	(10 989)	(10 813)
Operating Income	234 N/A	228 -3%	207 -9%	202 -2%	271 +34%	247 -9%	311 +26%	358 +15%	415 +16%	444 +7%	502 +13%	533 +6%	669 +26%	703 +5%	828 +18%	892 +8%	893 +0%	1 107 +24%	1 457 +32%	1 779 +22%	2 022 +14%	2 176 +8%	2 163 -1%	2 104 -3%	2 418 +15%	2 084 -14%	2 033 -2%	2 055 +1%	2 424 +18%	2 112 -13%	2 008 -5%	1 874 -7%	2 288 +22%	630 -72%	886 +41%	1 082 +22%	1 676 +55%	1 970 +18%	2 046 +4%	2 102 +3%	2 119 +1%	2 247 +6%	2 326 +4%	2 315 0%	2 890 +25%	2 455 -15%	2 563 +4%	2 669 +4%	2 162 -19%	808 -63%	634 -22%	844 +33%	1 618 +92%	1 894 +17%	2 052 +8%	2 176 +6%	2 680 +23%	3 396 +27%	3 504 +3%	3 715 +6%	4 220 +14%	4 290 +2%	4 675 +9%	5 102 +9%	5 758 +13%	6 549 +14%	6 746 +3%	7 172 +6%	7 663 +7%	6 964 -9%	7 171 +3%	7 176 +0%
Pre-Tax Income
Interest Income Expense	(22)	(16)	(6)	1	(18)	26	21	18	(32)	(37)	(40)	(49)	(57)	(68)	(81)	(85)	(95)	(98)	(90)	(84)	(63)	(74)	(38)	(75)	(125)	(104)	(94)	23	123	20	(59)	(206)	(250)	(92)	(180)	(265)	(143)	(298)	(257)	(232)	(181)	(318)	(360)	(358)	(343)	(309)	(288)	(306)	(278)	(398)	(509)	(582)	(198)	(569)	(502)	(469)	(292)	(463)	(472)	(495)	(366)	(608)	(663)	(626)	(234)	(472)	(363)	(428)	11	(541)	(652)	(713)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(27)	(99)	(125)	(125)	(115)	(59)	(40)	(41)	(24)	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	125	125	125	125	(564)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	0	0	0	(26)	0	0	0	(23)	0	0	0	28	0	0	0	(7)	0	0	0	47	205	205	205	136	0	0	0	(2)	0	0	0	0	0	0	0	(7)	0	0	0	1 639	0	0	0	(37)	0	0	0	(46)	0	0	0
Total Other Income	191	195	218	230	213	207	192	176	141	141	134	133	79	84	72	74	128	124	124	121	468	521	469	478	115	434	516	534	243	613	721	759	245	112	210	256	60	284	219	195	(29)	73	61	70	(47)	300	385	415	218	317	270	287	31	615	637	693	116	383	388	306	61	2 006	2 049	2 125	84	618	673	634	96	673	588	620
Pre-Tax Income	402 N/A	407 +1%	419 +3%	433 +3%	466 +8%	480 +3%	524 +9%	553 +6%	524 -5%	549 +5%	597 +9%	617 +3%	691 +12%	719 +4%	819 +14%	882 +8%	926 +5%	1 134 +22%	1 492 +32%	1 816 +22%	2 420 +33%	2 622 +8%	2 594 -1%	2 507 -3%	2 382 -5%	2 414 +1%	2 454 +2%	2 612 +6%	2 766 +6%	2 745 -1%	2 670 -3%	2 426 -9%	2 311 -5%	649 -72%	915 +41%	1 072 +17%	1 586 +48%	1 956 +23%	2 008 +3%	2 065 +3%	1 956 -5%	2 207 +13%	2 206 0%	2 134 -3%	2 511 +18%	2 321 -8%	2 544 +10%	2 719 +7%	2 060 -24%	685 -67%	370 -46%	541 +46%	1 452 +168%	1 940 +34%	2 187 +13%	2 399 +10%	2 498 +4%	3 316 +33%	3 420 +3%	3 524 +3%	5 554 +58%	5 687 +2%	6 062 +7%	6 601 +9%	5 572 -16%	6 696 +20%	7 056 +5%	7 502 +6%	7 849 +5%	7 221 -8%	7 232 +0%	6 518 -10%
Net Income
Tax Provision	(91)	(95)	(105)	(114)	(140)	(145)	(157)	(164)	(133)	(143)	(163)	(174)	(202)	(207)	(240)	(257)	(214)	(273)	(354)	(439)	(679)	(740)	(723)	(668)	(579)	(564)	(558)	(614)	(651)	(670)	(703)	(659)	(728)	(145)	(218)	(233)	(367)	(480)	(502)	(545)	(494)	(560)	(543)	(495)	(420)	(420)	(511)	(621)	(653)	(234)	(139)	(149)	(471)	(631)	(717)	(815)	(829)	(1 027)	(1 016)	(1 004)	(1 547)	(1 586)	(1 679)	(1 803)	(1 429)	(1 699)	(1 807)	(1 933)	(1 937)	(1 788)	(1 772)	(1 577)
Income from Continuing Operations	310	314	316	320	326	335	367	388	392	407	435	445	489	512	580	626	712	862	1 138	1 377	1 741	1 882	1 872	1 840	1 803	1 851	1 895	1 996	2 115	2 074	1 966	1 767	1 583	504	697	839	1 220	1 476	1 506	1 520	1 462	1 646	1 662	1 638	2 092	1 901	2 034	2 099	1 407	453	231	393	981	1 309	1 471	1 584	1 669	2 288	2 403	2 519	4 007	4 102	4 382	4 799	4 143	4 997	5 250	5 570	5 913	5 433	5 461	4 942
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(4)	(5)	(6)	(5)	(6)	(5)	(4)	(3)	(3)	(3)	(3)	(3)	(4)	(4)	(3)	(2)	(2)	(2)	(2)	6	7	10	12	(0)	0	1	1
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	27	10	17	21	13	4	3	(22)	(19)	(49)	(97)	(217)	(188)	(144)	(93)	49	30	20	15	23	26	21	19	14	11	8	5	(3)	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	310 N/A	314 +1%	316 +1%	320 +1%	326 +2%	335 +3%	367 +10%	388 +6%	392 +1%	407 +4%	435 +7%	445 +2%	489 +10%	512 +5%	580 +13%	626 +8%	712 +14%	862 +21%	1 138 +32%	1 377 +21%	1 741 +26%	1 882 +8%	1 872 -1%	1 840 -2%	1 803 -2%	1 851 +3%	1 895 +2%	1 996 +5%	2 115 +6%	2 074 -2%	1 966 -5%	1 767 -10%	1 610 -9%	514 -68%	714 +39%	859 +20%	1 230 +43%	1 479 +20%	1 506 +2%	1 495 -1%	1 440 -4%	1 594 +11%	1 563 -2%	1 420 -9%	1 901 +34%	1 754 -8%	1 937 +10%	2 142 +11%	1 433 -33%	467 -67%	241 -48%	412 +71%	1 004 +144%	1 327 +32%	1 488 +12%	1 596 +7%	1 677 +5%	2 294 +37%	2 406 +5%	2 515 +5%	4 005 +59%	4 096 +2%	4 377 +7%	4 797 +10%	4 150 -13%	5 004 +21%	5 260 +5%	5 581 +6%	5 912 +6%	5 434 -8%	5 462 +1%	4 943 -10%
EPS (Diluted)	3.36 N/A	3.48 +4%	3.51 +1%	3.55 +1%	3.62 +2%	3.72 +3%	4.07 +9%	4.31 +6%	4.35 +1%	4.51 +4%	4.83 +7%	4.94 +2%	5.44 +10%	5.7 +5%	6.37 +12%	6.96 +9%	7.91 +14%	9.59 +21%	12.66 +32%	15.32 +21%	19.36 +26%	20.93 +8%	20.57 -2%	20.46 -1%	20.05 -2%	20.58 +3%	20.82 +1%	22.17 +6%	23.52 +6%	23.06 -2%	21.84 -5%	19.65 -10%	17.9 -9%	5.37 -70%	7.51 +40%	8.94 +19%	12.81 +43%	15.42 +20%	15.69 +2%	16.98 +8%	14.98 -12%	16.6 +11%	16.28 -2%	14.79 -9%	19.8 +34%	18.27 -8%	20.17 +10%	22.31 +11%	14.92 -33%	4.85 -67%	2.5 -48%	4.28 +71%	10.45 +144%	13.82 +32%	15.5 +12%	16.62 +7%	17.46 +5%	23.89 +37%	25.06 +5%	26.19 +5%	20.79 -21%	21.27 +2%	22.6 +6%	23.36 +3%	20.81 -11%	24.33 +17%	25.53 +5%	27.11 +6%	28.75 +6%	26.43 -8%	26.47 +0%	24.02 -9%

Income Statement Balance Sheet Cash Flow Statement

Blue Star Ltd
NSE:BLUESTARCO

Income Statement

Earnings Waterfall
Blue Star Ltd

Income Statement
Blue Star Ltd

See Also

Company

Help

Tools

Stocks

Blue Star Ltd NSE:BLUESTARCO

Income Statement

Earnings Waterfall Blue Star Ltd

Income Statement Blue Star Ltd

See Also

Company

Help

Tools

Stocks

Blue Star Ltd
NSE:BLUESTARCO

Earnings Waterfall
Blue Star Ltd

Income Statement
Blue Star Ltd