In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Revenue from Operations | 9,220.0 | 19,613.0 | 12,928.0 | 13,559.0 | |
| Other Income | 1,240.0 | 1,136.0 | 891.0 | 917.0 | |
| Total Income | 10,460.0 | 20,749.0 | 13,819.0 | 14,476.0 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1,187.0 | — | 708.0 | 322.0 | |
| + Employee Benefit Expense | 77.0 | 128.0 | 150.0 | 139.0 | |
| + Finance Costs | 5,006.0 | 1,749.0 | 6,484.0 | 6,960.0 | |
| + Depreciation & Amortisation | 1,903.0 | 4.1 | 3,372.0 | 3,631.0 | |
| + Other Expenses | 659.0 | 176.0 | 1,302.0 | 1,387.0 | |
| Total Expenses | 8,832.0 | 19,910.0 | 12,016.0 | 12,439.0 | |
| EBITDA | 7,297.0 | 1,456.1 | 10,768.0 | 11,711.0 | |
| EBIT | 5,394.0 | 1,452.0 | 7,396.0 | 8,080.0 | |
| Profit | |||||
| PBT before Exceptional Items | 1,628.0 | 2,097.0 | 1,803.0 | 2,037.0 | |
| + Exceptional Items | -246.0 | 839.0 | -219.0 | -204.0 | |
| Pretax Income | 1,382.0 | 762.0 | 1,584.0 | 1,833.0 | |
| + Current Tax | 78.0 | 170.0 | 192.0 | 147.0 | |
| + Deferred Tax | 333.0 | 108.0 | -178.0 | -102.0 | |
| Tax Expense | 411.0 | — | 14.0 | 45.0 | |
| + Share of Associates & JVs | 289.0 | — | 417.0 | 358.0 | |
| Net Income | 1,260.0 | 654.0 | 1,987.0 | 2,146.0 | |
| + Net Income — Continuing Ops | 971.0 | — | 1,570.0 | 1,788.0 | |
| + Other Comprehensive Income | -6.0 | — | 130.0 | 92.0 | |
| Total Comprehensive Income | 1,254.0 | 714.0 | 2,117.0 | 2,238.0 | |
| Net Income to Common | 1,100.0 | — | 1,652.0 | 1,784.0 | |
| Minority Interest | 160.0 | 557.0 | 335.0 | 362.0 | |
| Per Share | |||||
| Basic EPS | 6.21 | 3.74 | 9.65 | 10.44 | |
| Diluted EPS | 6.20 | 8.37 | 9.65 | 10.44 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | — | 130.0 | 92.0 | |
| + Items NOT to be Reclassified to P&L | 1.0 | — | 0.0 | — | |
| + Items to be Reclassified to P&L | 18.0 | — | 172.0 | 122.0 | |
| + Tax on Items to be Reclassified | — | — | 42.0 | 30.0 | |
| + Tax on Items to be Reclassified — alt tag | 25.0 | — | — | — | |
| Comprehensive Income — Owners of Parent | 1,087.0 | — | 1,753.0 | 1,008.0 | |
| Comprehensive Income — Non-controlling Interests | 167.0 | — | 364.0 | 247.0 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 6.21 | — | 9.65 | 10.44 | |
| Diluted EPS — Continuing Operations | 6.20 | — | 9.65 | 10.44 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 8,033.0 | — | 12,220.0 | 13,237.0 | |
| Gross Margin % | 87.13 | — | 94.52 | 97.63 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1,628.0 | 2,097.0 | 1,803.0 | 2,037.0 | |
| − Exceptional Items (reconciliation) | -246.0 | 839.0 | -219.0 | -204.0 | |
| Net Income Adj (tax-effected) | 1,432.8 | 1,655.3 | 2,204.1 | 2,345.0 | |
| EPS Adj | 7.06 | 9.47 | 10.70 | 11.41 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | — | 10.00 | 10.00 | |
| Paid Up Equity Capital | 1,584.0 | — | 1,647.0 | 1,647.0 | |