In ₹ Crore except Per Share 12 Months Ending | Q2 FY24 30/09/2023 | Q3 FY24 31/12/2023 | Q4 FY24 31/03/2024 | Q1 FY25 30/06/2024 | Q2 FY25 30/09/2024 | Q3 FY25 31/12/2024 | Q4 FY25 31/03/2025 | Q1 FY26 30/06/2025 | Q2 FY26 30/09/2025 | Q3 FY26 31/12/2025 | Q4 FY26 31/03/2026 | Q1 FY27 30/06/2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 26,022.7 | 29,038.4 | 32,040.8 | 31,479.9 | 33,703.7 | 32,041.8 | 36,595.4 | 35,439.1 | 37,402.9 | 39,708.1 | 38,493.8 | 42,036.9 | |
| Other Income | 0.0 | 0.0 | 1.1 | 0.2 | 0.0 | 0.0 | 1.1 | 12.3 | 0.0 | 0.0 | 14.4 | 0.0 | |
| Total Income | 26,022.7 | 29,038.4 | 32,041.9 | 31,480.1 | 33,703.7 | 32,041.8 | 36,596.4 | 35,451.3 | 37,402.9 | 39,708.1 | 38,508.1 | 42,036.9 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 2,446.3 | 2,663.1 | 2,811.0 | 2,894.4 | 3,008.5 | 3,019.5 | 3,147.2 | 3,193.8 | 3,385.5 | 3,564.0 | 3,978.9 | 3,844.9 | |
| + Finance Costs | 4,449.1 | 4,776.5 | 5,153.5 | 5,592.0 | 6,045.6 | 6,276.3 | 6,395.8 | 6,807.1 | 6,901.3 | 7,232.5 | 7,290.9 | 7,833.9 | |
| + Depreciation & Amortisation | 208.8 | 232.1 | 256.9 | 267.0 | 275.3 | 288.5 | 339.5 | 317.3 | 327.2 | 329.8 | 317.0 | 379.7 | |
| + Other Expenses | 10,892.7 | 12,915.8 | 14,896.9 | 13,242.4 | 14,391.0 | 12,472.7 | 15,772.9 | 13,433.0 | 15,079.8 | 15,860.1 | 15,053.6 | 16,133.0 | |
| Total Expenses | 20,730.7 | 23,609.2 | 26,518.7 | 25,514.1 | 27,741.2 | 26,233.4 | 30,603.1 | 28,248.3 | 30,581.0 | 33,404.0 | 31,591.0 | 33,109.8 | |
| EBITDA | 9,949.9 | 10,437.8 | 10,932.5 | 11,824.8 | 12,283.5 | 12,373.2 | 12,727.5 | 14,315.2 | 14,050.5 | 13,866.4 | 14,510.7 | 17,140.6 | |
| EBIT | 9,741.0 | 10,205.7 | 10,675.6 | 11,557.8 | 12,008.2 | 12,084.7 | 12,388.0 | 13,997.9 | 13,723.3 | 13,536.5 | 14,193.7 | 16,760.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 5,292.0 | 5,429.2 | 5,523.2 | 5,966.0 | 5,962.5 | 5,808.4 | 5,993.3 | 7,203.0 | 6,821.9 | 6,304.1 | 6,917.2 | 8,927.1 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -379.5 | 0.0 | 0.0 | |
| Pretax Income | 5,292.0 | 5,429.2 | 5,523.2 | 5,966.0 | 5,962.5 | 5,808.4 | 5,993.3 | 7,203.0 | 6,821.9 | 5,924.6 | 6,917.2 | 8,927.1 | |
| + Current Tax | 1,565.2 | 1,342.5 | 1,313.4 | 1,988.1 | 1,721.3 | 1,488.5 | 1,186.7 | 2,108.6 | 2,022.9 | 1,854.2 | 1,788.8 | 2,879.2 | |
| + Deferred Tax | -28.7 | 43.2 | 128.2 | -228.9 | 64.5 | -88.9 | 59.3 | -234.1 | 55.7 | -295.5 | -87.0 | -243.7 | |
| Tax Expense | 1,536.5 | 1,385.7 | 1,441.6 | 1,759.1 | 1,785.8 | 1,399.6 | 1,246.0 | 1,874.5 | 2,078.7 | 1,558.7 | 1,701.8 | 2,635.5 | |
| + Share of Associates & JVs | 0.2 | 1.8 | 3.3 | 2.4 | 3.5 | 3.1 | 9.0 | 0.6 | 3.2 | 1.7 | 10.9 | 5.1 | |
| Net Income | 3,755.7 | 4,045.3 | 4,084.9 | 4,209.3 | 4,180.2 | 4,411.9 | 4,756.3 | 5,329.2 | 4,746.5 | 4,367.6 | 5,226.3 | 6,296.7 | |
| + Net Income — Continuing Ops | 3,755.5 | 4,043.5 | 4,081.6 | 4,206.9 | 4,176.7 | 4,408.8 | 4,747.3 | 5,328.6 | 4,743.3 | 4,365.9 | 5,215.3 | 6,291.6 | |
| + Other Comprehensive Income | 44.9 | 177.1 | 1,185.7 | 512.4 | 1,140.9 | -593.3 | 365.3 | -332.4 | -1,456.8 | -166.6 | -2,279.1 | 1,937.6 | |
| Total Comprehensive Income | 3,800.6 | 4,222.4 | 5,270.6 | 4,721.6 | 5,321.0 | 3,818.6 | 5,121.6 | 4,996.8 | 3,289.7 | 4,201.0 | 2,947.1 | 8,234.2 | |
| Net Income to Common | 1,929.0 | 2,157.7 | 2,118.5 | 2,137.7 | 2,087.0 | 2,231.0 | 2,416.6 | 2,789.1 | 2,244.1 | 2,229.2 | 2,538.7 | 3,132.4 | |
| Minority Interest | 1,826.8 | 1,887.6 | 1,966.4 | 2,071.6 | 2,093.2 | 2,180.9 | 2,339.7 | 2,540.1 | 2,502.4 | 2,138.4 | 2,687.6 | 3,164.3 | |
| Per Share | |||||||||||||
| Basic EPS | 12.10 | 13.56 | 13.31 | 13.40 | 13.10 | 14.00 | 15.10 | 17.50 | 14.10 | 14.00 | 15.90 | 19.60 | |
| Diluted EPS | 12.00 | 13.45 | 13.17 | 13.30 | 13.00 | 13.90 | 15.00 | 17.30 | 13.90 | 13.80 | 15.80 | 19.49 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Services | 105.5 | 236.1 | 187.2 | 321.8 | 298.0 | 162.4 | 177.2 | 233.3 | 254.3 | 270.2 | 255.4 | 224.0 | |
| + Rental Income | 1.1 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.6 | 0.2 | 0.0 | 0.3 | 1.0 | |
| + Dividend Income | 44.1 | 25.9 | 22.6 | 73.8 | 41.9 | 24.3 | 34.6 | 53.5 | 44.8 | 79.9 | 40.5 | 102.4 | |
| + Fees & Commission Income | 1,371.7 | 1,364.8 | 1,278.6 | 1,553.2 | 1,272.0 | 1,374.4 | 1,249.6 | 1,649.0 | 1,552.0 | 1,756.9 | 1,839.9 | 2,062.6 | |
| + Net Gain on Fair Value Changes | 102.0 | 796.5 | 926.9 | 1,185.8 | 1,649.6 | -1,005.8 | 330.7 | 1,276.6 | -620.8 | 770.9 | -3,250.8 | 2,051.7 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 1,653.2 | 1,783.4 | 2,098.5 | 1,819.6 | 2,121.4 | 2,148.8 | 2,625.9 | 2,384.4 | 2,610.2 | 2,778.2 | 2,959.6 | 2,925.8 | |
| + Impairment on Financial Instruments | 1,080.6 | 1,238.3 | 1,301.9 | 1,698.7 | 1,899.4 | 2,027.6 | 2,321.9 | 2,112.8 | 2,276.9 | 3,639.4 | 1,991.0 | 1,992.7 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 44.9 | 177.1 | 1,185.7 | 512.4 | 1,140.9 | -593.3 | 365.3 | -332.4 | -1,456.8 | -166.6 | -2,279.1 | 1,937.6 | |
| + Items NOT to be Reclassified to P&L | 72.2 | 322.4 | 46.1 | 226.3 | 183.9 | -119.3 | -254.5 | 86.1 | -98.4 | 167.0 | -354.7 | 145.6 | |
| + Items to be Reclassified to P&L | -27.4 | -145.3 | 1,139.6 | 286.1 | 957.0 | -474.0 | 619.8 | -418.5 | -1,358.4 | -333.6 | -1,924.4 | 1,792.0 | |
| Comprehensive Income — Owners of Parent | 1,957.3 | 2,283.8 | 2,997.4 | 2,507.0 | 2,932.3 | 1,772.7 | 2,743.4 | 2,523.0 | 1,209.4 | 2,099.7 | 833.7 | 4,580.3 | |
| Comprehensive Income — Non-controlling Interests | 1,843.2 | 1,938.6 | 2,273.3 | 2,214.6 | 2,388.7 | 2,046.0 | 2,378.3 | 2,473.9 | 2,080.3 | 2,101.3 | 2,113.4 | 3,653.9 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 12.10 | 13.56 | 13.31 | 13.40 | 13.10 | 14.00 | 15.10 | 17.50 | 14.10 | 14.00 | 15.90 | 19.60 | |
| Diluted EPS — Continuing Operations | 12.00 | 13.45 | 13.17 | 13.30 | 13.00 | 13.90 | 15.00 | 17.30 | 13.90 | 13.80 | 15.80 | 19.49 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 26,022.7 | 29,038.4 | 32,040.8 | 31,479.9 | 33,703.7 | 32,041.8 | 36,595.4 | 35,439.1 | 37,402.9 | 39,708.1 | 38,493.8 | 42,036.9 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 5,292.0 | 5,429.2 | 5,523.2 | 5,966.0 | 5,962.5 | 5,808.4 | 5,993.3 | 7,203.0 | 6,821.9 | 6,304.1 | 6,917.2 | 8,927.1 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -379.5 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 3,755.7 | 4,045.3 | 4,084.9 | 4,209.3 | 4,180.2 | 4,411.9 | 4,756.3 | 5,329.2 | 4,746.5 | 4,647.2 | 5,226.3 | 6,296.7 | |
| EPS Adj | 12.10 | 13.56 | 13.31 | 13.40 | 13.10 | 14.00 | 15.10 | 17.50 | 14.10 | 14.90 | 15.90 | 19.60 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 159.87 | |
| Interest Earned | 13,090.8 | 13,922.4 | 14,649.3 | 15,522.0 | 16,571.6 | 17,408.6 | 17,946.9 | 18,889.7 | 19,598.7 | 20,448.9 | 21,018.6 | 22,362.0 | |
| Paid Up Equity Capital | 159.3 | 159.3 | 159.4 | 159.5 | 159.5 | 159.5 | 159.6 | 159.7 | 159.7 | 159.7 | 159.9 | 1.0 | |