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 | 1,648.7 | 684.4 | 1,069.6 | 1,139.3 | |
| Other Income | 64.8 | 147.0 | 54.3 | 66.4 | |
| Total Income | 1,713.5 | 831.5 | 1,123.9 | 1,205.6 | |
| Expenses | |||||
| + Cost of Materials Consumed | 5.5 | 0.7 | 0.0 | 0.0 | |
| + Changes in Inventories | -0.0 | 2.5 | 0.0 | 0.0 | |
| + Employee Benefit Expense | 51.7 | 61.6 | 38.9 | 37.5 | |
| + Finance Costs | 2.2 | 1.5 | 0.7 | 0.5 | |
| + Depreciation & Amortisation | 33.9 | 33.8 | 31.9 | 34.5 | |
| + Other Expenses | 83.1 | 115.1 | 123.4 | 136.9 | |
| Total Expenses | 176.3 | 215.2 | 194.9 | 209.4 | |
| EBITDA | 1,508.5 | 504.5 | 907.3 | 964.9 | |
| EBIT | 1,474.6 | 470.8 | 875.4 | 930.4 | |
| Profit | |||||
| PBT before Exceptional Items | 1,537.2 | 616.3 | 929.0 | 996.2 | |
| + Exceptional Items | 0.0 | 0.0 | 1,521.9 | 0.0 | |
| Pretax Income | 1,537.2 | 616.3 | 2,450.9 | 996.2 | |
| + Current Tax | 113.9 | 144.6 | 277.3 | 101.5 | |
| + Deferred Tax | 13.7 | -22.5 | -9.5 | -27.4 | |
| Tax Expense | 127.6 | 122.1 | 267.7 | 74.2 | |
| + Share of Associates & JVs | 5,955.3 | 6,131.5 | 7,605.8 | 8,071.1 | |
| Net Income | 7,364.9 | 6,625.7 | 9,788.9 | 8,993.2 | |
| + Net Income — Continuing Ops | 1,409.6 | 494.2 | 2,183.2 | 922.0 | |
| + Other Comprehensive Income | 4,994.7 | 3,153.6 | 1,385.1 | 3,394.9 | |
| Total Comprehensive Income | 12,359.6 | 9,779.3 | 11,174.0 | 12,388.0 | |
| Net Income to Common | 7,267.2 | 6,520.7 | 9,636.8 | — | |
| Minority Interest | 97.7 | 105.0 | 152.2 | — | |
| Per Share | |||||
| Basic EPS | 653.00 | 585.90 | 865.90 | 795.88 | |
| Diluted EPS | 653.00 | 585.90 | 865.90 | 795.88 | |
| Revenue Detail — as filed | |||||
| + Sale of Products | 11.0 | 3.0 | 0.0 | 0.0 | |
| + Rental Income | 20.5 | 21.8 | 20.2 | 22.6 | |
| + Dividend Income | 163.8 | 182.0 | 115.2 | 440.9 | |
| + Net Gain on Fair Value Changes | 38.6 | 52.4 | 474.0 | 364.7 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | 4,994.7 | 3,153.6 | 1,385.1 | 3,394.9 | |
| + Items NOT to be Reclassified to P&L | 4,582.9 | 2,666.6 | 2,657.9 | 4,043.8 | |
| + Items to be Reclassified to P&L | 411.8 | 487.0 | -1,272.8 | -648.9 | |
| Comprehensive Income — Owners of Parent | 10,921.1 | 8,467.2 | 11,764.4 | — | |
| Comprehensive Income — Non-controlling Interests | 1,438.5 | 1,312.1 | -590.4 | — | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 653.00 | 585.90 | 865.90 | 795.88 | |
| Diluted EPS — Continuing Operations | 653.00 | 585.90 | 865.90 | 795.88 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 1,643.2 | 681.3 | 1,069.6 | 1,139.3 | |
| Gross Margin % | 99.67 | 99.54 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1,537.2 | 616.3 | 929.0 | 996.2 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 1,521.9 | 0.0 | |
| Net Income Adj (tax-effected) | 7,364.9 | 6,625.7 | 8,433.3 | 8,993.2 | |
| EPS Adj | 653.00 | 585.90 | 745.98 | 795.88 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 111.29 | |
| Interest Earned | 303.9 | 425.3 | 460.2 | 311.1 | |
| Paid Up Equity Capital | 111.3 | 111.3 | 111.3 | 10.0 | |