In ₹ Crore except Per Share 12 Months Ending | 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 | 2,410.2 | 2,448.9 | 2,508.0 | 2,615.7 | 2,754.9 | 2,885.9 | 2,902.6 | 3,063.0 | |
| Other Income | 0.1 | 0.1 | 0.1 | 2.7 | 0.2 | 0.1 | 0.1 | 0.0 | |
| Total Income | 2,410.2 | 2,449.0 | 2,508.0 | 2,618.5 | 2,755.0 | 2,886.0 | 2,902.7 | 3,063.1 | |
| Expenses | |||||||||
| + Employee Benefit Expense | 118.6 | 118.6 | 133.0 | 135.6 | 136.1 | 141.9 | 145.6 | 155.6 | |
| + Finance Costs | 1,513.7 | 1,515.9 | 1,550.9 | 1,606.0 | 1,658.0 | 1,733.5 | 1,762.0 | 1,888.5 | |
| + Depreciation & Amortisation | 10.0 | 10.1 | 11.1 | 11.1 | 11.7 | 12.0 | 12.5 | 12.9 | |
| + Other Expenses | 52.5 | 52.8 | 60.7 | 64.5 | 63.5 | 61.3 | 58.1 | 58.3 | |
| Total Expenses | 1,702.7 | 1,736.0 | 1,788.3 | 1,861.5 | 1,922.3 | 2,008.4 | 2,036.8 | 2,134.3 | |
| EBITDA | 2,231.2 | 2,239.0 | 2,281.7 | 2,371.3 | 2,502.2 | 2,623.1 | 2,640.3 | 2,830.1 | |
| EBIT | 2,221.2 | 2,228.8 | 2,270.6 | 2,360.2 | 2,490.5 | 2,611.1 | 2,627.8 | 2,817.2 | |
| Profit | |||||||||
| PBT before Exceptional Items | 707.6 | 713.0 | 719.8 | 756.9 | 832.7 | 877.7 | 865.9 | 928.7 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | 0.0 | 0.0 | |
| Pretax Income | 707.6 | 713.0 | 719.8 | 756.9 | 832.7 | 864.5 | 865.9 | 928.7 | |
| + Current Tax | 149.2 | 167.3 | 129.0 | 193.0 | 190.8 | 195.4 | 188.8 | 212.8 | |
| + Deferred Tax | 12.8 | -2.3 | 4.1 | -19.3 | -1.1 | 4.3 | 7.9 | 0.7 | |
| Tax Expense | 162.0 | 165.0 | 133.1 | 173.6 | 189.7 | 199.7 | 196.7 | 213.5 | |
| Net Income | 545.6 | 548.0 | 586.7 | 583.3 | 643.0 | 664.9 | 669.2 | 715.3 | |
| + Net Income — Continuing Ops | 545.6 | 548.0 | 586.7 | 583.3 | 643.0 | 664.9 | 669.2 | 715.3 | |
| + Other Comprehensive Income | 5.2 | -2.1 | 7.4 | 4.6 | -15.6 | -1.8 | -6.4 | 10.4 | |
| Total Comprehensive Income | 550.8 | 545.9 | 594.0 | 587.9 | 627.4 | 663.1 | 662.8 | 725.7 | |
| Per Share | |||||||||
| Basic EPS | 0.69 | 0.66 | 0.70 | 0.70 | 0.77 | 0.80 | 0.00 | 0.86 | |
| Diluted EPS | 0.69 | 0.66 | 0.70 | 0.70 | 0.77 | 0.80 | 0.00 | 0.86 | |
| Revenue Detail — as filed | |||||||||
| + Sale of Services | 9.6 | 0.0 | 0.2 | 6.5 | 10.2 | 0.1 | 3.9 | 6.7 | |
| + Fees & Commission Income | 44.2 | 48.7 | 51.5 | 58.7 | 67.9 | 77.3 | 93.3 | 105.8 | |
| + Net Gain on Fair Value Changes | 45.3 | 41.2 | 27.1 | 38.0 | 28.1 | 13.1 | 7.2 | 22.6 | |
| + Net Gain on Derecognition — Amortised Cost | 71.7 | 23.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Expense Detail — as filed | |||||||||
| + Fees & Commission Expense | 2.9 | 3.0 | 3.0 | 3.2 | 3.5 | 3.2 | 3.2 | 3.0 | |
| + Impairment on Financial Instruments | 5.0 | 35.5 | 29.6 | 41.1 | 49.7 | 56.4 | 55.5 | 16.1 | |
| Other Comprehensive Income — detail | |||||||||
| + Other Comprehensive Income | 5.2 | -2.1 | 7.4 | 4.6 | -15.6 | -1.8 | -6.4 | 10.4 | |
| + Items NOT to be Reclassified to P&L | -0.6 | 0.3 | -1.6 | -0.5 | -0.5 | 1.6 | -0.6 | 0.0 | |
| + Tax on Items NOT to be Reclassified | — | — | -0.4 | -0.1 | -0.1 | 0.4 | -0.1 | 0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.2 | 0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 7.6 | -3.1 | 11.4 | 6.6 | -20.3 | -3.9 | -8.0 | 13.9 | |
| + Tax on Items to be Reclassified | — | — | 2.9 | 1.7 | -5.1 | -1.0 | -2.0 | 3.5 | |
| + Tax on Items to be Reclassified — alt tag | 1.9 | -0.8 | — | — | — | — | — | — | |
| Per Share — as-filed variants | |||||||||
| Basic EPS — Continuing Operations | 0.69 | 0.66 | 0.70 | 0.70 | 0.77 | 0.80 | 0.00 | 0.86 | |
| Diluted EPS — Continuing Operations | 0.69 | 0.66 | 0.70 | 0.70 | 0.77 | 0.80 | 0.00 | 0.86 | |
| Regulatory Disclosures — filed alongside, not part of the P&L | |||||||||
| Related-party Transactions — During the Period | — | — | 3,419.3 | — | 217.7 | — | 4,340.5 | — | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||
| Gross Profit | 2,410.2 | 2,448.9 | 2,508.0 | 2,615.7 | 2,754.9 | 2,885.9 | 2,902.6 | 3,063.0 | |
| Gross Margin % | 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) | 707.6 | 713.0 | 719.8 | 756.9 | 832.7 | 877.7 | 865.9 | 928.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -13.1 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 545.6 | 548.0 | 586.7 | 583.3 | 643.0 | 675.0 | 669.2 | 715.3 | |
| EPS Adj | 0.69 | 0.66 | 0.70 | 0.70 | 0.77 | 0.81 | 0.00 | 0.86 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Filed Debt Equity | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | |
| Interest Earned | 2,226.9 | 2,322.0 | 2,373.7 | 2,492.6 | 2,614.4 | 2,697.3 | 2,707.3 | 2,856.1 | |
| Paid Up Equity Capital | 8,328.2 | 8,328.2 | 8,328.2 | 8,328.4 | 8,328.6 | 8,328.7 | 8,328.7 | 8,328.8 | |