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 | 1,49,982.4 | 1,72,985.2 | 2,10,972.8 | 2,20,049.3 | |
| Other Income | 1,435.4 | 1,573.7 | 2,817.3 | 3,215.1 | |
| Total Income | 1,51,417.8 | 1,74,558.9 | 2,13,790.1 | 2,23,264.4 | |
| Expenses | |||||
| + Employee Benefit Expense | 5,323.1 | 6,308.9 | 7,581.3 | 8,020.9 | |
| + Finance Costs | 22,647.7 | 21,753.9 | 21,555.3 | 22,050.9 | |
| + Depreciation & Amortisation | 39,537.6 | 45,570.3 | 52,710.8 | 54,480.7 | |
| + Other Expenses | 66,367.5 | 73,517.1 | 83,717.0 | 86,889.8 | |
| Total Expenses | 1,33,875.9 | 1,47,150.2 | 1,65,564.4 | 1,71,442.3 | |
| EBITDA | 78,291.8 | 93,159.2 | 1,19,674.5 | 1,25,138.6 | |
| EBIT | 38,754.2 | 47,588.9 | 66,963.7 | 70,657.9 | |
| Profit | |||||
| PBT before Exceptional Items | 17,541.9 | 27,408.7 | 48,225.7 | 51,822.1 | |
| + Exceptional Items | -7,572.3 | 7,286.8 | -3,417.5 | -3,770.9 | |
| Pretax Income | 9,969.6 | 34,695.5 | 44,808.2 | 48,051.2 | |
| + Current Tax | 4,149.8 | 4,112.1 | 7,881.2 | 8,556.4 | |
| + Deferred Tax | -28.8 | -3,194.9 | 3,468.7 | 3,472.1 | |
| Tax Expense | 4,121.0 | 917.2 | 11,349.9 | 12,028.5 | |
| + Share of Associates & JVs | 2,709.4 | 3,703.0 | 364.5 | 389.9 | |
| Net Income | 8,558.0 | 37,481.3 | 33,822.8 | 36,412.6 | |
| + Net Income — Continuing Ops | 5,848.6 | 33,778.3 | 33,458.3 | 36,022.7 | |
| + Other Comprehensive Income | -9,997.8 | 2,569.4 | 5,574.8 | 5,327.0 | |
| Total Comprehensive Income | -1,439.8 | 40,050.7 | 39,397.6 | 41,739.6 | |
| Net Income to Common | 7,467.0 | 33,556.1 | 26,695.2 | 28,914.7 | |
| Minority Interest | 1,091.0 | 3,925.2 | 7,127.6 | 7,497.9 | |
| Per Share | |||||
| Basic EPS | 13.09 | 58.00 | 45.96 | 49.01 | |
| Diluted EPS | 12.80 | 56.04 | 44.37 | 47.78 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 2,569.4 | 5,574.8 | 5,327.0 | |
| + Items NOT to be Reclassified to P&L | -8.2 | 114.6 | 482.3 | 657.1 | |
| + Tax on Items NOT to be Reclassified | — | -3.6 | 89.3 | 91.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | -2.1 | — | — | — | |
| + Items to be Reclassified to P&L | -10,285.4 | 2,368.0 | 5,184.5 | 4,754.8 | |
| + Tax on Items to be Reclassified | — | -83.2 | 2.7 | -6.5 | |
| + Tax on Items to be Reclassified — alt tag | -293.7 | — | — | — | |
| Comprehensive Income — Owners of Parent | 1,832.8 | 34,447.4 | 29,618.8 | 31,771.3 | |
| Comprehensive Income — Non-controlling Interests | -3,272.6 | 5,603.3 | 9,778.8 | 9,968.3 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 13.09 | 58.00 | 45.96 | 49.01 | |
| Diluted EPS — Continuing Operations | 12.80 | 56.04 | 44.37 | 47.78 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 1,49,982.4 | 1,72,985.2 | 2,10,972.8 | 2,20,049.3 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 17,541.9 | 27,408.7 | 48,225.7 | 51,822.1 | |
| − Exceptional Items (reconciliation) | -7,572.3 | 7,286.8 | -3,417.5 | -3,770.9 | |
| Net Income Adj (tax-effected) | 13,000.2 | 30,387.1 | 36,374.6 | 39,239.5 | |
| EPS Adj | 19.88 | 47.02 | 49.43 | 52.81 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 5.00 | 5.00 | 5.00 | 15,86,949.00 | |
| Filed Debt Equity | 0.01 | 0.01 | 0.01 | 0.01 | |
| Filed Dscr | 0.02 | 0.02 | 0.03 | 0.04 | |
| Filed Iscr | 0.05 | 0.05 | 0.07 | 0.08 | |
| Paid Up Equity Capital | 2,876.6 | 2,900.1 | 3,046.8 | 3,120.2 | |