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 | 4,622.6 | 5,007.4 | 5,427.6 | 5,812.3 | 6,255.1 | 6,733.0 | 7,045.6 | 7,266.8 | 7,491.4 | 7,898.2 | 8,416.7 | 8,856.3 | |
| Other Income | 72.6 | 47.3 | 71.6 | 44.4 | 67.2 | 103.8 | 91.3 | 86.3 | 122.0 | 110.5 | 146.8 | 100.4 | |
| Total Income | 4,695.2 | 5,054.8 | 5,499.2 | 5,856.8 | 6,322.3 | 6,836.8 | 7,136.9 | 7,353.1 | 7,613.4 | 8,008.7 | 8,563.5 | 8,956.7 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 637.4 | 694.8 | 775.2 | 693.9 | 806.4 | 893.3 | 934.2 | 935.7 | 1,073.4 | 1,093.6 | 1,092.4 | 1,149.0 | |
| + Finance Costs | 2,204.2 | 2,441.0 | 2,579.4 | 2,796.4 | 3,058.6 | 3,274.9 | 3,364.7 | 3,468.1 | 3,517.3 | 3,645.7 | 3,753.0 | 4,007.4 | |
| + Depreciation & Amortisation | 38.5 | 45.8 | 75.2 | 59.0 | 62.6 | 59.2 | 64.1 | 67.4 | 71.0 | 73.8 | 71.6 | 75.1 | |
| + Other Expenses | 350.1 | 357.8 | 454.9 | 451.4 | 467.0 | 480.8 | 450.7 | 468.3 | 489.8 | 549.9 | 658.2 | 581.1 | |
| Total Expenses | 3,630.1 | 3,898.3 | 4,071.2 | 4,582.2 | 5,018.1 | 5,372.2 | 5,438.8 | 5,821.8 | 6,048.8 | 6,273.5 | 6,421.6 | 6,734.6 | |
| EBITDA | 3,235.1 | 3,595.9 | 4,010.9 | 4,085.4 | 4,358.2 | 4,694.9 | 5,035.6 | 4,980.5 | 5,031.0 | 5,344.2 | 5,819.8 | 6,204.1 | |
| EBIT | 3,196.6 | 3,550.2 | 3,935.8 | 4,026.5 | 4,295.6 | 4,635.7 | 4,971.5 | 4,913.0 | 4,959.9 | 5,270.4 | 5,748.2 | 6,129.1 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 1,065.0 | 1,156.5 | 1,428.0 | 1,274.5 | 1,304.2 | 1,464.6 | 1,698.1 | 1,531.3 | 1,564.7 | 1,735.1 | 2,142.0 | 2,222.1 | |
| Pretax Income | 1,065.0 | 1,156.5 | 1,428.0 | 1,274.5 | 1,304.2 | 1,464.6 | 1,698.1 | 1,531.3 | 1,564.7 | 1,735.1 | 2,142.0 | 2,222.1 | |
| + Current Tax | 322.7 | 361.6 | 263.3 | 357.1 | 385.9 | 471.1 | 512.5 | 440.8 | 457.2 | 549.3 | 566.5 | 652.5 | |
| + Deferred Tax | -33.8 | -77.2 | 115.6 | -29.2 | -48.8 | -93.7 | -73.5 | -46.7 | -50.9 | -103.5 | -68.6 | -85.2 | |
| Tax Expense | 288.8 | 284.4 | 378.9 | 327.9 | 337.1 | 377.4 | 439.0 | 394.2 | 406.3 | 445.8 | 497.9 | 567.3 | |
| + Share of Associates & JVs | -3.3 | -0.1 | 16.2 | 0.5 | 0.7 | 1.1 | 0.4 | 0.7 | 1.3 | 0.6 | 1.1 | 1.5 | |
| Net Income | 772.9 | 872.0 | 1,065.2 | 947.2 | 967.8 | 1,088.2 | 1,259.5 | 1,137.8 | 1,159.6 | 1,290.0 | 1,645.2 | 1,656.2 | |
| + Net Income — Continuing Ops | 776.2 | 872.1 | 1,049.0 | 946.6 | 967.1 | 1,087.1 | 1,259.1 | 1,137.1 | 1,158.4 | 1,289.4 | 1,644.1 | 1,654.7 | |
| + Other Comprehensive Income | 0.2 | -46.1 | -17.5 | -1.1 | -92.2 | 101.1 | -148.9 | -79.8 | 47.2 | 37.7 | 167.4 | -25.3 | |
| Total Comprehensive Income | 773.1 | 825.9 | 1,047.8 | 946.0 | 875.6 | 1,189.3 | 1,110.6 | 1,058.0 | 1,206.8 | 1,327.7 | 1,812.6 | 1,630.9 | |
| Net Income to Common | 772.9 | 872.0 | 1,065.2 | 947.2 | 967.8 | 1,088.2 | 1,259.5 | 1,137.8 | — | 1,290.0 | 1,645.2 | 1,656.2 | |
| Per Share | |||||||||||||
| Basic EPS | 9.40 | 10.40 | 12.68 | 11.27 | 11.52 | 12.95 | 14.98 | 13.53 | 13.78 | 15.29 | 19.33 | 19.43 | |
| Diluted EPS | 9.37 | 10.37 | 12.65 | 11.25 | 11.49 | 12.91 | 14.94 | 13.50 | 13.75 | 15.25 | 19.28 | 19.40 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Services | 10.2 | 3.6 | 0.4 | 0.4 | 2.0 | 0.6 | 0.5 | 1.0 | 1.2 | 1.4 | 1.5 | 2.3 | |
| + Fees & Commission Income | 356.1 | 365.1 | 429.1 | 404.5 | 431.5 | 438.7 | 470.2 | 434.2 | 489.0 | 545.9 | 645.2 | 594.4 | |
| + Net Gain on Fair Value Changes | 33.5 | 23.1 | 60.3 | 32.4 | 45.5 | 61.7 | 56.9 | 29.1 | 23.4 | 17.2 | 41.7 | 50.2 | |
| + Net Gain on Derecognition — Amortised Cost | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.2 | 93.9 | 146.6 | 76.4 | 101.3 | 114.9 | 161.3 | |
| Expense Detail — as filed | |||||||||||||
| + Impairment on Financial Instruments | 399.9 | 358.8 | 186.5 | 581.7 | 623.5 | 664.0 | 625.1 | 882.3 | 897.2 | 910.5 | 846.3 | 922.1 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 0.2 | -46.1 | -17.5 | -1.1 | -92.2 | 101.1 | -148.9 | -79.8 | 47.2 | 37.7 | 167.4 | -25.3 | |
| + Items NOT to be Reclassified to P&L | -21.0 | -0.6 | -3.1 | 0.8 | -10.2 | -0.4 | -3.8 | -4.6 | -8.3 | 3.5 | 5.6 | -3.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -1.0 | -1.2 | -2.1 | 0.9 | 1.4 | -0.9 | |
| + Tax on Items NOT to be Reclassified — alt tag | -1.7 | -0.2 | -0.8 | 0.2 | -2.6 | -0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | 26.0 | -61.0 | -20.2 | -2.3 | -113.0 | 135.6 | -195.3 | -102.1 | 71.3 | 46.9 | 218.2 | -29.9 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -49.2 | -25.7 | 17.9 | 11.8 | 54.9 | -7.2 | |
| + Tax on Items to be Reclassified — alt tag | 6.6 | -15.4 | -5.1 | -0.6 | -28.4 | 34.1 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 773.1 | 825.9 | 1,047.8 | 946.0 | 875.6 | 1,189.3 | 1,118.5 | 1,058.0 | — | 1,327.7 | 1,812.6 | 1,630.9 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 9.40 | 10.40 | 12.68 | 11.27 | 11.52 | 12.95 | 14.98 | 13.53 | 13.78 | 15.29 | 19.33 | 19.43 | |
| Diluted EPS — Continuing Operations | 9.37 | 10.37 | 12.65 | 11.25 | 11.49 | 12.91 | 14.94 | 13.50 | 13.75 | 15.25 | 19.28 | 19.40 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 4,622.6 | 5,007.4 | 5,427.6 | 5,812.3 | 6,255.1 | 6,733.0 | 7,045.6 | 7,266.8 | 7,491.4 | 7,898.2 | 8,416.7 | 8,856.3 | |
| 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) | 1,065.0 | 1,156.5 | 1,428.0 | 1,274.5 | 1,304.2 | 1,464.6 | 1,698.1 | 1,531.3 | 1,564.7 | 1,735.1 | 2,142.0 | 2,222.1 | |
| Net Income Adj (tax-effected) | 772.9 | 872.0 | 1,065.2 | 947.2 | 967.8 | 1,088.2 | 1,259.5 | 1,137.8 | 1,159.6 | 1,290.0 | 1,645.2 | 1,656.2 | |
| EPS Adj | 9.40 | 10.40 | 12.68 | 11.27 | 11.52 | 12.95 | 14.98 | 13.53 | 13.78 | 15.29 | 19.33 | 19.43 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Filed Debt Equity | 0.08 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | |
| Interest Earned | 4,222.9 | 4,615.6 | 4,937.8 | 5,375.0 | 5,776.1 | 6,166.8 | 6,424.0 | 6,656.0 | 6,901.4 | 7,232.4 | 7,613.5 | 8,048.1 | |
| Paid Up Equity Capital | 164.6 | 168.0 | 168.1 | 168.1 | 168.2 | 168.2 | 168.3 | 168.3 | 168.4 | 168.9 | 170.5 | 170.6 | |