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 | 1,246.9 | 1,292.2 | 1,457.5 | 1,512.0 | 1,453.3 | 1,380.4 | 1,406.6 | 1,462.9 | 1,508.4 | 1,490.4 | 1,597.3 | 1,783.5 | |
| Other Income | 0.7 | 3.0 | 1.6 | 0.6 | 0.6 | 1.6 | 1.1 | 0.7 | 0.7 | 0.9 | 1.3 | 0.9 | |
| Total Income | 1,247.6 | 1,295.2 | 1,459.1 | 1,512.6 | 1,453.9 | 1,381.9 | 1,407.7 | 1,463.6 | 1,509.0 | 1,491.3 | 1,598.6 | 1,784.4 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 161.8 | 156.7 | 194.6 | 187.8 | 188.8 | 178.4 | 175.4 | 221.2 | 219.3 | 226.9 | 211.7 | 242.0 | |
| + Finance Costs | 423.9 | 441.5 | 482.2 | 510.3 | 484.6 | 474.9 | 477.8 | 482.2 | 479.5 | 459.3 | 478.1 | 550.1 | |
| + Depreciation & Amortisation | 12.3 | 13.1 | 13.8 | 14.4 | 17.2 | 15.5 | 15.2 | 15.2 | 15.8 | 16.4 | 15.7 | 16.2 | |
| + Other Expenses | 85.3 | 81.8 | 85.6 | 90.6 | 91.0 | 89.6 | 105.3 | 91.1 | 99.0 | 107.7 | 111.7 | 103.0 | |
| Total Expenses | 780.8 | 819.7 | 929.6 | 977.8 | 1,201.9 | 1,510.9 | 1,356.6 | 1,382.5 | 1,339.9 | 1,153.4 | 1,153.6 | 1,124.4 | |
| EBITDA | 902.3 | 927.1 | 1,023.8 | 1,058.9 | 753.2 | 359.9 | 542.9 | 577.8 | 663.8 | 812.7 | 937.4 | 1,225.4 | |
| EBIT | 890.0 | 914.0 | 1,010.0 | 1,044.5 | 736.0 | 344.4 | 527.8 | 562.5 | 648.0 | 796.4 | 921.7 | 1,209.2 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 466.8 | 475.6 | 529.5 | 534.7 | 252.0 | -128.9 | 51.1 | 81.1 | 169.2 | 337.9 | 445.0 | 660.0 | |
| Pretax Income | 466.8 | 475.6 | 529.5 | 534.7 | 252.0 | -128.9 | 51.1 | 81.1 | 169.2 | 337.9 | 445.0 | 660.0 | |
| + Current Tax | 132.9 | 148.4 | 151.0 | 157.9 | 145.8 | 70.0 | 14.6 | 0.0 | 4.5 | 119.3 | 121.0 | 132.1 | |
| + Deferred Tax | -13.2 | -26.1 | -18.6 | -20.9 | -79.9 | -99.4 | -10.7 | 20.9 | 38.8 | -33.5 | -15.5 | 34.5 | |
| Tax Expense | 119.7 | 122.2 | 132.4 | 137.1 | 65.9 | -29.4 | 3.9 | 20.9 | 43.4 | 85.8 | 105.5 | 166.6 | |
| Net Income | 347.0 | 353.3 | 397.1 | 397.7 | 186.1 | -99.5 | 47.2 | 60.2 | 125.8 | 252.1 | 339.6 | 493.4 | |
| + Net Income — Continuing Ops | 347.0 | 353.3 | 397.1 | 397.7 | 186.1 | -99.5 | 47.2 | 60.2 | 125.8 | 252.1 | 339.6 | 493.4 | |
| + Other Comprehensive Income | -5.0 | 11.1 | -9.5 | -14.5 | -7.9 | 7.9 | -12.6 | -2.8 | 2.6 | 2.6 | 48.7 | -0.3 | |
| Total Comprehensive Income | 342.0 | 364.4 | 387.6 | 383.1 | 178.1 | -91.6 | 34.6 | 57.4 | 128.4 | 254.7 | 388.2 | 493.1 | |
| Net Income to Common | 347.0 | 353.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 21.82 | 22.20 | 24.93 | 24.95 | 11.67 | -6.24 | 2.96 | 3.77 | 7.87 | 15.76 | 21.20 | 30.79 | |
| Diluted EPS | 21.69 | 22.05 | 24.79 | 24.82 | 11.61 | -6.24 | 2.95 | 3.76 | 7.83 | 15.68 | 21.11 | 30.65 | |
| Revenue Detail — as filed | |||||||||||||
| + Fees & Commission Income | 30.1 | 27.2 | 29.1 | 27.3 | 16.0 | 26.0 | 32.3 | 26.2 | 28.2 | 33.5 | 47.9 | 34.5 | |
| + Net Gain on Fair Value Changes | 9.1 | 10.2 | 11.3 | 13.8 | 13.0 | 12.6 | 12.0 | 9.3 | 8.3 | 8.1 | 11.9 | 21.6 | |
| + Net Gain on Derecognition — Amortised Cost | 8.7 | -0.4 | 40.9 | 25.7 | -0.7 | -1.1 | -0.4 | 31.0 | 41.3 | 1.3 | 0.3 | -0.1 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 1.8 | 0.4 | 0.2 | 0.2 | 0.1 | 0.6 | 0.1 | 1.0 | 0.5 | 0.6 | 1.1 | 0.6 | |
| + Impairment on Financial Instruments | 95.9 | 126.2 | 153.3 | 174.6 | 420.2 | 751.9 | 582.9 | 571.9 | 525.7 | 342.6 | 335.3 | 212.5 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | -5.0 | 11.1 | -9.5 | -14.5 | -7.9 | 7.9 | -12.6 | -2.8 | 2.6 | 2.6 | 48.7 | -0.3 | |
| + Items NOT to be Reclassified to P&L | -0.3 | 0.8 | 2.1 | -6.4 | -0.9 | 0.9 | 0.1 | 3.8 | -7.1 | 2.1 | 3.1 | -5.5 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 0.0 | 1.0 | -1.8 | 0.5 | 0.8 | -1.4 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.1 | 0.2 | 0.5 | -1.6 | -0.2 | 0.2 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -6.4 | 14.0 | -14.8 | -13.0 | -9.7 | 9.7 | -16.9 | -7.5 | 10.6 | 1.4 | 62.0 | 5.1 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -4.3 | -1.9 | 2.7 | 0.3 | 15.6 | 1.3 | |
| + Tax on Items to be Reclassified — alt tag | -1.6 | 3.5 | -3.7 | -3.3 | -2.4 | 2.4 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 342.0 | 364.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 21.82 | 22.20 | 24.93 | 24.95 | 11.67 | -6.24 | 2.96 | 3.77 | 7.87 | 15.76 | 21.20 | 30.79 | |
| Diluted EPS — Continuing Operations | 21.69 | 22.05 | 24.79 | 24.82 | 11.61 | -6.24 | 2.95 | 3.76 | 7.83 | 15.68 | 21.11 | 30.65 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 1,246.9 | 1,292.2 | 1,457.5 | 1,512.0 | 1,453.3 | 1,380.4 | 1,406.6 | 1,462.9 | 1,508.4 | 1,490.4 | 1,597.3 | 1,783.5 | |
| 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) | 466.8 | 475.6 | 529.5 | 534.7 | 252.0 | -128.9 | 51.1 | 81.1 | 169.2 | 337.9 | 445.0 | 660.0 | |
| Net Income Adj (tax-effected) | 347.0 | 353.3 | 397.1 | 397.7 | 186.1 | -99.5 | 47.2 | 60.2 | 125.8 | 252.1 | 339.6 | 493.4 | |
| EPS Adj | 21.82 | 22.20 | 24.93 | 24.95 | 11.67 | -6.24 | 2.96 | 3.77 | 7.87 | 15.76 | 21.20 | 30.79 | |
| 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 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Filed Debt Equity | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | |
| Interest Earned | 1,187.4 | 1,244.4 | 1,363.2 | 1,437.2 | 1,417.7 | 1,337.6 | 1,354.3 | 1,388.1 | 1,414.1 | 1,435.0 | 1,525.4 | 1,714.1 | |
| Paid Up Equity Capital | 159.1 | 159.2 | 159.4 | 159.4 | 159.5 | 159.6 | 159.7 | 159.7 | 159.9 | 160.1 | 160.2 | 160.3 | |