| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
| 970 | 891 | 576 | 427 | 341 | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 79.8 | 69.5 | 32.3 | 35.6 | 11.2 | ||
| 1,050 | 960 | 608 | 463 | 353 | ||
Expenses | ||||||
| 444 | 400 | 237 | 179 | 145 | ||
| −0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| 81.3 | 78.1 | 62.4 | 48.1 | 34.4 | ||
| 17.8 | 17.6 | 11.8 | 8.5 | 5.2 | ||
| 62.1 | 59.2 | 41.2 | 34.4 | 29.6 | ||
| 63.5 | 57.2 | 45.1 | 40.0 | 31.7 | ||
| 668 | 612 | 398 | 310 | 246 | ||
| 382 | 355 | 231 | 159 | 131 | ||
| 320 | 296 | 190 | 125 | 101 | ||
Profit | ||||||
| 382 | 348 | 211 | 152 | 107 | ||
| −208 | −208 | −251 | 1.6 | 44.7 | ||
| 173 | 140 | −40.3 | 154 | 152 | ||
| −33.6 | −34.9 | 33.4 | 29.1 | 14.7 | ||
| −17.4 | −22.5 | 5.1 | −0.5 | 11.6 | ||
| −51.0 | −57.4 | 38.5 | 28.6 | 26.4 | ||
| 225 | 197 | −78.8 | 125 | 125 | ||
| 225 | 197 | −78.8 | 125 | 125 | ||
| 18.3 | 18.2 | 5.8 | 0.6 | 7.1 | ||
| 243 | 215 | −72.9 | 126 | 132 | ||
| 206 | 180 | −90.1 | 124 | — | ||
| 18.0 | 17.1 | 11.3 | 1.3 | — | ||
Per share | ||||||
| ₹32.26 | ₹28.12 | −₹14.08 | ₹19.56 | ₹19.58 | ||
| ₹32.26 | ₹28.12 | −₹14.08 | ₹19.56 | ₹19.58 | ||
Other comprehensive income — detail | ||||||
| 18.3 | 18.2 | 5.8 | — | — | ||
| 8.0 | 0.2 | 5.8 | 0.6 | 7.1 | ||
| 0.0 | 0.0 | 0.0 | — | — | ||
| — | 18.0 | — | — | — | ||
| 225 | 198 | −84.3 | 124 | — | ||
| 18.0 | 17.1 | 11.3 | 1.3 | — | ||
Per share — as-filed variants | ||||||
| ₹32.26 | ₹28.12 | −₹14.08 | ₹19.56 | ₹19.58 | ||
| ₹32.26 | ₹28.12 | −₹14.08 | ₹19.56 | ₹19.58 | ||
Derived — gross profit (revenue − materials − purchases − Δ inventories) | ||||||
| 527 | 491 | 339 | 248 | 197 | ||
| 54.3% | 55.1% | 58.8% | 58.0% | 57.6% | ||
Adjusted (ex-exceptional items) — derived | ||||||
| 382 | 348 | 211 | 152 | 107 | ||
| −208 | −208 | −251 | 1.6 | 44.7 | ||
| 433 | 405 | 172 | 124 | 88.4 | ||
| ₹62.19 | ₹57.84 | ₹30.80 | ₹19.36 | ₹13.81 | ||
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Revenue from Operations | 341.3 | 427.0 | 576.1 | 890.7 | 970.1 | |
| Other Income | 11.2 | 35.6 | 32.3 | 69.5 | 79.8 | |
| Total Income | 352.6 | 462.6 | 608.5 | 960.3 | 1,049.9 | |
| Expenses | ||||||
| + Cost of Materials Consumed | 144.7 | 179.5 | 237.2 | 400.2 | 443.6 | |
| + Changes in Inventories | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | |
| + Employee Benefit Expense | 34.4 | 48.1 | 62.4 | 78.1 | 81.3 | |
| + Finance Costs | 5.2 | 8.5 | 11.8 | 17.6 | 17.8 | |
| + Depreciation & Amortisation | 29.6 | 34.4 | 41.2 | 59.2 | 62.1 | |
| + Other Expenses | 31.7 | 40.0 | 45.1 | 57.2 | 63.5 | |
| Total Expenses | 245.6 | 310.4 | 397.7 | 612.3 | 668.2 | |
| EBITDA | 130.5 | 159.4 | 231.5 | 355.3 | 381.8 | |
| EBIT | 100.9 | 125.0 | 190.3 | 296.0 | 319.8 | |
| Profit | ||||||
| PBT before Exceptional Items | 107.0 | 152.2 | 210.8 | 348.0 | 381.7 | |
| + Exceptional Items | 44.7 | 1.6 | -251.1 | -208.3 | -208.3 | |
| Pretax Income | 151.7 | 153.8 | -40.3 | 139.7 | 173.5 | |
| + Current Tax | 14.7 | 29.1 | 33.4 | -34.9 | -33.6 | |
| + Deferred Tax | 11.6 | -0.5 | 5.1 | -22.5 | -17.4 | |
| Tax Expense | 26.4 | 28.6 | 38.5 | -57.4 | -51.0 | |
| Net Income | 125.3 | 125.2 | -78.8 | 197.1 | 224.5 | |
| + Net Income — Continuing Ops | 125.3 | 125.2 | -78.8 | 197.1 | 224.5 | |
| + Other Comprehensive Income | 7.1 | 0.6 | 5.8 | 18.2 | 18.3 | |
| Total Comprehensive Income | 132.4 | 125.7 | -72.9 | 215.3 | 242.8 | |
| Net Income to Common | — | 124.4 | -90.1 | 179.9 | 206.5 | |
| Minority Interest | — | 1.3 | 11.3 | 17.1 | 18.0 | |
| Per Share | ||||||
| Basic EPS | 19.58 | 19.56 | -14.08 | 28.12 | 32.26 | |
| Diluted EPS | 19.58 | 19.56 | -14.08 | 28.12 | 32.26 | |
| Other Comprehensive Income — detail | ||||||
| + Other Comprehensive Income | — | — | 5.8 | 18.2 | 18.3 | |
| + Items NOT to be Reclassified to P&L | 7.1 | 0.6 | 5.8 | 0.2 | 8.0 | |
| + Tax on Items NOT to be Reclassified | — | — | 0.0 | 0.0 | 0.0 | |
| + Items to be Reclassified to P&L | — | — | — | 18.0 | — | |
| Comprehensive Income — Owners of Parent | — | 124.4 | -84.3 | 198.2 | 224.8 | |
| Comprehensive Income — Non-controlling Interests | — | 1.3 | 11.3 | 17.1 | 18.0 | |
| Per Share — as-filed variants | ||||||
| Basic EPS — Continuing Operations | 19.58 | 19.56 | -14.08 | 28.12 | 32.26 | |
| Diluted EPS — Continuing Operations | 19.58 | 19.56 | -14.08 | 28.12 | 32.26 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||||
| Gross Profit | 196.6 | 247.5 | 338.9 | 490.6 | 526.6 | |
| Gross Margin % | 57.61 | 57.97 | 58.83 | 55.08 | 54.28 | |
| Adjusted (ex-Exceptional Items) — derived | ||||||
| Pretax Income (Adjusted, as filed) | 107.0 | 152.2 | 210.8 | 348.0 | 381.7 | |
| − Exceptional Items (reconciliation) | 44.7 | 1.6 | -251.1 | -208.3 | -208.3 | |
| Net Income Adj (tax-effected) | 88.4 | 123.9 | 172.3 | 405.3 | 432.8 | |
| EPS Adj | 13.81 | 19.36 | 30.80 | 57.84 | 62.19 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||||
| Face Value | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | |
| Paid Up Equity Capital | 32.0 | 32.0 | 32.0 | 32.0 | 32.0 | |