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 | 713.6 | 554.6 | 9.8 | 10.7 | |
| Other Income | 235.5 | 289.7 | 415.8 | 391.5 | |
| Total Income | 949.0 | 844.4 | 425.6 | 402.2 | |
| Expenses | |||||
| + Cost of Materials Consumed | 537.6 | 454.8 | 1.9 | 2.3 | |
| + Purchases of Stock-in-Trade | 1.0 | 1.3 | 0.0 | 0.0 | |
| + Changes in Inventories | 8.2 | 1.7 | -0.6 | -0.6 | |
| + Employee Benefit Expense | 65.8 | 40.4 | 7.8 | 9.0 | |
| + Finance Costs | 146.3 | 111.1 | 48.5 | 22.8 | |
| + Depreciation & Amortisation | 12.5 | 9.2 | 2.4 | 2.7 | |
| + Other Expenses | 116.6 | 83.1 | 32.0 | 30.6 | |
| Total Expenses | 888.1 | 701.5 | 92.1 | 66.8 | |
| EBITDA | -15.7 | -26.5 | -31.4 | -30.6 | |
| EBIT | -28.2 | -35.7 | -33.8 | -33.3 | |
| Profit | |||||
| PBT before Exceptional Items | 61.0 | 142.8 | 333.5 | 335.5 | |
| + Exceptional Items | 3.1 | -10.3 | 13.0 | 4.3 | |
| Pretax Income | 64.1 | 132.5 | 346.5 | 339.8 | |
| + Current Tax | 19.8 | 40.8 | 69.8 | 71.5 | |
| + Deferred Tax | -4.0 | -1.0 | -2.9 | -1.4 | |
| Tax Expense | 15.8 | 39.8 | 66.9 | 70.1 | |
| Net Income | 48.3 | 157.2 | 1,521.9 | 339.8 | |
| + Net Income — Continuing Ops | 48.3 | 92.8 | 279.6 | 269.7 | |
| + Net Income — Discontinued Ops | 0.0 | 64.5 | 1,242.4 | 70.1 | |
| + Other Comprehensive Income | 11.6 | 20.4 | 95.0 | 90.4 | |
| Total Comprehensive Income | 59.9 | 177.6 | 1,616.9 | 430.2 | |
| Per Share | |||||
| Basic EPS | 9.73 | 31.71 | 307.01 | 68.55 | |
| Diluted EPS | 9.73 | 0.00 | 0.00 | 45.25 | |
| Continuing & Discontinued Operations | |||||
| + Discontinued Operations — before Tax | 0.0 | 84.8 | 1,480.5 | 114.7 | |
| + Tax — Discontinued Operations | 0.0 | 20.4 | 238.2 | 44.6 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 20.4 | 95.0 | 90.4 | |
| + Items NOT to be Reclassified to P&L | -0.6 | -0.3 | -0.1 | -0.1 | |
| + Tax on Items NOT to be Reclassified | — | -0.1 | -0.0 | -0.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | -0.2 | — | — | — | |
| + Items to be Reclassified to P&L | 12.0 | — | — | — | |
| + Tax on Items to be Reclassified | — | -20.6 | -95.1 | -49.1 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 9.73 | 18.71 | 56.40 | 54.41 | |
| Diluted EPS — Continuing Operations | 9.73 | 0.00 | 0.00 | 37.51 | |
| Basic EPS — Discontinued Operations | 0.00 | 13.00 | 250.61 | 14.14 | |
| Diluted EPS — Discontinued Operations | 0.00 | 0.00 | 0.00 | 7.74 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 166.7 | 96.9 | 8.4 | 8.9 | |
| Gross Margin % | 23.37 | 17.47 | 86.17 | 83.77 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 61.0 | 142.8 | 333.5 | 335.5 | |
| − Exceptional Items (reconciliation) | 3.1 | -10.3 | 13.0 | 4.3 | |
| Net Income Adj (tax-effected) | 45.9 | 164.4 | 1,511.5 | 336.4 | |
| EPS Adj | 9.26 | 33.17 | 304.89 | 67.86 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | |
| Paid Up Equity Capital | 9.9 | 9.9 | 9.9 | 9.9 | |