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 | 606.8 | 454.5 | 605.4 | 387.8 | 617.1 | 457.6 | 413.6 | 407.2 | 732.3 | 455.9 | 470.4 | 327.1 | |
| Other Income | 5.2 | 15.4 | 103.1 | 17.3 | 168.7 | -0.2 | 2.3 | 37.7 | 19.9 | 10.8 | 0.1 | 30.7 | |
| Total Income | 612.0 | 469.9 | 708.5 | 405.1 | 785.8 | 457.3 | 415.9 | 444.9 | 752.2 | 466.7 | 470.6 | 357.7 | |
| Expenses | |||||||||||||
| + Cost of Materials Consumed | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | |
| + Purchases of Stock-in-Trade | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | |
| + Employee Benefit Expense | 69.9 | 68.0 | 99.5 | 70.2 | 72.1 | 63.7 | 105.3 | 70.9 | 89.7 | 71.5 | 123.1 | 74.4 | |
| + Finance Costs | 145.2 | 146.0 | 135.9 | 134.5 | 134.8 | 131.4 | 134.3 | 104.4 | 107.0 | 102.8 | 102.2 | 103.8 | |
| + Depreciation & Amortisation | 20.9 | 21.3 | 20.7 | 20.1 | 21.8 | 20.9 | 20.6 | 21.4 | 20.9 | 20.7 | 22.6 | 20.2 | |
| + Other Expenses | 124.7 | 148.4 | 203.0 | 123.3 | 130.0 | 116.7 | 127.2 | 98.0 | 105.0 | 86.7 | 79.1 | 77.5 | |
| Total Expenses | 92.4 | 397.4 | 425.3 | 364.7 | 509.1 | 363.0 | 75.4 | 340.4 | 370.7 | 449.2 | 439.0 | 262.4 | |
| EBITDA | 680.6 | 224.4 | 336.7 | 177.7 | 264.6 | 246.8 | 493.2 | 192.6 | 489.5 | 130.2 | 156.2 | 188.6 | |
| EBIT | 659.7 | 203.0 | 316.0 | 157.6 | 242.8 | 226.0 | 472.6 | 171.2 | 468.6 | 109.5 | 133.5 | 168.4 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 519.6 | 72.5 | 283.3 | 40.4 | 276.7 | 94.4 | 340.5 | 104.5 | 381.5 | 17.5 | 31.5 | 95.3 | |
| + Exceptional Items | 0.0 | -1.4 | 4.0 | 0.0 | -1.9 | 0.0 | -1.0 | -1.6 | 0.0 | -4.9 | -4.2 | 0.6 | |
| Pretax Income | 519.6 | 71.1 | 287.3 | 40.4 | 274.8 | 94.4 | 339.5 | 102.8 | 381.5 | 12.6 | 27.4 | 95.9 | |
| + Current Tax | 48.4 | -5.3 | 0.7 | 16.0 | 61.0 | 17.5 | -24.4 | 16.9 | 77.7 | -12.2 | 1.0 | 20.1 | |
| + Deferred Tax | 298.5 | 37.0 | 129.2 | 112.4 | 28.9 | 85.6 | 103.5 | 23.5 | -13.6 | 3.9 | -7.7 | 15.6 | |
| Tax Expense | 346.9 | 31.8 | 130.0 | 128.4 | 89.9 | 103.1 | 79.1 | 40.4 | 64.1 | -8.3 | -6.7 | 35.7 | |
| Net Income | 172.8 | 39.3 | 157.3 | -88.0 | 184.9 | -8.7 | 260.4 | 62.4 | 317.4 | 20.8 | 34.1 | 60.3 | |
| + Net Income — Continuing Ops | 172.8 | 39.3 | 157.3 | -88.0 | 184.9 | -8.7 | 260.4 | 62.4 | 317.4 | 20.8 | 34.1 | 60.3 | |
| + Other Comprehensive Income | 210.8 | 6.6 | 149.4 | 421.3 | 2,178.9 | 1,469.5 | 2,592.3 | 135.8 | -22.0 | 20.7 | 4.8 | 42.3 | |
| Total Comprehensive Income | 383.6 | 46.0 | 306.7 | 333.4 | 2,363.8 | 1,460.8 | 2,852.7 | 198.2 | 295.4 | 41.5 | 38.9 | 102.5 | |
| Net Income to Common | 0.0 | 0.0 | 133.3 | -108.2 | 82.6 | 741.5 | 227.3 | 39.9 | 143.0 | -15.2 | 13.2 | 33.5 | |
| Minority Interest | 0.0 | 0.0 | 24.0 | 20.2 | 102.3 | 719.3 | 33.2 | 22.5 | 174.5 | 36.1 | 20.8 | 26.8 | |
| Per Share | |||||||||||||
| Basic EPS | 0.39 | 0.07 | 0.54 | -0.41 | 0.32 | -0.12 | 0.87 | 0.15 | 0.53 | -0.06 | 0.05 | 0.12 | |
| Diluted EPS | 0.39 | 0.07 | 0.54 | -0.41 | 0.32 | -0.12 | 0.87 | 0.15 | 0.53 | -0.06 | 0.05 | 0.12 | |
| Revenue Detail — as filed | |||||||||||||
| + Sale of Products | 0.1 | 0.1 | 0.1 | 0.1 | — | 0.1 | 0.0 | 0.1 | 8.3 | 74.5 | 25.4 | 0.1 | |
| + Sale of Services | 110.5 | 111.5 | 135.3 | 108.0 | — | 106.8 | 102.6 | 80.3 | 79.4 | -9.8 | 37.6 | 58.5 | |
| + Rental Income | 8.9 | 8.9 | 13.6 | 8.0 | — | 9.9 | 12.0 | 14.7 | 9.2 | 15.3 | 11.3 | 12.9 | |
| + Dividend Income | 192.3 | 36.6 | -70.6 | 1.5 | — | 0.9 | 2.5 | 0.1 | 385.5 | 1.2 | 3.1 | 10.8 | |
| + Fees & Commission Income | 122.1 | 124.3 | 166.4 | 135.1 | — | 145.3 | 168.5 | 148.9 | 147.5 | 151.0 | 181.8 | 158.0 | |
| + Net Gain on Fair Value Changes | 60.7 | 56.7 | 90.3 | 14.2 | — | 83.9 | -21.1 | 58.7 | 13.0 | 110.6 | 57.8 | -26.4 | |
| Expense Detail — as filed | |||||||||||||
| + Fees & Commission Expense | 26.2 | 10.8 | 27.0 | 27.6 | — | 29.2 | 24.0 | 28.3 | 27.4 | 26.8 | 27.9 | 30.7 | |
| + Impairment on Financial Instruments | -294.9 | 2.5 | -61.3 | -11.5 | — | 0.6 | -336.6 | 16.9 | 20.3 | 140.0 | 83.5 | -44.6 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 210.8 | 6.6 | 149.4 | 421.3 | — | 1,469.5 | 2,592.3 | 135.8 | -22.0 | 20.7 | 4.8 | 42.3 | |
| + Items NOT to be Reclassified to P&L | 290.7 | 32.4 | 223.2 | 570.7 | 1,795.6 | 1,726.1 | 3,024.7 | 157.7 | -25.6 | 24.3 | 5.6 | 45.3 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | 432.5 | 22.5 | -3.4 | 3.7 | 1.2 | 6.3 | |
| + Tax on Items NOT to be Reclassified — alt tag | 79.8 | 30.0 | 79.1 | 144.1 | -377.4 | 247.0 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.2 | 6.6 | 8.1 | -8.2 | 9.1 | -15.0 | 0.1 | 0.9 | -0.0 | 0.1 | 0.0 | 5.1 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | 0.1 | 0.3 | -0.2 | -0.0 | -0.4 | 1.8 | |
| + Tax on Items to be Reclassified — alt tag | -0.2 | 2.3 | 2.8 | -2.9 | 3.2 | -5.4 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 0.0 | 0.0 | 70.3 | 106.2 | 1,154.5 | 0.0 | 2,968.2 | 111.6 | 131.2 | -4.6 | 15.4 | 80.9 | |
| Comprehensive Income — Non-controlling Interests | 770.2 | 91.9 | 79.1 | 227.1 | 1,024.4 | 0.0 | 2,476.9 | 86.6 | 164.2 | 46.0 | 23.5 | 64.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 0.39 | 0.07 | 0.54 | -0.41 | 0.32 | -0.12 | 0.87 | 0.15 | 0.53 | -0.06 | 0.05 | 0.12 | |
| Diluted EPS — Continuing Operations | 0.39 | 0.07 | 0.54 | -0.41 | 0.32 | -0.12 | 0.87 | 0.15 | 0.53 | -0.06 | 0.05 | 0.12 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 606.5 | 454.0 | 605.0 | 387.3 | 616.6 | 456.9 | 413.1 | 406.6 | 731.8 | 455.2 | 469.8 | 326.6 | |
| Gross Margin % | 99.94 | 99.90 | 99.92 | 99.87 | 99.92 | 99.86 | 99.87 | 99.86 | 99.94 | 99.85 | 99.86 | 99.86 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 519.6 | 72.5 | 283.3 | 40.4 | 276.7 | 94.4 | 340.5 | 104.5 | 381.5 | 17.5 | 31.5 | 95.3 | |
| − Exceptional Items (reconciliation) | 0.0 | -1.4 | 4.0 | 0.0 | -1.9 | 0.0 | -1.0 | -1.6 | 0.0 | -4.9 | -4.2 | 0.6 | |
| Net Income Adj (tax-effected) | 172.8 | 40.1 | 155.1 | -88.0 | 186.2 | -8.7 | 261.2 | 63.4 | 317.4 | 25.8 | 38.2 | 59.9 | |
| EPS Adj | 0.39 | 0.07 | 0.53 | -0.41 | 0.32 | -0.12 | 0.87 | 0.15 | 0.53 | -0.07 | 0.06 | 0.12 | |
| 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 | |
| Interest Earned | 112.3 | 116.4 | 270.4 | 120.9 | — | 110.7 | 149.1 | 104.5 | 89.4 | 113.1 | 153.4 | 113.3 | |
| Paid Up Equity Capital | 2,489.6 | 2,489.6 | 2,489.6 | 2,613.6 | 2,613.6 | 2,613.6 | 2,694.3 | 2,694.3 | 2,694.3 | 2,694.3 | 2,694.3 | 2,694.3 | |