In ₹ Crore except Per Share 12 Months Ending | 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 | 1,905.1 | 1,947.6 | 2,057.3 | 2,130.2 | 2,175.4 | 2,249.5 | |
| Other Income | 10.6 | 12.2 | 0.6 | 9.7 | 5.9 | 1.1 | |
| Total Income | 1,915.6 | 1,959.8 | 2,057.9 | 2,139.9 | 2,181.3 | 2,250.6 | |
| Expenses | |||||||
| + Employee Benefit Expense | 21.4 | 21.2 | 26.0 | 29.0 | 29.4 | 32.6 | |
| + Finance Costs | 1,103.7 | 1,218.3 | 1,213.0 | 1,232.6 | 1,240.9 | 1,341.3 | |
| + Depreciation & Amortisation | 10.8 | 10.0 | 10.4 | 11.0 | 12.5 | 9.9 | |
| + Other Expenses | 20.5 | 42.9 | 42.2 | 20.9 | 64.1 | 34.5 | |
| Total Expenses | 1,285.9 | 1,655.0 | 1,361.5 | 1,422.7 | 1,562.1 | 1,836.9 | |
| EBITDA | 1,733.7 | 1,520.9 | 1,919.2 | 1,951.0 | 1,866.6 | 1,763.8 | |
| EBIT | 1,722.9 | 1,510.9 | 1,908.8 | 1,940.1 | 1,854.1 | 1,753.9 | |
| Profit | |||||||
| PBT before Exceptional Items | 629.7 | 304.8 | 696.4 | 717.2 | 619.1 | 413.8 | |
| Pretax Income | 629.7 | 304.8 | 696.4 | 717.2 | 619.1 | 413.8 | |
| + Current Tax | 140.1 | 113.4 | 140.9 | 178.6 | 132.3 | 187.8 | |
| + Deferred Tax | -12.0 | -55.4 | 6.2 | -46.6 | -5.7 | -112.6 | |
| Tax Expense | 128.2 | 58.0 | 147.1 | 132.0 | 126.5 | 75.2 | |
| Net Income | 501.6 | 246.9 | 549.3 | 585.2 | 492.6 | 338.5 | |
| + Net Income — Continuing Ops | 501.6 | 246.9 | 549.3 | 585.2 | 492.6 | 338.5 | |
| + Other Comprehensive Income | -14.0 | 19.3 | 65.4 | -48.2 | 86.6 | -60.2 | |
| Total Comprehensive Income | 487.6 | 266.2 | 614.8 | 537.0 | 579.2 | 278.3 | |
| Net Income to Common | 487.6 | 266.2 | 614.8 | 537.0 | 492.6 | 338.5 | |
| Per Share | |||||||
| Basic EPS | 1.87 | 0.91 | 1.97 | 2.09 | 1.76 | 1.21 | |
| Diluted EPS | 1.87 | 0.91 | 1.97 | 2.09 | 1.76 | 1.21 | |
| Revenue Detail — as filed | |||||||
| + Rental Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Fees & Commission Income | 28.6 | 15.3 | 12.2 | 19.1 | 12.2 | 37.5 | |
| + Net Gain on Fair Value Changes | 3.4 | 9.5 | 7.6 | -0.2 | 14.4 | 1.4 | |
| Expense Detail — as filed | |||||||
| + Impairment on Financial Instruments | 129.4 | 362.6 | 69.9 | 129.3 | 215.3 | 418.5 | |
| Other Comprehensive Income — detail | |||||||
| + Other Comprehensive Income | -14.0 | 19.3 | 65.4 | -48.2 | 86.6 | -60.2 | |
| + Items NOT to be Reclassified to P&L | -3.9 | 0.1 | -4.2 | -10.1 | -27.3 | -6.1 | |
| + Tax on Items NOT to be Reclassified | -1.0 | 0.0 | -1.1 | -2.5 | -6.9 | -1.5 | |
| + Items to be Reclassified to P&L | -15.0 | 25.5 | 91.5 | -54.4 | 142.5 | -74.3 | |
| + Tax on Items to be Reclassified | -3.9 | 6.3 | 22.9 | -13.8 | 35.5 | -18.6 | |
| Comprehensive Income — Owners of Parent | -14.0 | 19.3 | 65.4 | -48.2 | 86.6 | -60.2 | |
| Comprehensive Income — Non-controlling Interests | 487.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||
| Basic EPS — Continuing Operations | 1.87 | 0.91 | 1.97 | 2.09 | 1.76 | 1.21 | |
| Diluted EPS — Continuing Operations | 1.87 | 0.91 | 1.97 | 2.09 | 1.76 | 1.21 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||
| Gross Profit | 1,905.1 | 1,947.6 | 2,057.3 | 2,130.2 | 2,175.4 | 2,249.5 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||
| Pretax Income (Adjusted, as filed) | 629.7 | 304.8 | 696.4 | 717.2 | 619.1 | 413.8 | |
| Net Income Adj (tax-effected) | 501.6 | 246.9 | 549.3 | 585.2 | 492.6 | 338.5 | |
| EPS Adj | 1.87 | 0.91 | 1.97 | 2.09 | 1.76 | 1.21 | |
| 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 | |
| Filed Debt Equity | 0.06 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | |
| Interest Earned | 1,862.1 | 1,909.1 | 2,030.4 | 2,102.3 | 2,138.6 | 2,198.7 | |
| Paid Up Equity Capital | 2,68,776.5 | 2,809.2 | 2,809.2 | 2,809.2 | 2,809.2 | 2,809.2 | |