| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
| 1,473 | 1,445 | 1,286 | 1,071 | 875 | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 8.7 | 8.2 | 2.3 | 5.6 | 3.6 | ||
| 1,482 | 1,453 | 1,288 | 1,077 | 879 | ||
Expenses | ||||||
| 85.4 | 84.8 | 76.2 | 62.8 | 49.9 | ||
| 246 | 239 | 218 | 188 | 150 | ||
| 159 | 167 | 201 | 202 | 177 | ||
| 141 | 139 | 139 | 112 | 96.6 | ||
| 442 | 429 | 357 | 297 | 228 | ||
| 1,073 | 1,059 | 992 | 862 | 701 | ||
| 700 | 691 | 634 | 523 | 448 | ||
| 560 | 552 | 495 | 411 | 351 | ||
Profit | ||||||
| 409 | 393 | 296 | 215 | 177 | ||
| −33.3 | −33.3 | 0.0 | 0.0 | 0.0 | ||
| 376 | 360 | 296 | 215 | 177 | ||
| 52.0 | 46.9 | 36.3 | 33.5 | 26.9 | ||
| 25.8 | 23.9 | 16.8 | 0.6 | 10.8 | ||
| 77.8 | 70.8 | 53.1 | 34.1 | 37.7 | ||
| −0.8 | −0.9 | −0.3 | 0.7 | 0.9 | ||
| 298 | 288 | 243 | 182 | 141 | ||
| 298 | 289 | 243 | 181 | 140 | ||
| −0.3 | −0.2 | 0.0 | −0.4 | 0.2 | ||
| 297 | 288 | 243 | 181 | 141 | ||
| 235 | 227 | 197 | 148 | 115 | ||
| 62.8 | 61.2 | 46.6 | 33.2 | 26.0 | ||
Per share | ||||||
| ₹2.97 | ₹2.87 | ₹2.48 | ₹1.88 | ₹1.45 | ||
| ₹2.97 | ₹2.87 | ₹2.48 | ₹1.88 | ₹1.45 | ||
Other comprehensive income — detail | ||||||
| −0.3 | −0.2 | 0.0 | — | — | ||
| −0.4 | −0.3 | 0.1 | −0.4 | 0.2 | ||
| −0.1 | −0.1 | 0.0 | — | — | ||
| — | — | — | −0.0 | 0.1 | ||
| 235 | 227 | 197 | 148 | 115 | ||
| 62.7 | 61.2 | 46.5 | 33.1 | 26.0 | ||
Per share — as-filed variants | ||||||
| ₹2.97 | ₹2.87 | ₹2.48 | ₹1.88 | ₹1.45 | ||
| ₹2.97 | ₹2.87 | ₹2.48 | ₹1.88 | ₹1.45 | ||
Derived — gross profit (revenue − materials − purchases − Δ inventories) | ||||||
| 1,388 | 1,360 | 1,210 | 1,008 | 825 | ||
| 94.2% | 94.1% | 94.1% | 94.1% | 94.3% | ||
Adjusted (ex-exceptional items) — derived | ||||||
| 409 | 393 | 296 | 215 | 177 | ||
| −33.3 | −33.3 | 0.0 | 0.0 | 0.0 | ||
| 324 | 315 | 243 | 182 | 141 | ||
| ₹3.23 | ₹3.14 | ₹2.48 | ₹1.88 | ₹1.45 | ||
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 | 875.0 | 1,071.1 | 1,286.1 | 1,444.5 | 1,473.3 | |
| Other Income | 3.6 | 5.6 | 2.3 | 8.2 | 8.7 | |
| Total Income | 878.6 | 1,076.8 | 1,288.4 | 1,452.7 | 1,482.0 | |
| Expenses | ||||||
| + Cost of Materials Consumed | 49.9 | 62.8 | 76.2 | 84.8 | 85.4 | |
| + Employee Benefit Expense | 149.7 | 187.8 | 218.5 | 239.3 | 246.0 | |
| + Finance Costs | 177.2 | 201.6 | 200.7 | 167.2 | 158.9 | |
| + Depreciation & Amortisation | 96.6 | 112.1 | 139.3 | 138.8 | 140.7 | |
| + Other Expenses | 227.8 | 297.3 | 357.3 | 429.3 | 441.5 | |
| Total Expenses | 701.2 | 861.6 | 991.9 | 1,059.3 | 1,072.5 | |
| EBITDA | 447.6 | 523.2 | 634.1 | 691.2 | 700.4 | |
| EBIT | 351.0 | 411.1 | 494.8 | 552.4 | 559.7 | |
| Profit | ||||||
| PBT before Exceptional Items | 177.4 | 215.1 | 296.5 | 393.3 | 409.5 | |
| + Exceptional Items | 0.0 | 0.0 | 0.0 | -33.3 | -33.3 | |
| Pretax Income | 177.4 | 215.1 | 296.5 | 360.1 | 376.2 | |
| + Current Tax | 26.9 | 33.5 | 36.3 | 46.9 | 52.0 | |
| + Deferred Tax | 10.8 | 0.6 | 16.8 | 23.9 | 25.8 | |
| Tax Expense | 37.7 | 34.1 | 53.1 | 70.8 | 77.8 | |
| + Share of Associates & JVs | 0.9 | 0.7 | -0.3 | -0.9 | -0.8 | |
| Net Income | 140.5 | 181.7 | 243.1 | 288.3 | 297.6 | |
| + Net Income — Continuing Ops | 139.7 | 181.0 | 243.4 | 289.3 | 298.4 | |
| + Other Comprehensive Income | 0.2 | -0.4 | 0.0 | -0.2 | -0.3 | |
| Total Comprehensive Income | 140.7 | 181.3 | 243.2 | 288.1 | 297.3 | |
| Net Income to Common | 114.6 | 148.5 | 196.6 | 227.1 | 234.8 | |
| Minority Interest | 26.0 | 33.2 | 46.6 | 61.2 | 62.8 | |
| Per Share | ||||||
| Basic EPS | 1.45 | 1.88 | 2.48 | 2.87 | 2.97 | |
| Diluted EPS | 1.45 | 1.88 | 2.48 | 2.87 | 2.97 | |
| Other Comprehensive Income — detail | ||||||
| + Other Comprehensive Income | — | — | 0.0 | -0.2 | -0.3 | |
| + Items NOT to be Reclassified to P&L | 0.2 | -0.4 | 0.1 | -0.3 | -0.4 | |
| + Tax on Items NOT to be Reclassified | — | — | 0.0 | -0.1 | -0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | -0.0 | — | — | — | |
| Comprehensive Income — Owners of Parent | 114.7 | 148.2 | 196.6 | 226.9 | 234.6 | |
| Comprehensive Income — Non-controlling Interests | 26.0 | 33.1 | 46.5 | 61.2 | 62.7 | |
| Per Share — as-filed variants | ||||||
| Basic EPS — Continuing Operations | 1.45 | 1.88 | 2.48 | 2.87 | 2.97 | |
| Diluted EPS — Continuing Operations | 1.45 | 1.88 | 2.48 | 2.87 | 2.97 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||||
| Gross Profit | 825.1 | 1,008.3 | 1,209.9 | 1,359.7 | 1,387.9 | |
| Gross Margin % | 94.30 | 94.14 | 94.07 | 94.13 | 94.20 | |
| Adjusted (ex-Exceptional Items) — derived | ||||||
| Pretax Income (Adjusted, as filed) | 177.4 | 215.1 | 296.5 | 393.3 | 409.5 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | 0.0 | -33.3 | -33.3 | |
| Net Income Adj (tax-effected) | 140.5 | 181.7 | 243.1 | 315.0 | 323.9 | |
| EPS Adj | 1.45 | 1.88 | 2.48 | 3.14 | 3.23 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Paid Up Equity Capital | 791.6 | 791.8 | 791.8 | 791.8 | 791.8 | |