| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
| 2,123 | 1,178 | 372 | 212 | 607 | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 151 | 87.7 | 91.6 | 67.0 | 53.0 | ||
| 2,274 | 1,266 | 464 | 279 | 660 | ||
Expenses | ||||||
| 3,237 | 2,195 | 1,365 | 1,464 | 514 | ||
| −1,494 | −1,188 | −1,065 | −1,274 | 0.0 | ||
| 136 | 127 | 112 | 84.1 | 79.2 | ||
| 12.9 | 10.9 | 19.4 | 7.4 | 10.9 | ||
| 20.9 | 23.9 | 17.8 | 13.7 | 12.2 | ||
| 218 | 166 | 131 | 109 | 124 | ||
| 2,132 | 1,335 | 579 | 404 | 740 | ||
| 25.4 | −122 | −170 | −171 | −110 | ||
| 4.5 | −145 | −188 | −185 | −122 | ||
Profit | ||||||
| 142 | −68.7 | −115 | −125 | −80.3 | ||
| 25.8 | 25.8 | 0.0 | 0.0 | 67.8 | ||
| 168 | −42.9 | −115 | −125 | −12.5 | ||
| 23.6 | 13.4 | 2.5 | 2.5 | 3.5 | ||
| 49.7 | −5.5 | 6.6 | −46.5 | −0.7 | ||
| 73.3 | 7.9 | 9.2 | −44.0 | 2.8 | ||
| 206 | 349 | 186 | 179 | 118 | ||
| 301 | 298 | 61.4 | 98.3 | 103 | ||
| 94.6 | −50.7 | −125 | −81.2 | −15.3 | ||
| −0.8 | −0.8 | −0.4 | −0.4 | 0.0 | ||
| 300 | 297 | 60.9 | 98.0 | 103 | ||
| 300 | 297 | 61.3 | 98.2 | 101 | ||
| 0.0 | 0.0 | 0.1 | 0.1 | 1.4 | ||
Per share | ||||||
| ₹14.63 | ₹14.64 | ₹3.95 | ₹6.34 | ₹6.56 | ||
| ₹14.59 | ₹14.61 | ₹3.95 | ₹6.33 | ₹6.55 | ||
Other comprehensive income — detail | ||||||
| — | −0.8 | −0.4 | — | — | ||
| — | — | — | −0.5 | 0.0 | ||
| — | 0.8 | 0.5 | — | — | ||
| — | — | — | −0.1 | 0.0 | ||
| — | 0.0 | −0.1 | — | — | ||
| 301 | 298 | 60.9 | 97.9 | 101 | ||
| 0.0 | 0.0 | 0.1 | 0.1 | 1.4 | ||
Per share — as-filed variants | ||||||
| ₹14.63 | ₹14.64 | ₹3.95 | ₹6.34 | ₹6.56 | ||
| ₹14.59 | ₹14.61 | ₹3.95 | ₹6.33 | ₹6.55 | ||
Derived — gross profit (revenue − materials − purchases − Δ inventories) | ||||||
| 380 | 171 | 72.7 | 22.2 | 92.8 | ||
| 17.9% | 14.5% | 19.5% | 10.5% | 15.3% | ||
Adjusted (ex-exceptional items) — derived | ||||||
| 142 | −68.7 | −115 | −125 | −80.3 | ||
| 25.8 | 25.8 | 0.0 | 0.0 | 67.8 | ||
| 286 | 272 | 61.4 | 98.3 | 35.0 | ||
| ₹13.92 | ₹13.37 | ₹3.95 | ₹6.34 | ₹2.23 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Revenue from Operations | 606.6 | 212.1 | 372.3 | 1,178.3 | 2,123.3 | |
| Other Income | 53.0 | 67.0 | 91.6 | 87.7 | 150.5 | |
| Total Income | 659.6 | 279.1 | 463.9 | 1,266.0 | 2,273.9 | |
| Expenses | ||||||
| + Cost of Materials Consumed | 513.8 | 1,463.6 | 1,365.1 | 2,194.8 | 3,237.1 | |
| + Changes in Inventories | 0.0 | -1,273.7 | -1,065.4 | -1,187.9 | -1,494.0 | |
| + Employee Benefit Expense | 79.2 | 84.1 | 111.6 | 127.3 | 136.5 | |
| + Finance Costs | 10.9 | 7.4 | 19.4 | 10.9 | 12.9 | |
| + Depreciation & Amortisation | 12.2 | 13.7 | 17.8 | 23.9 | 20.9 | |
| + Other Expenses | 123.8 | 109.3 | 130.9 | 165.7 | 218.3 | |
| Total Expenses | 739.8 | 404.3 | 579.3 | 1,334.7 | 2,131.8 | |
| EBITDA | -110.1 | -171.1 | -169.9 | -121.6 | 25.4 | |
| EBIT | -122.3 | -184.8 | -187.7 | -145.5 | 4.5 | |
| Profit | ||||||
| PBT before Exceptional Items | -80.3 | -125.2 | -115.5 | -68.7 | 142.1 | |
| + Exceptional Items | 67.8 | 0.0 | 0.0 | 25.8 | 25.8 | |
| Pretax Income | -12.5 | -125.2 | -115.5 | -42.9 | 167.9 | |
| + Current Tax | 3.5 | 2.5 | 2.5 | 13.4 | 23.6 | |
| + Deferred Tax | -0.7 | -46.5 | 6.6 | -5.5 | 49.7 | |
| Tax Expense | 2.8 | -44.0 | 9.2 | 7.9 | 73.3 | |
| + Share of Associates & JVs | 118.1 | 179.5 | 186.0 | 348.9 | 206.3 | |
| Net Income | 102.8 | 98.3 | 61.4 | 298.2 | 300.9 | |
| + Net Income — Continuing Ops | -15.3 | -81.2 | -124.6 | -50.7 | 94.6 | |
| + Other Comprehensive Income | 0.0 | -0.4 | -0.4 | -0.8 | -0.8 | |
| Total Comprehensive Income | 102.9 | 98.0 | 60.9 | 297.4 | 300.1 | |
| Net Income to Common | 101.4 | 98.2 | 61.3 | 297.3 | 300.1 | |
| Minority Interest | 1.4 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Per Share | ||||||
| Basic EPS | 6.56 | 6.34 | 3.95 | 14.64 | 14.63 | |
| Diluted EPS | 6.55 | 6.33 | 3.95 | 14.61 | 14.59 | |
| Other Comprehensive Income — detail | ||||||
| + Other Comprehensive Income | — | — | -0.4 | -0.8 | — | |
| + Items NOT to be Reclassified to P&L | 0.0 | -0.5 | — | — | — | |
| + Tax on Items NOT to be Reclassified | — | — | 0.5 | 0.8 | — | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.0 | -0.1 | — | — | — | |
| + Tax on Items to be Reclassified | — | — | -0.1 | 0.0 | — | |
| Comprehensive Income — Owners of Parent | 101.4 | 97.9 | 60.9 | 298.1 | 300.9 | |
| Comprehensive Income — Non-controlling Interests | 1.4 | 0.1 | 0.1 | 0.0 | 0.0 | |
| Per Share — as-filed variants | ||||||
| Basic EPS — Continuing Operations | 6.56 | 6.34 | 3.95 | 14.64 | 14.63 | |
| Diluted EPS — Continuing Operations | 6.55 | 6.33 | 3.95 | 14.61 | 14.59 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||||
| Gross Profit | 92.8 | 22.2 | 72.7 | 171.4 | 380.2 | |
| Gross Margin % | 15.30 | 10.48 | 19.52 | 14.55 | 17.90 | |
| Adjusted (ex-Exceptional Items) — derived | ||||||
| Pretax Income (Adjusted, as filed) | -80.3 | -125.2 | -115.5 | -68.7 | 142.1 | |
| − Exceptional Items (reconciliation) | 67.8 | 0.0 | 0.0 | 25.8 | 25.8 | |
| Net Income Adj (tax-effected) | 35.0 | 98.3 | 61.4 | 272.3 | 286.3 | |
| EPS Adj | 2.23 | 6.34 | 3.95 | 13.37 | 13.92 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | |
| Filed Debt Equity | 0.00 | — | 0.76 | 0.18 | 0.17 | |
| Filed Dscr | 0.00 | — | -0.13 | -0.05 | 0.03 | |
| Filed Iscr | 0.00 | — | -0.74 | -0.49 | 0.99 | |
| Paid Up Equity Capital | 154.7 | 155.0 | 155.1 | 213.3 | 213.4 | |