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 | 5.3 | 2.7 | 3.4 | 2.7 | |
| Other Income | 199.0 | 260.1 | 177.2 | 252.4 | |
| Total Income | 204.3 | 262.8 | 180.6 | 255.1 | |
| Expenses | |||||
| + Cost of Materials Consumed | 0.2 | 0.0 | 0.0 | 0.0 | |
| + Changes in Inventories | 0.6 | 0.0 | 0.4 | -0.0 | |
| + Employee Benefit Expense | 133.5 | 111.3 | 78.2 | 75.5 | |
| + Finance Costs | 0.7 | 5.4 | 0.8 | 0.6 | |
| + Depreciation & Amortisation | 4.3 | 4.5 | 5.1 | 4.8 | |
| + Other Expenses | 33.6 | 30.1 | 106.5 | 106.0 | |
| Total Expenses | 172.9 | 151.3 | 191.0 | 186.9 | |
| EBITDA | -162.5 | -138.7 | -181.7 | -178.8 | |
| EBIT | -166.9 | -143.2 | -186.8 | -183.6 | |
| Profit | |||||
| PBT before Exceptional Items | 31.4 | 111.5 | -10.4 | 68.2 | |
| + Exceptional Items | 44.6 | -14.3 | 473.7 | 473.7 | |
| Pretax Income | 76.0 | 97.2 | 463.3 | 542.0 | |
| + Current Tax | 15.0 | 23.5 | 89.0 | 110.7 | |
| + Deferred Tax | -7.2 | 4.2 | 162.2 | 162.2 | |
| Tax Expense | 7.8 | 27.7 | 251.2 | 272.8 | |
| + Share of Associates & JVs | 124.0 | 17.1 | 175.3 | 178.2 | |
| Net Income | 192.2 | 86.6 | 387.4 | 447.4 | |
| + Net Income — Continuing Ops | 68.2 | 69.5 | 212.1 | 269.1 | |
| + Other Comprehensive Income | 21.7 | 31.9 | 31.2 | 40.1 | |
| Total Comprehensive Income | 213.9 | 118.6 | 418.5 | 487.5 | |
| Net Income to Common | 192.2 | 86.6 | 387.4 | 230.3 | |
| Per Share | |||||
| Basic EPS | 1.28 | 0.58 | 387.38 | 2.98 | |
| Diluted EPS | 1.28 | 0.58 | 387.38 | 2.98 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 31.9 | 31.2 | 40.1 | |
| + Items NOT to be Reclassified to P&L | 20.7 | 31.1 | 31.4 | 40.4 | |
| + Tax on Items NOT to be Reclassified | — | -0.8 | 0.3 | 0.3 | |
| + Tax on Items NOT to be Reclassified — alt tag | -1.0 | — | — | — | |
| Comprehensive Income — Owners of Parent | 21.7 | 31.9 | 31.2 | 46.7 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 1.28 | 0.58 | 387.38 | 2.98 | |
| Diluted EPS — Continuing Operations | 1.28 | 0.58 | 387.38 | 2.98 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 4.5 | 2.7 | 3.1 | 2.7 | |
| Gross Margin % | 85.02 | 100.00 | 89.44 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 31.4 | 111.5 | -10.4 | 68.2 | |
| − Exceptional Items (reconciliation) | 44.6 | -14.3 | 473.7 | 473.7 | |
| Net Income Adj (tax-effected) | 152.1 | 96.9 | 170.5 | 212.1 | |
| EPS Adj | 1.01 | 0.65 | 170.55 | 1.41 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | |
| Paid Up Equity Capital | 150.0 | 150.0 | 150.0 | 150.0 | |