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 | 738.7 | 762.6 | 915.0 | 977.6 | 988.9 | 1,057.0 | 1,166.3 | 1,314.0 | 1,542.3 | 1,818.4 | 2,115.5 | 2,336.9 | |
| Other Income | 6.6 | 11.2 | 6.7 | 18.3 | 7.6 | 0.1 | 7.0 | 0.0 | 0.5 | 0.1 | 4.9 | 0.0 | |
| Total Income | 745.3 | 773.8 | 921.7 | 995.9 | 996.5 | 1,057.2 | 1,173.3 | 1,314.0 | 1,542.8 | 1,818.5 | 2,120.4 | 2,336.9 | |
| Expenses | |||||||||||||
| + Employee Benefit Expense | 109.3 | 113.0 | 117.1 | 102.2 | 212.1 | 148.5 | 173.4 | 213.2 | 256.4 | 284.9 | 263.1 | 293.8 | |
| + Finance Costs | 215.5 | 223.7 | 281.1 | 320.1 | 351.6 | 385.0 | 458.4 | 546.1 | 637.8 | 738.7 | 844.1 | 921.7 | |
| + Depreciation & Amortisation | 14.7 | 15.2 | 13.9 | 14.5 | 15.8 | 15.3 | 19.5 | 22.0 | 22.5 | 24.1 | 25.5 | 30.4 | |
| + Other Expenses | 68.9 | 71.7 | 100.2 | 124.9 | 133.1 | 127.1 | 190.5 | 208.2 | 239.6 | 243.0 | 293.0 | 306.5 | |
| Total Expenses | 437.2 | 417.0 | 536.3 | 606.2 | 1,627.0 | 1,032.0 | 1,093.1 | 1,230.6 | 1,443.9 | 1,618.3 | 1,779.3 | 1,925.7 | |
| EBITDA | 531.7 | 584.5 | 673.7 | 706.0 | -270.7 | 425.3 | 551.1 | 651.5 | 758.7 | 963.0 | 1,205.8 | 1,363.3 | |
| EBIT | 517.0 | 569.3 | 659.8 | 691.5 | -286.5 | 410.1 | 531.6 | 629.5 | 736.2 | 938.9 | 1,180.2 | 1,332.9 | |
| Profit | |||||||||||||
| PBT before Exceptional Items | 308.1 | 356.8 | 385.5 | 389.7 | -630.5 | 25.2 | 80.2 | 83.4 | 98.9 | 200.2 | 341.1 | 411.3 | |
| + Exceptional Items | 816.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Pretax Income | 1,124.6 | 356.8 | 385.5 | 389.7 | -630.5 | 25.2 | 80.2 | 83.4 | 98.9 | 200.2 | 341.1 | 411.3 | |
| + Current Tax | 403.9 | 65.2 | 90.6 | 60.7 | -35.6 | -2.6 | -22.3 | 13.3 | 15.7 | 31.9 | -3.5 | 114.5 | |
| + Deferred Tax | -133.9 | 26.4 | -36.8 | 37.3 | -123.8 | 9.1 | 40.2 | 7.6 | 9.0 | 18.1 | 89.8 | -11.0 | |
| Tax Expense | 270.0 | 91.6 | 53.8 | 98.0 | -159.4 | 6.5 | 17.9 | 20.8 | 24.7 | 50.0 | 86.3 | 103.6 | |
| Net Income | 860.2 | 265.1 | 331.7 | 291.6 | -471.0 | 18.7 | 62.3 | 62.6 | 74.2 | 150.2 | 254.8 | 307.7 | |
| + Net Income — Continuing Ops | 854.6 | 265.1 | 331.7 | 291.6 | -471.0 | 18.7 | 62.3 | 62.6 | 74.2 | 150.2 | 254.8 | 307.7 | |
| + Net Income — Discontinued Ops | 5.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Comprehensive Income | 0.3 | -0.4 | -0.0 | -0.5 | 0.2 | 2.2 | -15.9 | -16.0 | 8.8 | -0.3 | 32.2 | -7.4 | |
| Total Comprehensive Income | 860.5 | 264.8 | 331.7 | 291.1 | -470.8 | 20.9 | 46.4 | 46.6 | 83.0 | 150.0 | 287.0 | 300.3 | |
| Net Income to Common | 860.2 | 265.1 | 331.7 | — | — | 0.0 | 0.0 | 62.6 | 74.2 | 150.2 | 254.8 | 307.7 | |
| Minority Interest | 0.1 | 0.0 | 0.0 | — | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||
| Basic EPS | 11.20 | 3.45 | 4.31 | 3.79 | -6.10 | 0.24 | 0.81 | 0.81 | 0.95 | 1.86 | 3.15 | 3.55 | |
| Diluted EPS | 11.07 | 3.41 | 4.26 | 3.77 | -6.10 | 0.24 | 0.81 | 0.81 | 0.95 | 1.85 | 3.14 | 3.54 | |
| Revenue Detail — as filed | |||||||||||||
| + Rental Income | 6.7 | 6.1 | 5.6 | 5.1 | 4.7 | 3.7 | 3.4 | 3.1 | 2.8 | 1.6 | 1.0 | 1.6 | |
| + Fees & Commission Income | 20.0 | 16.0 | 23.2 | 25.3 | 45.6 | 54.3 | 67.1 | 62.8 | 102.5 | 115.7 | 138.8 | 158.8 | |
| + Net Gain on Fair Value Changes | 0.0 | 0.8 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 | 0.4 | |
| + Net Loss on Fair Value Changes | 0.7 | 0.0 | 0.0 | 2.0 | 4.8 | 8.3 | -1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Net Gain on Derecognition — Amortised Cost | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.4 | 62.7 | 34.8 | 41.5 | 77.9 | 50.9 | |
| + Net Loss on Derecognition — Amortised Cost | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 94.4 | 0.0 | 30.0 | 32.1 | 43.7 | 19.8 | |
| Expense Detail — as filed | |||||||||||||
| + Impairment on Financial Instruments | 28.1 | -6.5 | 23.9 | 42.5 | 909.6 | 347.9 | 158.2 | 241.1 | 257.7 | 295.5 | 309.9 | 353.6 | |
| Continuing & Discontinued Operations | |||||||||||||
| + Discontinued Operations — before Tax | 7.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Tax — Discontinued Operations | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Other Comprehensive Income — detail | |||||||||||||
| + Other Comprehensive Income | 0.3 | -0.4 | -0.0 | -0.5 | 0.2 | 2.2 | -15.9 | -16.0 | 8.8 | -0.3 | 32.2 | -7.4 | |
| + Items NOT to be Reclassified to P&L | 0.5 | -0.5 | -0.1 | -0.9 | -0.0 | -0.4 | -0.7 | -2.1 | 0.4 | -1.2 | 1.0 | -2.7 | |
| + Tax on Items NOT to be Reclassified | — | — | — | — | — | — | -0.2 | -0.5 | 0.1 | -0.3 | 0.3 | -0.7 | |
| + Tax on Items NOT to be Reclassified — alt tag | 0.1 | -0.1 | -0.0 | -0.2 | -0.0 | -0.1 | — | — | — | — | — | — | |
| + Items to be Reclassified to P&L | -0.1 | 0.0 | 0.0 | 0.2 | 0.3 | 3.3 | -20.6 | -19.3 | 11.3 | 0.9 | 42.1 | -7.2 | |
| + Tax on Items to be Reclassified | — | — | — | — | — | — | -5.2 | -4.9 | 2.9 | 0.2 | 10.6 | -1.8 | |
| + Tax on Items to be Reclassified — alt tag | -0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | — | — | — | — | — | — | |
| Comprehensive Income — Owners of Parent | 860.4 | 264.8 | 331.7 | 0.0 | 0.0 | 0.0 | 0.0 | 46.6 | 83.0 | 150.0 | 287.0 | 300.3 | |
| Comprehensive Income — Non-controlling Interests | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share — as-filed variants | |||||||||||||
| Basic EPS — Continuing Operations | 11.13 | 3.45 | 4.31 | 3.79 | -6.10 | 0.24 | 0.81 | 0.81 | 0.95 | 1.86 | 3.15 | 3.55 | |
| Diluted EPS — Continuing Operations | 11.00 | 3.41 | 4.26 | 3.77 | -6.10 | 0.24 | 0.81 | 0.81 | 0.95 | 1.85 | 3.14 | 3.54 | |
| Basic EPS — Discontinued Operations | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Diluted EPS — Discontinued Operations | 0.07 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||||||||||
| Gross Profit | 738.7 | 762.6 | 915.0 | 977.6 | 988.9 | 1,057.0 | 1,166.3 | 1,314.0 | 1,542.3 | 1,818.4 | 2,115.5 | 2,336.9 | |
| Gross Margin % | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | |
| Adjusted (ex-Exceptional Items) — derived | |||||||||||||
| Pretax Income (Adjusted, as filed) | 308.1 | 356.8 | 385.5 | 389.7 | -630.5 | 25.2 | 80.2 | 83.4 | 98.9 | 200.2 | 341.1 | 411.3 | |
| − Exceptional Items (reconciliation) | 816.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Net Income Adj (tax-effected) | 239.7 | 265.1 | 331.7 | 291.6 | -471.0 | 18.7 | 62.3 | 62.6 | 74.2 | 150.2 | 254.8 | 307.7 | |
| EPS Adj | 3.12 | 3.45 | 4.31 | 3.79 | -6.10 | 0.24 | 0.81 | 0.81 | 0.95 | 1.86 | 3.15 | 3.55 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||||||||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | |
| Filed Debt Equity | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | — | — | — | — | — | 0.04 | |
| Interest Earned | 690.6 | 714.4 | 843.6 | 896.2 | 910.7 | 999.1 | 1,068.5 | 1,185.3 | 1,402.2 | 1,659.7 | 1,893.6 | 2,118.4 | |
| Paid Up Equity Capital | 153.7 | 153.8 | 154.1 | 154.0 | 154.5 | 154.6 | 154.6 | 154.8 | 161.5 | 161.6 | 161.6 | 175.2 | |