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 | 3,035.4 | 6,301.9 | 7,548.1 | 7,376.6 | |
| Other Income | 85.4 | 39.6 | 203.7 | 202.7 | |
| Total Income | 3,120.8 | 6,341.5 | 7,751.7 | 7,579.3 | |
| Expenses | |||||
| + Cost of Materials Consumed | 1,941.7 | 5,660.9 | 6,837.8 | 6,136.8 | |
| + Purchases of Stock-in-Trade | 779.8 | 0.0 | 0.0 | 570.5 | |
| + Employee Benefit Expense | 211.3 | 200.1 | 180.6 | 185.6 | |
| + Finance Costs | 218.5 | 109.5 | 153.8 | 163.6 | |
| + Depreciation & Amortisation | 16.7 | 14.3 | 11.3 | 11.8 | |
| + Other Expenses | 125.1 | 194.1 | 227.6 | 188.3 | |
| Total Expenses | 3,293.1 | 6,178.9 | 7,411.0 | 7,256.6 | |
| EBITDA | -22.6 | 246.7 | 302.1 | 295.3 | |
| EBIT | -39.2 | 232.4 | 290.8 | 283.6 | |
| Profit | |||||
| PBT before Exceptional Items | -172.3 | 162.5 | 340.7 | 322.7 | |
| + Exceptional Items | 0.0 | 0.0 | -610.9 | -610.9 | |
| Pretax Income | -172.3 | 162.5 | -270.2 | -288.3 | |
| + Current Tax | 3.7 | 36.6 | 41.0 | 10.6 | |
| + Deferred Tax | 34.8 | 40.4 | -15.5 | -17.6 | |
| Tax Expense | 38.5 | 77.0 | 25.6 | -7.1 | |
| Net Income | -210.8 | 85.6 | -295.8 | -281.2 | |
| + Net Income — Continuing Ops | -210.8 | 85.6 | -295.8 | -281.2 | |
| + Other Comprehensive Income | -70.3 | -50.9 | -49.9 | -9.5 | |
| Total Comprehensive Income | -281.1 | 34.7 | -345.7 | -290.7 | |
| Net Income to Common | -211.9 | 81.5 | -309.4 | -287.2 | |
| Minority Interest | 1.1 | 4.1 | 13.6 | 6.0 | |
| Per Share | |||||
| Basic EPS | -10.40 | 3.49 | -13.25 | -12.31 | |
| Diluted EPS | -10.39 | 3.49 | -13.25 | -12.31 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -50.9 | -49.9 | -9.5 | |
| + Items NOT to be Reclassified to P&L | — | -50.9 | -49.9 | -36.1 | |
| + Items to be Reclassified to P&L | -70.3 | — | — | — | |
| Comprehensive Income — Owners of Parent | -282.2 | 31.7 | -359.7 | -295.7 | |
| Comprehensive Income — Non-controlling Interests | 1.1 | 3.0 | 14.0 | 3.5 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -10.40 | 3.49 | -13.25 | -12.31 | |
| Diluted EPS — Continuing Operations | -10.39 | 3.49 | -13.25 | -12.31 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 313.8 | 641.0 | 710.3 | 669.3 | |
| Gross Margin % | 10.34 | 10.17 | 9.41 | 9.07 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -172.3 | 162.5 | 340.7 | 322.7 | |
| − Exceptional Items (reconciliation) | 0.0 | 0.0 | -610.9 | -610.9 | |
| Net Income Adj (tax-effected) | -210.8 | 85.6 | 315.2 | 314.8 | |
| EPS Adj | -10.40 | 3.49 | 14.12 | 13.78 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 1.00 | 1.00 | 1.00 | 1.00 | |
| Filed Debt Equity | 0.00 | 0.01 | — | — | |
| Filed Dscr | 0.00 | 0.00 | — | — | |
| Filed Iscr | 0.00 | 0.00 | — | — | |
| Paid Up Equity Capital | 23.3 | 23.4 | 23.4 | 23.4 | |