| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
| 1,196 | 1,124 | 853 | 565 | 362 | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 45.3 | 44.8 | 49.5 | 55.5 | 28.4 | ||
| 1,241 | 1,169 | 903 | 620 | 391 | ||
Expenses | ||||||
| 686 | 552 | — | 416 | 1,473 | ||
| −120 | −1.1 | 149 | −181 | −1,346 | ||
| 130 | 126 | 107 | 90.3 | 69.0 | ||
| 74.7 | 67.3 | 40.9 | 68.4 | 85.9 | ||
| 15.2 | 14.5 | 12.9 | 9.5 | 9.2 | ||
| 165 | 143 | 127 | 122 | 102 | ||
| 952 | 901 | 721 | 525 | 393 | ||
| 334 | 305 | 186 | 117 | 64.2 | ||
| 319 | 290 | 173 | 108 | 54.9 | ||
Profit | ||||||
| 289 | 268 | — | 94.9 | −2.5 | ||
| 289 | 268 | 182 | 94.9 | −2.5 | ||
| 71.6 | 63.3 | 30.1 | 30.8 | 8.2 | ||
| −0.7 | 2.7 | 3.0 | −6.8 | −5.1 | ||
| 70.9 | 65.9 | — | 24.0 | 3.1 | ||
| 0.5 | 0.2 | — | 0.1 | 7.0 | ||
| 219 | 202 | 150 | 70.9 | 1.4 | ||
| 218 | 202 | — | 70.8 | −5.6 | ||
| 100 | 90.5 | 5.3 | 4.3 | 15.9 | ||
| 319 | 293 | 156 | 75.2 | 17.3 | ||
| 222 | 204 | — | 70.9 | 1.4 | ||
| −3.7 | −2.3 | — | 0.0 | 0.0 | ||
Per share | ||||||
| ₹15.15 | ₹13.94 | ₹10.26 | ₹4.99 | ₹0.10 | ||
| ₹15.15 | ₹13.94 | ₹10.26 | ₹4.99 | ₹0.10 | ||
Other comprehensive income — detail | ||||||
| 100 | 90.5 | — | — | — | ||
| 0.7 | 0.4 | — | 1.2 | −1.4 | ||
| 99.5 | 90.2 | — | 3.1 | 17.3 | ||
| 253 | 240 | — | 75.2 | 17.3 | ||
| 66.5 | 52.7 | — | 0.0 | 0.0 | ||
Per share — as-filed variants | ||||||
| ₹15.15 | ₹13.94 | — | ₹4.99 | ₹0.10 | ||
| ₹15.15 | ₹13.94 | — | ₹4.99 | ₹0.10 | ||
Derived — gross profit (revenue − materials − purchases − Δ inventories) | ||||||
| 629 | 573 | — | 330 | 235 | ||
| 52.6% | 51.0% | — | 58.4% | 64.8% | ||
Adjusted (ex-exceptional items) — derived | ||||||
| 289 | 268 | — | 94.9 | −2.5 | ||
| 219 | 202 | — | 70.9 | 1.4 | ||
| ₹15.15 | ₹13.94 | — | ₹4.99 | ₹0.10 | ||
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 | 362.4 | 564.8 | 853.1 | 1,123.8 | 1,195.5 | |
| Other Income | 28.4 | 55.5 | 49.5 | 44.8 | 45.3 | |
| Total Income | 390.9 | 620.3 | 902.7 | 1,168.6 | 1,240.8 | |
| Expenses | ||||||
| + Cost of Materials Consumed | 1,473.3 | 416.3 | — | 551.5 | 686.3 | |
| + Changes in Inventories | -1,345.7 | -181.1 | 149.0 | -1.1 | -119.5 | |
| + Employee Benefit Expense | 69.0 | 90.3 | 106.7 | 125.9 | 129.6 | |
| + Finance Costs | 85.9 | 68.4 | 40.9 | 67.3 | 74.7 | |
| + Depreciation & Amortisation | 9.2 | 9.5 | 12.9 | 14.5 | 15.2 | |
| + Other Expenses | 101.7 | 122.0 | 127.0 | 142.7 | 165.4 | |
| Total Expenses | 393.4 | 525.4 | 721.1 | 900.8 | 951.6 | |
| EBITDA | 64.2 | 117.3 | 185.8 | 304.8 | 333.8 | |
| EBIT | 54.9 | 107.8 | 172.9 | 290.4 | 318.6 | |
| Profit | ||||||
| PBT before Exceptional Items | -2.5 | 94.9 | — | 267.8 | 289.1 | |
| Pretax Income | -2.5 | 94.9 | 181.6 | 267.8 | 289.1 | |
| + Current Tax | 8.2 | 30.8 | 30.1 | 63.3 | 71.6 | |
| + Deferred Tax | -5.1 | -6.8 | 3.0 | 2.7 | -0.7 | |
| Tax Expense | 3.1 | 24.0 | — | 65.9 | 70.9 | |
| + Share of Associates & JVs | 7.0 | 0.1 | — | 0.2 | 0.5 | |
| Net Income | 1.4 | 70.9 | 150.3 | 202.1 | 218.7 | |
| + Net Income — Continuing Ops | -5.6 | 70.8 | — | 201.9 | 218.2 | |
| + Other Comprehensive Income | 15.9 | 4.3 | 5.3 | 90.5 | 100.3 | |
| Total Comprehensive Income | 17.3 | 75.2 | 155.7 | 292.6 | 319.0 | |
| Net Income to Common | 1.4 | 70.9 | — | 204.4 | 222.4 | |
| Minority Interest | 0.0 | 0.0 | — | -2.3 | -3.7 | |
| Per Share | ||||||
| Basic EPS | 0.10 | 4.99 | 10.26 | 13.94 | 15.15 | |
| Diluted EPS | 0.10 | 4.99 | 10.26 | 13.94 | 15.15 | |
| Other Comprehensive Income — detail | ||||||
| + Other Comprehensive Income | — | — | — | 90.5 | 100.3 | |
| + Items NOT to be Reclassified to P&L | -1.4 | 1.2 | — | 0.4 | 0.7 | |
| + Items to be Reclassified to P&L | 17.3 | 3.1 | — | 90.2 | 99.5 | |
| Comprehensive Income — Owners of Parent | 17.3 | 75.2 | — | 239.9 | 252.5 | |
| Comprehensive Income — Non-controlling Interests | 0.0 | 0.0 | — | 52.7 | 66.5 | |
| Per Share — as-filed variants | ||||||
| Basic EPS — Continuing Operations | 0.10 | 4.99 | — | 13.94 | 15.15 | |
| Diluted EPS — Continuing Operations | 0.10 | 4.99 | — | 13.94 | 15.15 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | ||||||
| Gross Profit | 234.8 | 329.6 | — | 573.4 | 628.7 | |
| Gross Margin % | 64.79 | 58.35 | — | 51.03 | 52.59 | |
| Adjusted (ex-Exceptional Items) — derived | ||||||
| Pretax Income (Adjusted, as filed) | -2.5 | 94.9 | — | 267.8 | 289.1 | |
| Net Income Adj (tax-effected) | 1.4 | 70.9 | — | 202.1 | 218.7 | |
| EPS Adj | 0.10 | 4.99 | — | 13.94 | 15.15 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | ||||||
| Face Value | 1.00 | 1.00 | — | 1.00 | 1.00 | |
| Filed Debt Equity | — | — | — | — | 0.25 | |
| Filed Dscr | — | — | — | — | 2.82 | |
| Filed Iscr | — | — | — | — | 4.01 | |
| Paid Up Equity Capital | 14.0 | 14.6 | — | 14.7 | 14.7 | |