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 | 43,098.0 | 46,637.0 | 51,839.0 | 52,804.0 | |
| Other Income | 483.0 | 486.0 | 663.0 | 737.0 | |
| Total Income | 43,581.0 | 47,123.0 | 52,502.0 | 53,541.0 | |
| Expenses | |||||
| + Cost of Materials Consumed | 24,494.0 | 24,223.0 | 23,928.0 | 24,588.0 | |
| + Purchases of Stock-in-Trade | 0.0 | 0.0 | 3,808.0 | 3,866.0 | |
| + Changes in Inventories | 0.0 | 0.0 | -1,845.0 | -2,417.0 | |
| + Employee Benefit Expense | 4,682.0 | 5,309.0 | 5,807.0 | 6,012.0 | |
| + Finance Costs | 3,852.0 | 3,627.0 | 3,401.0 | 3,246.0 | |
| + Depreciation & Amortisation | 2,763.0 | 2,750.0 | 3,244.0 | 3,345.0 | |
| + Other Expenses | 9,383.0 | 9,505.0 | 10,869.0 | 11,429.0 | |
| Total Expenses | 45,174.0 | 45,414.0 | 49,212.0 | 50,069.0 | |
| EBITDA | 4,539.0 | 7,600.0 | 9,272.0 | 9,326.0 | |
| EBIT | 1,776.0 | 4,850.0 | 6,028.0 | 5,981.0 | |
| Profit | |||||
| PBT before Exceptional Items | -1,593.0 | 1,709.0 | 3,290.0 | 3,472.0 | |
| + Exceptional Items | -252.0 | -408.0 | 61.0 | 61.0 | |
| Pretax Income | -1,845.0 | 1,301.0 | 3,351.0 | 3,533.0 | |
| + Current Tax | 790.0 | 295.0 | 1,243.0 | 1,347.0 | |
| + Deferred Tax | -999.0 | -286.0 | -306.0 | -432.0 | |
| Tax Expense | -209.0 | 9.0 | 937.0 | 915.0 | |
| + Share of Associates & JVs | -242.0 | -472.0 | -194.0 | -295.0 | |
| Net Income | -1,878.0 | 820.0 | 2,220.0 | 2,323.0 | |
| + Net Income — Continuing Ops | -1,636.0 | 1,292.0 | 2,414.0 | 2,618.0 | |
| + Other Comprehensive Income | 99.0 | 42.0 | 3,573.0 | 3,132.0 | |
| Total Comprehensive Income | -1,779.0 | 862.0 | 5,793.0 | 5,455.0 | |
| Net Income to Common | -1,200.0 | 897.0 | 1,922.0 | 2,020.0 | |
| Minority Interest | -678.0 | -77.0 | 298.0 | 303.0 | |
| Per Share | |||||
| Basic EPS | -17.80 | 9.85 | 22.32 | 24.13 | |
| Diluted EPS | -17.80 | 9.62 | 22.32 | 24.12 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | 42.0 | 3,573.0 | 3,132.0 | |
| + Items NOT to be Reclassified to P&L | 30.0 | 19.0 | 30.0 | 31.0 | |
| + Tax on Items NOT to be Reclassified | — | -2.0 | 3.0 | 5.0 | |
| + Tax on Items NOT to be Reclassified — alt tag | 1.0 | — | — | — | |
| + Items to be Reclassified to P&L | 70.0 | 21.0 | 3,546.0 | 3,106.0 | |
| Comprehensive Income — Owners of Parent | -1,108.0 | 960.0 | 2,754.0 | 3,422.0 | |
| Comprehensive Income — Non-controlling Interests | -671.0 | -98.0 | 819.0 | 739.0 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | -17.80 | 9.85 | 22.32 | 24.13 | |
| Diluted EPS — Continuing Operations | -17.80 | 9.62 | 22.32 | 24.12 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 18,604.0 | 22,414.0 | 25,948.0 | 26,767.0 | |
| Gross Margin % | 43.17 | 48.06 | 50.05 | 50.69 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | -1,593.0 | 1,709.0 | 3,290.0 | 3,472.0 | |
| − Exceptional Items (reconciliation) | -252.0 | -408.0 | 61.0 | 61.0 | |
| Net Income Adj (tax-effected) | -1,654.5 | 1,225.2 | 2,176.1 | 2,277.8 | |
| EPS Adj | -15.68 | 14.72 | 21.88 | 23.66 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 2.00 | 2.00 | 2.00 | 2.00 | |
| Filed Debt Equity | 0.01 | 0.01 | — | 0.00 | |
| Filed Dscr | 0.01 | 0.01 | — | 0.00 | |
| Filed Iscr | 0.01 | 0.02 | — | 0.00 | |
| Paid Up Equity Capital | 150.0 | 159.0 | 169.0 | 169.0 | |