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 | 357.5 | 1,133.1 | 1,593.3 | 863.7 | |
| Other Income | 1,251.9 | 48.1 | 71.1 | 20.5 | |
| Total Income | 1,609.4 | 1,181.2 | 1,664.4 | 884.3 | |
| Expenses | |||||
| + Cost of Materials Consumed | 203.9 | 401.0 | 389.5 | 288.2 | |
| + Purchases of Stock-in-Trade | 0.0 | 77.5 | 0.0 | 0.0 | |
| + Changes in Inventories | -190.2 | 574.2 | 694.6 | 15.3 | |
| + Employee Benefit Expense | 42.5 | 89.3 | 24.0 | 27.4 | |
| + Finance Costs | 83.3 | 92.9 | 99.2 | 111.4 | |
| + Depreciation & Amortisation | 26.1 | 53.0 | 5.7 | 6.7 | |
| + Other Expenses | 145.3 | 88.0 | 415.5 | 419.1 | |
| Total Expenses | 310.9 | 1,376.0 | 1,628.6 | 868.0 | |
| EBITDA | 155.9 | -97.0 | 69.7 | 113.8 | |
| EBIT | 129.9 | -150.0 | 63.9 | 107.1 | |
| Profit | |||||
| PBT before Exceptional Items | 1,298.5 | -194.8 | 35.8 | 16.2 | |
| + Exceptional Items | 79.3 | 0.0 | 61.8 | 44.8 | |
| Pretax Income | 1,377.8 | -194.8 | 97.6 | 61.0 | |
| + Current Tax | 2.2 | 8.9 | 0.2 | 1.7 | |
| + Deferred Tax | 52.4 | -81.7 | 25.7 | 11.5 | |
| Tax Expense | 54.6 | -72.7 | 25.8 | 13.2 | |
| + Share of Associates & JVs | -6.1 | 4.0 | -44.7 | -35.9 | |
| Net Income | 1,317.1 | -118.0 | 27.0 | 12.0 | |
| + Net Income — Continuing Ops | 1,323.2 | -122.0 | 71.7 | 47.9 | |
| + Other Comprehensive Income | 49.3 | -0.3 | -0.2 | -0.2 | |
| Total Comprehensive Income | 1,366.4 | -118.4 | 26.8 | 11.8 | |
| Net Income to Common | 1,319.4 | -125.6 | 25.5 | 11.7 | |
| Minority Interest | -2.2 | 7.6 | 1.5 | 0.3 | |
| Per Share | |||||
| Basic EPS | 29.63 | -2.33 | 0.50 | 0.23 | |
| Diluted EPS | 28.69 | -2.33 | 0.50 | 1.94 | |
| Other Comprehensive Income — detail | |||||
| + Other Comprehensive Income | — | -0.3 | -0.2 | -0.2 | |
| + Items NOT to be Reclassified to P&L | 61.6 | -0.5 | — | — | |
| + Tax on Items NOT to be Reclassified | — | -0.1 | 0.2 | 0.1 | |
| + Tax on Items NOT to be Reclassified — alt tag | 12.3 | — | — | — | |
| Comprehensive Income — Owners of Parent | 1,368.7 | -0.3 | -0.2 | 8.6 | |
| Comprehensive Income — Non-controlling Interests | -2.2 | -0.0 | 0.0 | -0.2 | |
| Per Share — as-filed variants | |||||
| Basic EPS — Continuing Operations | 29.63 | -2.33 | 0.50 | 0.23 | |
| Diluted EPS — Continuing Operations | 28.69 | -2.33 | 0.50 | 1.94 | |
| Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories) | |||||
| Gross Profit | 343.7 | 80.3 | 509.1 | 560.3 | |
| Gross Margin % | 96.15 | 7.09 | 31.95 | 64.87 | |
| Adjusted (ex-Exceptional Items) — derived | |||||
| Pretax Income (Adjusted, as filed) | 1,298.5 | -194.8 | 35.8 | 16.2 | |
| − Exceptional Items (reconciliation) | 79.3 | 0.0 | 61.8 | 44.8 | |
| Net Income Adj (tax-effected) | 1,241.0 | -118.0 | -18.4 | -23.2 | |
| EPS Adj | 27.92 | -2.33 | -0.34 | -0.44 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | |
| Filed Debt Equity | 0.00 | 0.00 | 0.00 | 0.00 | |
| Filed Dscr | 0.01 | -0.00 | 0.00 | 0.00 | |
| Filed Iscr | 0.17 | -0.01 | 0.01 | 0.01 | |
| Paid Up Equity Capital | 537.8 | 538.5 | 542.4 | 542.4 | |