(Rs. in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 131.68 | 38.73 | 38.73 | 38.73 | 38.73 |
Equity - Authorised | 701.60 | 60.00 | 60.00 | 60.00 | 60.00 |
Equity - Issued | 131.68 | 38.73 | 38.73 | 38.73 | 38.73 |
Equity Paid Up | 131.68 | 38.73 | 38.73 | 38.73 | 38.73 |
Equity Shares Forfeited | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Adjustments to Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Preference Capital Paid Up | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Face Value | 1.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Reserves | 10402.35 | 8697.44 | 6516.02 | 4058.53 | 4593.19 |
Securities Premium | 904.00 | 996.95 | 996.95 | 1101.85 | 1101.85 |
Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 81.92 |
Profit & Loss Account Balance | 9448.84 | 7654.79 | 5475.54 | 2924.53 | 3363.26 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 8.68 |
Other Reserves | 49.51 | 45.70 | 43.53 | 32.15 | 37.49 |
Reserve excluding Revaluation Reserve | 10402.35 | 8697.44 | 6516.02 | 4058.53 | 4593.19 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 10534.03 | 8736.17 | 6554.75 | 4097.26 | 4631.92 |
Minority Interest | 168.35 | 143.09 | 95.50 | 62.86 | 72.84 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 0.00 | 65.04 | 220.16 | 342.48 | 172.81 |
Non Convertible Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Converible Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Credit - Bank | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inter Corporate & Security Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Term Loans - Banks | 0.00 | 120.52 | 310.52 | 381.63 | 172.81 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Secured | 0.00 | -55.48 | -90.36 | -39.15 | 0.00 |
Unsecured Loans | 0.00 | 517.29 | 0.00 | 0.00 | 0.00 |
Fixed Deposits - Public | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans and advances from subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inter Corporate Deposits (Unsecured) | 0.00 | 517.29 | 0.00 | 0.00 | 0.00 |
Foreign Currency Convertible Notes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Loan in Foreign Currency | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Banks | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deferred Tax Assets / Liabilities | -562.65 | -556.65 | -516.22 | -570.89 | -112.50 |
Deferred Tax Assets | 1350.75 | 1348.52 | 1247.34 | 1399.35 | 112.50 |
Deferred Tax Liability | 788.10 | 791.87 | 731.12 | 828.46 | 0.00 |
Other Long Term Liabilities | 2238.36 | 2765.83 | 2959.37 | 3597.14 | 144.10 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 67.56 | 71.02 | 58.65 | 59.02 | 48.12 |
Total Non-Current Liabilities | 1743.27 | 2862.53 | 2721.96 | 3427.75 | 252.53 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 3391.04 | 2746.71 | 1784.39 | 1128.96 | 239.77 |
Sundry Creditors | 3391.04 | 2746.71 | 1784.39 | 1128.96 | 239.77 |
Acceptances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Due to Subsidiaries- Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Liabilities | 2266.93 | 1626.47 | 1309.88 | 1023.56 | 753.72 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 18.59 | 19.20 | 59.23 | 71.11 | 34.92 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 | 0.00 | 0.81 |
Share Application Money | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Current maturity of Debentures & Bonds | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Current maturity - Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Liabilities | 2248.34 | 1607.27 | 1250.65 | 952.45 | 717.99 |
Short Term Borrowings | 0.00 | 0.00 | 0.00 | 0.04 | 50.92 |
Secured ST Loans repayable on Demands | 0.00 | 0.00 | 0.00 | 0.04 | 12.31 |
Working Capital Loans- Sec | 0.00 | 0.00 | 0.00 | 0.04 | 12.31 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Unsecured Loans | 0.00 | 0.00 | 0.00 | -0.04 | 26.31 |
Short Term Provisions | 361.02 | 292.77 | 340.54 | 253.60 | 248.84 |
Proposed Equity Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Provision for Corporate Dividend Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Provision for Tax | 49.23 | 36.41 | 100.55 | 35.09 | 36.96 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 311.79 | 256.36 | 239.99 | 218.51 | 211.88 |
Total Current Liabilities | 6018.99 | 4665.95 | 3434.81 | 2406.16 | 1293.26 |
Total Liabilities | 18464.64 | 16407.74 | 12807.02 | 9994.03 | 6250.54 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 7747.34 | 7170.22 | 5689.53 | 5560.41 | 2023.50 |
Less: Accumulated Depreciation | 4027.96 | 3300.47 | 2164.01 | 1475.81 | 1431.26 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 3719.38 | 3869.75 | 3525.52 | 4084.60 | 592.24 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 386.40 | 227.90 | 64.81 | 15.94 | 241.73 |
Non Current Investments | 2791.18 | 2180.71 | 1381.29 | 879.50 | 826.62 |
Long Term Investment | 2791.18 | 2180.71 | 1381.29 | 879.50 | 826.62 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 2791.18 | 2180.71 | 1381.29 | 879.50 | 826.62 |
Long Term Loans & Advances | 1884.82 | 2250.59 | 1376.52 | 704.55 | 400.92 |
Other Non Current Assets | 197.22 | 426.25 | 181.48 | 164.66 | 704.61 |
Total Non-Current Assets | 8979.00 | 8955.20 | 6529.62 | 5849.25 | 2766.12 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 5893.59 | 3755.70 | 3255.29 | 2274.10 | 2215.46 |
Quoted | 5893.59 | 3755.70 | 3255.29 | 2274.10 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 2215.46 |
Inventories | 88.90 | 115.97 | 105.76 | 71.17 | 66.55 |
Raw Materials | 59.27 | 71.56 | 90.20 | 51.38 | 60.66 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Finished Goods | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Inventory | 29.63 | 44.41 | 15.56 | 19.79 | 5.89 |
Sundry Debtors | 1061.80 | 1050.19 | 1139.56 | 480.53 | 257.50 |
Debtors more than Six months | 44.77 | 47.16 | 23.38 | 25.46 | 60.60 |
Debtors Others | 1043.57 | 1024.69 | 1131.22 | 472.73 | 257.50 |
Cash and Bank | 375.25 | 1785.80 | 1344.36 | 1014.76 | 673.56 |
Cash in hand | 39.42 | 41.77 | 25.85 | 15.27 | 9.82 |
Balances at Bank | 315.23 | 1732.92 | 1311.98 | 995.99 | 663.74 |
Other cash and bank balances | 20.60 | 11.11 | 6.53 | 3.50 | 0.00 |
Other Current Assets | 632.60 | 195.67 | 89.25 | 59.13 | 152.31 |
Interest accrued on Investments | 1.36 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest accrued on Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deposits with Government | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest accrued and or due on loans | 24.64 | 23.20 | 0.00 | 0.03 | 0.04 |
Prepaid Expenses | 36.61 | 67.05 | 40.11 | 26.53 | 17.01 |
Other current_assets | 569.99 | 105.42 | 49.14 | 32.57 | 135.26 |
Short Term Loans and Advances | 1433.50 | 549.21 | 343.18 | 245.09 | 119.05 |
Advances recoverable in cash or in kind | 232.26 | 174.37 | 154.24 | 125.64 | 1.33 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 | 11.76 |
Amounts due from directors | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Due From Subsidiaries | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inter corporate deposits | 74.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Loans & Advances | 1127.24 | 374.84 | 188.94 | 119.45 | 105.96 |
Total Current Assets | 9485.64 | 7452.54 | 6277.40 | 4144.78 | 3484.42 |
Net Current Assets (Including Current Investments) | 3466.65 | 2786.59 | 2842.59 | 1738.62 | 2191.16 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 18464.64 | 16407.74 | 12807.02 | 9994.03 | 6250.54 |
Contingent Liabilities | 2734.43 | 577.18 | 650.88 | 778.90 | 992.80 |
Total Debt | 0.00 | 637.81 | 310.52 | 381.67 | 262.34 |
Book Value | 80.00 | 2255.66 | 1692.42 | 1057.90 | 1195.97 |
Adjusted Book Value | 80.00 | 66.34 | 49.78 | 31.11 | 35.18 |