(Rs. in Millions) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 599.30 | 149.00 | 147.90 | 149.10 | 146.60 |
Equity - Authorised | 1126.20 | 1120.00 | 1120.00 | 1120.00 | 925.00 |
Equity - Issued | 599.30 | 149.00 | 147.90 | 149.10 | 146.60 |
Equity Paid Up | 599.30 | 149.00 | 147.90 | 149.10 | 146.60 |
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 | 1.00 | 1.00 | 1.00 | 1.00 |
Share Warrants & Outstandings | 1219.20 | 874.70 | 881.60 | 625.00 | 497.70 |
Total Reserves | 69350.20 | 58135.70 | 43505.90 | 41647.00 | 35521.50 |
Securities Premium | 5705.40 | 5349.10 | 4386.50 | 5881.60 | 5458.40 |
Capital Reserves | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 |
Profit & Loss Account Balance | 57654.50 | 46785.00 | 34433.10 | 30729.20 | 25274.60 |
General Reserves | 4545.30 | 4075.70 | 3681.90 | 1786.20 | 1168.40 |
Other Reserves | 1443.60 | 1924.50 | 1003.00 | 3248.60 | 3618.70 |
Reserve excluding Revaluation Reserve | 69350.20 | 58135.70 | 43505.90 | 41647.00 | 35521.50 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 71168.70 | 59159.40 | 44535.40 | 42421.10 | 36165.80 |
Minority Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 12395.90 | 0.00 | 442.00 | 3780.00 | 3000.00 |
Non Convertible Debentures | 12395.90 | 0.00 | 442.00 | 3780.00 | 3000.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Secured | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unsecured Loans | 0.00 | 0.00 | 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 | 0.00 | 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 | 2025.50 | 1457.90 | 848.30 | 889.40 | 826.00 |
Deferred Tax Assets | 247.80 | 223.50 | 211.20 | 221.40 | 121.30 |
Deferred Tax Liability | 2273.30 | 1681.40 | 1059.50 | 1110.80 | 947.30 |
Other Long Term Liabilities | 1508.10 | 413.20 | 11.50 | 9.80 | 4.50 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 408.70 | 75.80 | 7897.00 | 6375.80 | 4803.10 |
Total Non-Current Liabilities | 16338.20 | 1946.90 | 9198.80 | 11055.00 | 8633.60 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 49517.10 | 51855.10 | 31662.40 | 34464.10 | 27978.00 |
Sundry Creditors | 49517.10 | 51855.10 | 31662.40 | 34464.10 | 27978.00 |
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 | 11204.10 | 28068.80 | 24043.30 | 6789.30 | 4071.30 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 5.30 |
Advances received from customers | 281.80 | 430.90 | 116.60 | 58.40 | 81.80 |
Interest Accrued But Not Due | 0.00 | 58.90 | 44.20 | 126.10 | 78.80 |
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 | 10922.30 | 27579.00 | 23882.50 | 6604.80 | 3905.40 |
Short Term Borrowings | 74760.00 | 67319.10 | 36913.00 | 17929.30 | 17790.90 |
Secured ST Loans repayable on Demands | 11490.00 | 22325.90 | 9938.70 | 2829.60 | 4723.70 |
Working Capital Loans- Sec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 63270.00 | 44993.20 | 26974.30 | 15099.70 | 13067.20 |
Short Term Provisions | 17738.70 | 7856.70 | 80.90 | 1327.00 | 897.60 |
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 | 17517.70 | 7515.80 | 0.00 | 0.00 | 0.00 |
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 | 221.00 | 340.90 | 80.90 | 1327.00 | 897.60 |
Total Current Liabilities | 153219.90 | 155099.70 | 92699.60 | 60509.70 | 50737.80 |
Total Liabilities | 240726.80 | 216206.00 | 146433.80 | 113985.80 | 95537.20 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Loans (Non - Current Assets) | 40785.80 | 34867.60 | 0.00 | 0.00 | 0.00 |
Gross Block | 11530.70 | 9241.40 | 7329.40 | 5783.40 | 5354.30 |
Less: Accumulated Depreciation | 5121.90 | 4254.90 | 3748.20 | 3253.10 | 2871.20 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 6408.80 | 4986.50 | 3581.20 | 2530.30 | 2483.10 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 311.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 64182.30 | 54765.00 | 40560.40 | 43465.10 | 39435.00 |
Long Term Investment | 64182.30 | 54765.00 | 40560.40 | 43465.10 | 39435.00 |
Quoted | 12243.60 | 9886.10 | 5270.90 | 7873.90 | 4987.30 |
Unquoted | 51938.70 | 44897.10 | 35307.70 | 35609.40 | 34567.20 |
Long Term Loans & Advances | 1365.20 | 1065.10 | 7926.40 | 6363.00 | 5058.80 |
Other Non Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 113806.10 | 96442.80 | 52832.30 | 53128.30 | 47752.40 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 18204.80 | 14211.20 | 6780.00 | 6768.10 | 6177.10 |
Debtors more than Six months | 845.50 | 556.50 | 724.30 | 437.50 | 561.50 |
Debtors Others | 17693.70 | 14046.50 | 6302.60 | 6564.90 | 5776.80 |
Cash and Bank | 86543.60 | 95389.10 | 71611.50 | 41695.90 | 27186.70 |
Cash in hand | 3.20 | 4.00 | 2.30 | 3.20 | 3.20 |
Balances at Bank | 86540.40 | 95385.10 | 71609.20 | 41692.70 | 27183.50 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 273.30 | 208.10 | 204.60 | 202.00 | 147.10 |
Interest accrued on Investments | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 203.50 | 162.90 | 150.70 | 163.60 | 65.00 |
Other current_assets | 69.80 | 45.20 | 53.90 | 38.40 | 82.10 |
Short Term Loans and Advances | 21899.00 | 9954.80 | 15005.40 | 12191.50 | 14273.90 |
Advances recoverable in cash or in kind | 305.00 | 238.10 | 198.40 | 116.70 | 99.90 |
Advance income tax and TDS | 17555.80 | 7506.30 | 0.00 | 0.00 | 0.00 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Corporate Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Loans & Advances | 4038.20 | 2210.40 | 14807.00 | 12074.80 | 14174.00 |
Total Current Assets | 126920.70 | 119763.20 | 93601.50 | 60857.50 | 47784.80 |
Net Current Assets (Including Current Investments) | -26299.20 | -35336.50 | 901.90 | 347.80 | -2953.00 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 240726.80 | 216206.00 | 146433.80 | 113985.80 | 95537.20 |
Contingent Liabilities | 30227.10 | 28256.80 | 32629.20 | 13196.50 | 10625.00 |
Total Debt | 87155.90 | 67319.10 | 37355.00 | 21709.30 | 20790.90 |
Book Value | 116.72 | 391.17 | 295.16 | 280.32 | 243.30 |
Adjusted Book Value | 116.72 | 97.79 | 73.79 | 70.08 | 60.83 |