(Rs. in Millions) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 1597.20 | 1593.80 | 1589.10 | 1558.70 | 1555.80 |
Equity - Authorised | 1700.00 | 1700.00 | 1600.00 | 1600.00 | 1600.00 |
Equity - Issued | 1597.20 | 1593.80 | 1589.10 | 1558.70 | 1555.80 |
Equity Paid Up | 1597.20 | 1593.80 | 1589.10 | 1558.70 | 1555.80 |
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 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 492.60 | 311.70 | 194.10 | 117.20 | 85.20 |
Total Reserves | 67469.60 | 63794.00 | 49286.20 | 39993.20 | 34707.10 |
Securities Premium | 25209.20 | 24981.30 | 24785.90 | 22681.20 | 22631.30 |
Capital Reserves | 499.50 | 499.50 | 499.50 | 499.50 | 499.50 |
Profit & Loss Account Balance | 32719.50 | 30110.40 | 18551.00 | 11947.30 | 9296.80 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 9041.40 | 8202.80 | 5449.80 | 4865.20 | 2279.50 |
Reserve excluding Revaluation Reserve | 67469.60 | 63794.00 | 49286.20 | 39993.20 | 34707.10 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 69559.40 | 65699.50 | 51069.40 | 41669.10 | 36348.10 |
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 | 99726.00 | 119452.40 | 160096.70 | 127101.70 | 87557.20 |
Non Convertible Debentures | 8941.20 | 15126.40 | 16723.50 | 14181.00 | 15060.40 |
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 | 107403.30 | 86974.40 | 51158.00 |
Term Loans - Institutions | 0.00 | 0.00 | 21232.20 | 25008.90 | 19083.70 |
Other Secured | 90784.80 | 104326.00 | 14737.70 | 937.40 | 2255.10 |
Unsecured Loans | 126.40 | 252.40 | 2773.30 | 1849.50 | 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 | 1258.80 | 1160.80 | 0.00 |
Loans - Banks | 0.00 | 0.00 | 988.00 | 0.00 | 0.00 |
Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Others | 126.40 | 252.40 | 0.00 | 0.00 | 0.00 |
Other Unsecured Loan | 0.00 | 0.00 | 526.50 | 688.70 | 0.00 |
Deferred Tax Assets / Liabilities | -3552.50 | -1369.20 | -809.30 | -1553.90 | -1150.10 |
Deferred Tax Assets | 3603.50 | 1577.60 | 1124.80 | 1802.70 | 1374.90 |
Deferred Tax Liability | 51.00 | 208.40 | 315.50 | 248.80 | 224.80 |
Other Long Term Liabilities | 832.20 | 878.10 | 668.00 | 0.00 | 0.00 |
Long Term Trade Payables | 61.50 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 11867.60 | 13233.50 | 5288.30 | 4629.60 | 5683.10 |
Total Non-Current Liabilities | 109061.20 | 132447.20 | 168017.00 | 132026.90 | 92090.20 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 1543.10 | 2563.50 | 3037.00 | 2588.10 | 1702.60 |
Sundry Creditors | 1543.10 | 2563.50 | 3037.00 | 2588.10 | 1702.60 |
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 | 801.40 | 681.30 | 311.90 | 1026.10 | 913.20 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 801.40 | 681.30 | 311.90 | 1026.10 | 913.20 |
Short Term Borrowings | 104605.30 | 98705.30 | 252.60 | 255.70 | 250.00 |
Secured ST Loans repayable on Demands | 104478.80 | 98705.30 | 0.00 | 0.00 | 0.00 |
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 | 126.50 | 0.00 | 252.60 | 255.70 | 250.00 |
Short Term Provisions | 4221.30 | 248.40 | 2645.30 | 2083.90 | 154.80 |
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 | 3907.50 | 0.00 | 2384.80 | 1856.50 | 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 | 313.80 | 248.40 | 260.50 | 227.40 | 154.80 |
Total Current Liabilities | 111171.10 | 102198.50 | 6246.80 | 5953.80 | 3020.60 |
Total Liabilities | 289791.70 | 300345.20 | 225333.20 | 179649.80 | 131458.90 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Loans (Non - Current Assets) | 242744.50 | 251049.90 | 190433.40 | 147653.30 | 97178.20 |
Gross Block | 8678.10 | 8261.20 | 7775.20 | 7595.50 | 1655.70 |
Less: Accumulated Depreciation | 2642.30 | 2170.60 | 1785.10 | 1306.80 | 648.10 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 6035.80 | 6090.60 | 5990.10 | 6288.70 | 1007.60 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 7.10 | 5.50 | 5.50 | 5.50 | 6629.30 |
Long Term Investment | 7.10 | 5.50 | 5.50 | 5.50 | 6629.30 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 7.10 | 5.50 | 5.50 | 20.40 | 6629.30 |
Long Term Loans & Advances | 11922.90 | 13563.90 | 5719.60 | 4929.30 | 5947.60 |
Other Non Current Assets | 1128.90 | 1188.00 | 0.00 | 129.50 | 96.80 |
Total Non-Current Assets | 261874.20 | 271943.30 | 202188.00 | 159037.00 | 110865.70 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 8923.00 | 14383.60 | 4539.80 | 0.00 | 0.00 |
Quoted | 8923.00 | 14383.60 | 4539.80 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Debtors more than Six months | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Debtors Others | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Cash and Bank | 13431.40 | 12218.70 | 14364.10 | 17613.50 | 19459.70 |
Cash in hand | 450.60 | 27.50 | 124.30 | 75.80 | 79.60 |
Balances at Bank | 12980.80 | 12191.20 | 14239.80 | 17537.70 | 19380.10 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 1835.30 | 1799.60 | 1658.10 | 860.80 | 961.70 |
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 | 786.70 | 907.50 |
Prepaid Expenses | 0.00 | 0.00 | 131.40 | 74.10 | 54.20 |
Other current_assets | 1835.30 | 1799.60 | 1526.70 | 0.00 | 0.00 |
Short Term Loans and Advances | 3727.80 | 0.00 | 2583.20 | 2138.50 | 171.80 |
Advances recoverable in cash or in kind | 0.00 | 0.00 | 82.60 | 172.00 | 110.10 |
Advance income tax and TDS | 3727.80 | 0.00 | 2379.20 | 1841.90 | 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 | 0.00 | 0.00 | 121.40 | 124.60 | 61.70 |
Total Current Assets | 27917.50 | 28401.90 | 23145.20 | 20612.80 | 20593.20 |
Net Current Assets (Including Current Investments) | -83253.60 | -73796.60 | 16898.40 | 14659.00 | 17572.60 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 289791.70 | 300345.20 | 225333.20 | 179649.80 | 131458.90 |
Contingent Liabilities | 40.00 | 42.40 | 2.50 | 3.50 | 1.10 |
Total Debt | 204457.70 | 218410.10 | 163122.60 | 129206.90 | 87807.20 |
Book Value | 432.42 | 410.26 | 320.15 | 266.58 | 233.08 |
Adjusted Book Value | 432.42 | 410.26 | 320.15 | 266.58 | 233.08 |