(Rs. in Millions) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 282.19 | 263.47 | 261.59 | 260.43 | 260.47 |
Equity - Authorised | 500.00 | 500.00 | 280.00 | 280.00 | 270.00 |
Equity - Issued | 282.19 | 263.47 | 261.59 | 260.43 | 260.47 |
Equity Paid Up | 282.19 | 263.47 | 261.59 | 260.43 | 260.47 |
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 | 2.00 | 2.00 | 2.00 | 10.00 | 10.00 |
Share Warrants & Outstandings | 327.17 | 403.02 | 356.52 | 206.42 | 0.00 |
Total Reserves | 6492.39 | 1988.25 | 1543.67 | 1552.68 | 1299.15 |
Securities Premium | 4786.00 | 331.28 | 112.94 | 0.00 | 0.00 |
Capital Reserves | 807.81 | 807.81 | 807.81 | 807.81 | 807.81 |
Profit & Loss Account Balance | 981.28 | 902.30 | 662.82 | 747.23 | 489.58 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | -82.70 | -53.13 | -39.90 | -2.36 | 1.76 |
Reserve excluding Revaluation Reserve | 6492.39 | 1988.25 | 1543.67 | 1552.68 | 1299.15 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 7101.75 | 2654.74 | 2161.78 | 2019.53 | 1559.61 |
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 | 375.00 | 454.96 | 0.00 | 0.60 | 16.98 |
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 | 458.33 | 496.63 | 0.00 | 0.00 | 41.63 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Secured | -83.33 | -41.67 | 0.00 | 0.60 | -24.65 |
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 | 1.41 | 16.19 | 19.37 | 23.17 | 14.08 |
Deferred Tax Assets | 45.80 | 18.08 | 12.40 | 12.31 | 9.95 |
Deferred Tax Liability | 47.21 | 34.27 | 31.77 | 35.48 | 24.03 |
Other Long Term Liabilities | 31.04 | 8.30 | 25.66 | 18.43 | 32.58 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 27.36 | 23.54 | 17.57 | 14.76 | 13.19 |
Total Non-Current Liabilities | 434.81 | 502.99 | 62.61 | 56.96 | 76.83 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 897.55 | 1354.81 | 1268.29 | 188.05 | 50.37 |
Sundry Creditors | 897.55 | 1354.81 | 1268.29 | 188.05 | 50.37 |
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 | 291.51 | 398.41 | 535.81 | 201.19 | 204.97 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 0.00 | 0.00 | 327.10 | 114.46 | 123.37 |
Interest Accrued But Not Due | 3.87 | 3.72 | 0.03 | 0.03 | 0.03 |
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 | 287.64 | 394.69 | 208.69 | 86.71 | 81.57 |
Short Term Borrowings | 8.45 | 129.89 | 109.73 | 87.10 | 30.00 |
Secured ST Loans repayable on Demands | 8.45 | 129.89 | 109.73 | 87.10 | 0.00 |
Working Capital Loans- Sec | -13.36 | -2.99 | 12.60 | 0.17 | 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 | 13.36 | 2.99 | -12.60 | -0.17 | 30.00 |
Short Term Provisions | 37.10 | 24.33 | 28.88 | 11.30 | 9.75 |
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 | 14.60 | 0.00 | 10.50 | 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 | 22.50 | 24.33 | 18.38 | 11.30 | 9.75 |
Total Current Liabilities | 1234.59 | 1907.44 | 1942.71 | 487.64 | 295.09 |
Total Liabilities | 8771.15 | 5065.17 | 4167.09 | 2564.13 | 1931.53 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 431.38 | 364.12 | 327.92 | 221.47 | 449.93 |
Less: Accumulated Depreciation | 252.32 | 207.09 | 148.91 | 97.37 | 85.76 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 179.05 | 157.03 | 179.02 | 124.10 | 364.17 |
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 | 5162.09 | 1826.40 | 1619.83 | 1217.28 | 1011.43 |
Long Term Investment | 5162.09 | 1826.40 | 1619.83 | 1217.28 | 1011.43 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 5162.09 | 1826.40 | 1619.83 | 1217.28 | 1011.43 |
Long Term Loans & Advances | 8.66 | 8.66 | 0.00 | 2.13 | 8.27 |
Other Non Current Assets | 33.10 | 33.10 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 5675.88 | 2281.29 | 2046.45 | 1576.46 | 1384.78 |
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 | 1151.87 | 1413.97 | 1059.86 | 284.42 | 47.98 |
Debtors more than Six months | 229.13 | 135.26 | 36.00 | 5.75 | 0.00 |
Debtors Others | 1005.71 | 1278.71 | 1023.87 | 278.67 | 47.98 |
Cash and Bank | 1744.71 | 1251.31 | 926.28 | 617.74 | 451.78 |
Cash in hand | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Balances at Bank | 1744.71 | 1251.31 | 926.28 | 617.74 | 451.78 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 56.35 | 49.96 | 31.21 | 3.04 | 24.03 |
Interest accrued on Investments | 20.02 | 9.46 | 2.38 | 0.74 | 0.05 |
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 | 20.92 |
Prepaid Expenses | 35.32 | 28.73 | 25.99 | 2.30 | 3.06 |
Other current_assets | 1.01 | 11.77 | 2.84 | 0.00 | 0.00 |
Short Term Loans and Advances | 142.34 | 68.65 | 103.30 | 82.47 | 22.96 |
Advances recoverable in cash or in kind | 17.39 | 8.65 | 43.02 | 23.31 | 6.79 |
Advance income tax and TDS | 0.00 | 0.00 | 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 | 124.95 | 60.00 | 60.28 | 59.16 | 16.17 |
Total Current Assets | 3095.28 | 2783.88 | 2120.65 | 987.67 | 546.75 |
Net Current Assets (Including Current Investments) | 1860.68 | 876.44 | 177.94 | 500.03 | 251.67 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 8771.15 | 5065.17 | 4167.09 | 2564.13 | 1931.53 |
Contingent Liabilities | 14.82 | 14.82 | 14.82 | 16.32 | 14.82 |
Total Debt | 466.78 | 626.52 | 109.73 | 87.70 | 78.75 |
Book Value | 48.01 | 17.09 | 13.80 | 69.62 | 59.88 |
Adjusted Book Value | 48.01 | 17.09 | 13.80 | 13.92 | 11.98 |