(Rs. in Millions) |
Particulars | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 196.77 | 144.97 | 12.50 | 12.50 | 12.50 |
Equity - Authorised | 200.00 | 200.00 | 110.00 | 41.00 | 41.00 |
Equity - Issued | 196.77 | 144.97 | 12.50 | 12.50 | 12.50 |
Equity Paid Up | 196.77 | 144.97 | 12.50 | 12.50 | 12.50 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Reserves | 507.80 | 273.45 | 213.78 | 156.50 | 121.15 |
Securities Premium | 259.37 | 80.14 | 38.14 | 38.14 | 38.14 |
Capital Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 248.43 | 193.31 | 175.64 | 118.35 | 83.01 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 507.80 | 273.45 | 213.78 | 156.50 | 121.15 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 704.58 | 418.43 | 226.27 | 168.99 | 133.65 |
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 | 203.21 | 107.88 | 59.87 | 25.02 | 21.59 |
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 | 203.21 | 107.88 | 59.87 | 25.02 | 21.59 |
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 | 27.16 | 8.11 | 7.20 | 7.53 | 6.35 |
Deferred Tax Assets | 4.00 | 0.00 | 0.34 | 0.00 | 0.00 |
Deferred Tax Liability | 31.16 | 8.11 | 7.53 | 7.53 | 6.35 |
Other Long Term Liabilities | 181.85 | 196.84 | 182.99 | 83.28 | 33.96 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 9.79 | 7.12 | 3.07 | 1.80 | 0.94 |
Total Non-Current Liabilities | 422.02 | 319.94 | 253.12 | 117.63 | 62.84 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 247.93 | 49.88 | 23.97 | 14.13 | 28.29 |
Sundry Creditors | 247.93 | 49.88 | 23.97 | 14.13 | 28.29 |
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 | 15.78 | 39.28 | 43.20 | 2.27 | 3.73 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 15.78 | 39.28 | 41.81 | 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 | 0.00 | 0.00 | 1.39 | 2.27 | 3.73 |
Short Term Borrowings | 115.91 | 64.14 | 56.46 | 46.31 | 32.81 |
Secured ST Loans repayable on Demands | 115.91 | 64.14 | 56.46 | 46.31 | 32.81 |
Working Capital Loans- Sec | 88.66 | 49.74 | 56.11 | 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 | -88.66 | -49.74 | -56.11 | 0.00 | 0.00 |
Short Term Provisions | 34.52 | 42.60 | 24.00 | 23.61 | 15.12 |
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 | 4.11 | 11.13 | 2.78 | 1.16 | 0.95 |
Provision for post retirement benefits | 16.28 | 16.98 | 11.75 | 15.74 | 8.84 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 14.13 | 14.49 | 9.47 | 6.71 | 5.33 |
Total Current Liabilities | 414.14 | 195.90 | 147.63 | 86.32 | 79.94 |
Total Liabilities | 1540.74 | 934.27 | 627.02 | 372.95 | 276.43 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 1233.65 | 594.41 | 478.69 | 360.69 | 291.36 |
Less: Accumulated Depreciation | 296.55 | 208.72 | 169.98 | 136.51 | 107.39 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 937.11 | 385.69 | 308.71 | 224.17 | 183.97 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 0.00 | 179.11 | 93.42 | 16.24 | 1.95 |
Non Current Investments | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Investment | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.10 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Loans & Advances | 137.05 | 4.36 | 4.07 | 35.67 | 1.43 |
Other Non Current Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Non-Current Assets | 1074.26 | 569.16 | 406.20 | 276.08 | 187.35 |
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 | 18.00 | 14.25 | 10.91 | 8.19 | 4.21 |
Raw Materials | 9.67 | 7.89 | 6.59 | 1.78 | 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 | 8.33 | 6.35 | 4.33 | 6.41 | 4.21 |
Sundry Debtors | 242.57 | 169.31 | 53.26 | 20.99 | 23.55 |
Debtors more than Six months | 108.08 | 57.32 | 10.74 | 13.06 | 0.00 |
Debtors Others | 134.49 | 111.99 | 42.52 | 7.93 | 23.55 |
Cash and Bank | 174.95 | 85.19 | 137.21 | 67.52 | 20.75 |
Cash in hand | 3.33 | 6.10 | 1.80 | 3.28 | 0.20 |
Balances at Bank | 171.63 | 79.10 | 135.41 | 64.24 | 20.55 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 0.58 | 0.00 | 0.00 | 0.08 | 0.18 |
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 | 0.58 | 0.00 | 0.00 | 0.08 | 0.09 |
Other current_assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.09 |
Short Term Loans and Advances | 30.37 | 96.36 | 19.45 | 0.08 | 40.39 |
Advances recoverable in cash or in kind | 6.36 | 96.30 | 19.39 | 0.03 | 40.34 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 |
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 | 24.01 | 0.06 | 0.06 | 0.05 | 0.03 |
Total Current Assets | 466.48 | 365.11 | 220.82 | 96.86 | 89.08 |
Net Current Assets (Including Current Investments) | 52.33 | 169.21 | 73.19 | 10.54 | 9.13 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 1540.74 | 934.27 | 627.02 | 372.95 | 276.43 |
Contingent Liabilities | 7.95 | 3.19 | 2.54 | 1.84 | 1.84 |
Total Debt | 319.12 | 172.02 | 116.33 | 71.34 | 54.40 |
Book Value | 35.81 | 28.86 | 181.09 | 135.25 | 106.96 |
Adjusted Book Value | 35.81 | 28.86 | 30.18 | 22.54 | 17.83 |