| (Rs. in Millions) |
| INCOME : | | | | | |
| Operating Income | 349640.00 | 297720.00 | 192550.00 | 174200.00 | 165550.00 |
| Sale of Shares / Units | | | | | |
| Interest income | 336000.00 | 286070.00 | 186310.00 | 171270.00 | 162670.00 |
| Portfolio management services | | | | | |
| Dividend income | 10.00 | 70.00 | | | 0.00 |
| Brokerages & commissions | 4570.00 | 2430.00 | 1000.00 | 1160.00 | 1950.00 |
| Processing fees and other charges | | | | | |
| Other Operating Income | 9060.00 | 9160.00 | 5240.00 | 1780.00 | 930.00 |
| Operating Income (Net) | 349640.00 | 297720.00 | 192550.00 | 174200.00 | 165550.00 |
| EXPENDITURE : | | | | | |
| Increase/Decrease in Stock | | | | | |
| Employee Cost | 32160.00 | 25060.00 | 9970.00 | 9060.00 | 10110.00 |
| Salaries, Wages & Bonus | 29420.00 | 21510.00 | 9070.00 | 8290.00 | 9270.00 |
| Workmen and Staff Welfare Expenses | 700.00 | 440.00 | 240.00 | 170.00 | 250.00 |
| Other Employees Cost | 250.00 | 1780.00 | 70.00 | 70.00 | 60.00 |
| Operating & Establishment Expenses | 10520.00 | 8890.00 | 4000.00 | 3870.00 | 3580.00 |
| Depository Charges | | | | | |
| Security Transaction tax | | | | | |
| Software & Technical expenses | | | | | |
| Commission, Brokerage & Discounts | 3410.00 | 2600.00 | 450.00 | 310.00 | 90.00 |
| Rent , Rates & Taxes | 180.00 | 370.00 | 80.00 | 140.00 | 120.00 |
| Repairs and Maintenance | 1080.00 | 970.00 | 610.00 | 590.00 | 570.00 |
| Insurance | 80.00 | 80.00 | 20.00 | 20.00 | 10.00 |
| Electricity & Power | 380.00 | 310.00 | 160.00 | 150.00 | 210.00 |
| Other Operating Expenses | 5380.00 | 4570.00 | 2680.00 | 2650.00 | 2570.00 |
| Administrations & Other Expenses | 8760.00 | 7490.00 | 4210.00 | 4150.00 | 4050.00 |
| Printing and stationery | 430.00 | 400.00 | 100.00 | 120.00 | 190.00 |
| Professional and legal fees | 2560.00 | 2410.00 | 1540.00 | 1570.00 | 1040.00 |
| Advertisement & Sales Promotion | 3270.00 | 2200.00 | 1000.00 | 610.00 | 620.00 |
| Other General Expenses | 2500.00 | 2480.00 | 1560.00 | 1850.00 | 2200.00 |
| Provisions and Contingencies | 47270.00 | 43470.00 | 40000.00 | 32320.00 | 29080.00 |
| Provisions for contingencies | | | | | |
| Provisions against NPAs | | | | | |
| Bad debts /advances written off | | | | | |
| Provision for doubtful debts | | | | | |
| Losson disposal of fixed assets(net) | | 10.00 | 10.00 | 10.00 | |
| Losson foreign exchange fluctuations | | | | | |
| Losson sale of non-trade current investments | | | | | |
| Other Miscellaneous Expenses | 47270.00 | 43460.00 | 39990.00 | 32310.00 | 29080.00 |
| Less: Expenses Capitalised | | | | | |
| Total Expenditure | 98710.00 | 84910.00 | 58180.00 | 49400.00 | 46810.00 |
| Operating Profit (Excl OI) | 250930.00 | 212810.00 | 134370.00 | 124800.00 | 118740.00 |
| Other Income | 380.00 | 310.00 | 250.00 | 260.00 | 210.00 |
| Other Interest Income | 80.00 | 150.00 | 0.00 | 20.00 | 60.00 |
| Other Commission | | | | | |
| Discounts | | | | | |
| Profit on sale of Fixed Assets | 10.00 | | | | 10.00 |
| Income from investments | | | | | |
| Provision Written Back | 50.00 | 0.00 | 40.00 | 60.00 | 10.00 |
| Others | 240.00 | 160.00 | 210.00 | 180.00 | 130.00 |
| Operating Profit | 251310.00 | 213120.00 | 134620.00 | 125060.00 | 118950.00 |
| Interest | 148790.00 | 126030.00 | 97770.00 | 90910.00 | 83150.00 |
| Loans | 69530.00 | 55200.00 | 35550.00 | 39360.00 | 36750.00 |
| Deposits | 33350.00 | 23470.00 | 17100.00 | 11690.00 | 9740.00 |
| Bonds / Debentures | 43460.00 | 46310.00 | 43060.00 | 38110.00 | 32690.00 |
| Other Interest | 2460.00 | 1050.00 | 2070.00 | 1740.00 | 3980.00 |
| Depreciation | 5690.00 | 5240.00 | 1350.00 | 1370.00 | 1410.00 |
| Profit Before Taxation & Exceptional Items | 96840.00 | 81850.00 | 35490.00 | 32780.00 | 34390.00 |
| Exceptional Income / Expenses | | | | | |
| Profit Before Tax | 96840.00 | 81850.00 | 35490.00 | 32780.00 | 34390.00 |
| Profit After Tax | 71900.00 | 59790.00 | 27080.00 | 24870.00 | 25020.00 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | | | | | |
| Share of Associate | | | | | |
| Appropriations | 228140.00 | 181730.00 | 130920.00 | 117450.00 | 105720.00 |
| General Reserve | 7190.00 | 5980.00 | 2710.00 | 2490.00 | 2500.00 |
| Proposed Equity Dividend | | | | | |
| Corporate dividend tax | | | | | 230.00 |
| Other Appropriation | 220950.00 | 175750.00 | 128210.00 | 114960.00 | 102990.00 |
| Equity Dividend % | 450.00 | 350.00 | 200.00 | 180.00 | 50.00 |
| Earnings Per Share | 191.00 | 160.00 | 100.00 | 98.00 | 110.00 |
| Adjusted EPS | 191.00 | 160.00 | 100.00 | 98.00 | 107.00 |