(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 122.36 | 58.46 | 52.47 | 47.59 | 43.51 |
Equity - Authorised | 1250.00 | 1250.00 | 1250.00 | 1250.00 | 1250.00 |
Equity - Issued | 122.36 | 58.46 | 52.47 | 47.59 | 43.51 |
Equity Paid Up | 122.36 | 58.46 | 52.47 | 47.59 | 43.51 |
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 | 145.33 | 0.00 | 97.33 | 12.33 | 22.55 |
Total Reserves | 4320.91 | 1733.76 | 1309.76 | 1113.31 | 923.01 |
Securities Premium | 1999.93 | 529.79 | 146.47 | 102.59 | 65.80 |
Capital Reserves | 846.50 | 369.97 | 369.97 | 369.97 | 423.62 |
Profit & Loss Account Balance | 1129.47 | 581.82 | 515.31 | 444.47 | 274.44 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 345.01 | 252.17 | 278.01 | 196.28 | 159.14 |
Reserve excluding Revaluation Reserve | 4320.91 | 1733.76 | 1309.76 | 1113.31 | 923.01 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 4588.59 | 1792.21 | 1459.55 | 1173.23 | 989.06 |
Minority Interest | 247.74 | 165.93 | 43.69 | 27.13 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 29.51 | 375.16 | 55.99 | 0.00 | 0.00 |
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 | 25.90 | 374.20 | 55.99 | 0.00 | 0.00 |
Term Loans - Institutions | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Secured | 3.61 | 0.95 | 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 | -3.95 | -3.18 | 1.87 | 0.00 | 0.00 |
Deferred Tax Assets | 3.95 | 3.18 | 0.00 | 0.00 | 0.00 |
Deferred Tax Liability | 0.00 | 0.00 | 1.87 | 0.00 | 0.00 |
Other Long Term Liabilities | 58.36 | 73.15 | 5.74 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 81.49 | 5.58 | 0.26 | 0.14 | 2.15 |
Total Non-Current Liabilities | 165.41 | 450.70 | 63.86 | 0.14 | 2.15 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 424.70 | 115.56 | 216.50 | 17.83 | 0.84 |
Sundry Creditors | 424.70 | 115.56 | 216.50 | 17.83 | 0.84 |
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 | 359.87 | 238.30 | 71.36 | 41.63 | 34.53 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 76.25 | 100.14 | 27.00 | 0.00 | 0.00 |
Interest Accrued But Not Due | 0.00 | 6.84 | 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 | 283.62 | 131.33 | 44.36 | 41.63 | 34.53 |
Short Term Borrowings | 267.47 | 208.56 | 185.76 | 58.74 | 0.00 |
Secured ST Loans repayable on Demands | 0.00 | 29.76 | 0.00 | 58.74 | 0.00 |
Working Capital Loans- Sec | 0.00 | 29.76 | 0.00 | 58.74 | 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 | 267.47 | 149.04 | 185.76 | -58.74 | 0.00 |
Short Term Provisions | 12.54 | 7.56 | 12.12 | 0.91 | 1.82 |
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 | 0.00 | 0.00 | 12.10 | 0.90 | 0.00 |
Provision for post retirement benefits | 0.00 | 0.00 | 0.00 | 0.00 | 1.82 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 12.54 | 7.56 | 0.02 | 0.01 | 0.00 |
Total Current Liabilities | 1064.58 | 569.98 | 485.74 | 119.12 | 37.18 |
Total Liabilities | 6066.32 | 2978.82 | 2052.84 | 1319.62 | 1028.40 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 1144.81 | 1031.03 | 296.10 | 78.41 | 76.66 |
Less: Accumulated Depreciation | 192.65 | 150.68 | 40.97 | 26.13 | 24.93 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 952.16 | 880.36 | 255.12 | 52.28 | 51.73 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 177.47 | 69.90 | 7.13 | 72.65 | 0.00 |
Non Current Investments | 633.98 | 293.43 | 298.35 | 543.60 | 395.51 |
Long Term Investment | 633.98 | 293.43 | 298.35 | 543.60 | 395.51 |
Quoted | 0.00 | 0.00 | 0.00 | 242.79 | 205.69 |
Unquoted | 633.98 | 293.43 | 298.35 | 300.81 | 189.82 |
Long Term Loans & Advances | 100.40 | 101.70 | 13.76 | 42.91 | 0.00 |
Other Non Current Assets | 180.17 | 101.14 | 68.30 | 12.50 | 47.50 |
Total Non-Current Assets | 2237.23 | 1541.39 | 694.11 | 776.39 | 500.81 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 185.80 | 293.09 | 321.94 | 0.00 | 0.00 |
Quoted | 185.80 | 293.09 | 321.94 | 0.00 | 0.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 392.17 | 191.86 | 12.01 | 2.57 | 2.57 |
Raw Materials | 88.26 | 57.70 | 5.15 | 0.00 | 0.00 |
Work-in Progress | 300.56 | 130.81 | 3.51 | 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 | 3.35 | 3.35 | 3.35 | 2.57 | 2.57 |
Sundry Debtors | 1169.33 | 496.16 | 531.61 | 65.34 | 0.00 |
Debtors more than Six months | 400.82 | 175.51 | 147.84 | 0.00 | 0.00 |
Debtors Others | 768.51 | 320.65 | 383.77 | 65.34 | 0.00 |
Cash and Bank | 1528.56 | 169.59 | 417.00 | 429.11 | 435.68 |
Cash in hand | 0.12 | 0.26 | 0.20 | 0.02 | 0.03 |
Balances at Bank | 1528.45 | 169.33 | 410.79 | 427.62 | 435.16 |
Other cash and bank balances | 0.00 | 0.00 | 6.01 | 1.48 | 0.49 |
Other Current Assets | 390.67 | 102.36 | 18.19 | 25.77 | 9.53 |
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 | 24.33 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest accrued and or due on loans | 29.49 | 2.38 | 10.81 | 11.08 | 8.10 |
Prepaid Expenses | 31.33 | 0.39 | 0.38 | 0.28 | 0.30 |
Other current_assets | 305.53 | 99.59 | 6.99 | 14.41 | 1.13 |
Short Term Loans and Advances | 162.55 | 184.38 | 57.99 | 20.44 | 79.80 |
Advances recoverable in cash or in kind | 34.37 | 7.52 | 0.06 | 0.66 | 0.00 |
Advance income tax and TDS | 6.46 | 12.21 | 7.80 | 8.95 | 9.39 |
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 | 121.72 | 164.65 | 50.13 | 10.84 | 70.42 |
Total Current Assets | 3829.08 | 1437.43 | 1358.73 | 543.23 | 527.59 |
Net Current Assets (Including Current Investments) | 2764.50 | 867.45 | 873.00 | 424.12 | 490.41 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 6066.32 | 2978.82 | 2052.84 | 1319.62 | 1028.40 |
Contingent Liabilities | 273.68 | 296.57 | 259.89 | 0.00 | 0.00 |
Total Debt | 309.78 | 596.51 | 255.00 | 58.74 | 0.00 |
Book Value | 36.31 | 30.66 | 25.96 | 24.39 | 22.22 |
Adjusted Book Value | 36.31 | 17.36 | 14.70 | 13.81 | 12.58 |