(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 201.22 | 99.02 | 35.02 | 35.02 | 35.02 |
Equity - Authorised | 250.00 | 250.00 | 210.00 | 100.00 | 100.00 |
Equity - Issued | 201.22 | 99.02 | 35.02 | 35.02 | 35.02 |
Equity Paid Up | 201.22 | 99.02 | 35.02 | 35.02 | 35.02 |
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 | 2.50 | 25.13 | 41.13 | 0.00 | 0.00 |
Total Reserves | 6082.46 | 4005.26 | 2294.84 | 1440.71 | 591.39 |
Securities Premium | 3091.12 | 1437.92 | 679.52 | 29.74 | 29.74 |
Capital Reserves | 302.24 | 278.72 | 278.72 | 278.72 | 0.00 |
Profit & Loss Account Balance | 2592.66 | 2192.32 | 1255.67 | 1048.49 | 470.67 |
General Reserves | 82.04 | 82.04 | 82.04 | 82.04 | 82.04 |
Other Reserves | 14.40 | 14.27 | -1.11 | 1.72 | 8.94 |
Reserve excluding Revaluation Reserve | 6082.46 | 4005.26 | 2294.84 | 1440.71 | 591.39 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 6286.17 | 4129.41 | 2370.98 | 1475.73 | 626.41 |
Minority Interest | 0.00 | 23.23 | 0.00 | 0.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | 118.70 | 106.35 | 106.33 | 115.31 | -4.37 |
Deferred Tax Assets | 12.64 | 12.64 | 12.81 | 4.58 | 4.37 |
Deferred Tax Liability | 131.34 | 118.99 | 119.14 | 119.89 | 0.00 |
Other Long Term Liabilities | 3.11 | 0.66 | 0.00 | 0.00 | 0.00 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 0.08 | 13.00 | 0.34 | 0.80 | 4.91 |
Total Non-Current Liabilities | 121.90 | 120.01 | 106.67 | 116.11 | 0.54 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 59.94 | 34.86 | 93.69 | 48.14 | 1.83 |
Sundry Creditors | 59.94 | 34.86 | 93.69 | 48.14 | 1.83 |
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 | 90.18 | 41.28 | 43.53 | 47.64 | 32.73 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 48.90 | 0.00 | 0.01 | 0.00 | 0.01 |
Interest Accrued But Not Due | 18.23 | 21.40 | 21.40 | 30.46 | 28.58 |
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 | 23.05 | 19.88 | 22.13 | 17.17 | 4.14 |
Short Term Borrowings | 802.42 | 577.23 | 337.52 | 48.21 | 43.06 |
Secured ST Loans repayable on Demands | 781.81 | 556.63 | 316.91 | 14.85 | 0.00 |
Working Capital Loans- Sec | 781.81 | 556.63 | 316.91 | 14.85 | 0.00 |
Buyers Credits - Unsec | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Commercial Borrowings- Unsec | 20.61 | 20.61 | 20.61 | 33.36 | 43.06 |
Other Unsecured Loans | -781.81 | -556.63 | -316.91 | -14.85 | 0.00 |
Short Term Provisions | 0.58 | 15.05 | 0.00 | 0.00 | 4.89 |
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 | 0.58 | 15.05 | 0.00 | 0.00 | 4.89 |
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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Current Liabilities | 953.11 | 668.43 | 474.74 | 143.98 | 82.51 |
Total Liabilities | 7508.36 | 4985.07 | 2967.29 | 1744.82 | 709.46 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Loans (Non - Current Assets) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Gross Block | 1174.12 | 999.66 | 687.96 | 684.00 | 4.76 |
Less: Accumulated Depreciation | 80.92 | 57.88 | 34.01 | 15.16 | 3.47 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 1093.20 | 941.78 | 653.95 | 668.84 | 1.29 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 299.86 | 27.59 | 23.73 | 0.00 | 0.00 |
Non Current Investments | 102.97 | 109.22 | 43.74 | 15.13 | 8.50 |
Long Term Investment | 102.97 | 109.22 | 43.74 | 15.13 | 8.50 |
Quoted | 8.10 | 7.90 | 5.50 | 5.18 | 0.00 |
Unquoted | 94.87 | 101.32 | 38.24 | 9.95 | 8.50 |
Long Term Loans & Advances | 88.60 | 88.59 | 145.22 | 77.22 | 70.92 |
Other Non Current Assets | 102.67 | 700.18 | 758.31 | 13.12 | 0.00 |
Total Non-Current Assets | 1687.30 | 1867.36 | 1624.94 | 774.31 | 80.71 |
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 | 247.79 | 204.55 | 72.83 | 79.34 | 0.00 |
Raw Materials | 21.50 | 12.42 | 17.34 | 79.34 | 0.00 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Finished Goods | 96.01 | 192.13 | 55.49 | 0.00 | 0.00 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 7.60 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Inventory | 122.68 | 0.00 | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 2024.39 | 1431.16 | 642.40 | 392.11 | 14.00 |
Debtors more than Six months | 0.00 | 159.31 | 129.61 | 100.64 | 0.00 |
Debtors Others | 2024.39 | 1271.84 | 512.79 | 291.48 | 14.00 |
Cash and Bank | 715.01 | 17.29 | 42.04 | 130.99 | 131.13 |
Cash in hand | 1.18 | 0.73 | 0.97 | 0.82 | 0.36 |
Balances at Bank | 713.82 | 16.56 | 41.07 | 130.17 | 130.77 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 218.49 | 47.48 | 2.50 | 21.23 | 16.87 |
Interest accrued on Investments | 36.41 | 0.00 | 0.00 | 15.65 | 11.33 |
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 | 0.30 | 0.00 | 0.00 |
Prepaid Expenses | 0.39 | 0.19 | 0.24 | 0.01 | 0.00 |
Other current_assets | 181.69 | 47.29 | 1.96 | 5.57 | 5.54 |
Short Term Loans and Advances | 2578.68 | 1400.96 | 526.16 | 338.58 | 466.75 |
Advances recoverable in cash or in kind | 183.43 | 78.85 | 113.92 | 7.95 | 0.00 |
Advance income tax and TDS | 2.84 | 15.13 | 12.22 | 35.70 | 4.46 |
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 | 2392.41 | 1306.99 | 400.02 | 294.93 | 462.29 |
Total Current Assets | 5784.35 | 3101.43 | 1285.93 | 962.24 | 628.75 |
Net Current Assets (Including Current Investments) | 4831.24 | 2433.01 | 811.19 | 818.26 | 546.23 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 7508.36 | 4985.07 | 2967.29 | 1744.82 | 709.46 |
Contingent Liabilities | 226.18 | 15.81 | 38.53 | 54.57 | 0.00 |
Total Debt | 802.42 | 577.23 | 337.52 | 48.21 | 43.06 |
Book Value | 312.29 | 414.51 | 665.37 | 421.44 | 178.89 |
Adjusted Book Value | 312.29 | 41.45 | 66.54 | 42.14 | 17.89 |