(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 123.86 | 126.24 | 126.24 | 128.24 | 117.37 |
Equity - Authorised | 280.00 | 280.00 | 280.00 | 250.00 | 250.00 |
Equity - Issued | 127.11 | 127.11 | 127.11 | 129.11 | 118.24 |
Equity Paid Up | 122.99 | 125.37 | 125.37 | 127.37 | 116.50 |
Equity Shares Forfeited | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 |
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 | 4.74 |
Total Reserves | 9026.16 | 7213.31 | 4436.63 | 2396.77 | 1743.48 |
Securities Premium | 7662.40 | 6203.81 | 3415.08 | 1684.57 | 1274.10 |
Capital Reserves | 36.82 | 36.82 | 36.82 | 36.82 | 36.75 |
Profit & Loss Account Balance | 1962.52 | 1288.95 | 1023.36 | 607.26 | 297.22 |
General Reserves | 277.62 | 277.62 | 277.62 | 277.62 | 277.62 |
Other Reserves | -913.20 | -593.89 | -316.25 | -209.50 | -142.20 |
Reserve excluding Revaluation Reserve | 9026.16 | 7213.31 | 4436.63 | 2396.77 | 1743.48 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 9150.03 | 7339.55 | 4562.87 | 2525.01 | 1865.59 |
Minority Interest | 4954.97 | 4103.45 | 2458.61 | 580.23 | 406.95 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 268.85 | -1.94 | 336.79 | 572.68 | 222.41 |
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 | 50.91 | 52.47 | 198.18 | 146.75 | 130.47 |
Term Loans - Institutions | 414.81 | 183.26 | 278.16 | 394.97 | 394.84 |
Other Secured | -196.87 | -237.67 | -139.54 | 30.97 | -302.90 |
Unsecured Loans | 459.88 | 444.51 | 396.60 | 199.75 | 551.82 |
Fixed Deposits - Public | 415.05 | 399.45 | 350.37 | 514.53 | 412.95 |
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 | 3.00 |
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 | 10.67 | 11.88 | 29.34 |
Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Others | 44.84 | 45.06 | 35.56 | 93.26 | 106.53 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 | -419.91 | 0.00 |
Deferred Tax Assets / Liabilities | -185.21 | -131.84 | -133.33 | -38.38 | -23.57 |
Deferred Tax Assets | 970.78 | 491.24 | 429.94 | 64.37 | 58.52 |
Deferred Tax Liability | 785.56 | 359.40 | 296.61 | 25.99 | 34.96 |
Other Long Term Liabilities | 2772.42 | 1182.59 | 953.69 | 865.52 | 754.34 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 28.83 | 24.95 | 19.24 | 14.24 | 20.04 |
Total Non-Current Liabilities | 3344.77 | 1518.27 | 1572.99 | 1613.81 | 1525.05 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 1147.44 | 1240.41 | 1280.57 | 1056.29 | 870.27 |
Sundry Creditors | 1147.44 | 1240.41 | 1280.57 | 1056.29 | 870.27 |
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 | 1589.14 | 1520.18 | 1072.20 | 1087.33 | 892.43 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 254.52 | 349.10 | 215.55 | 89.39 | 84.34 |
Interest Accrued But Not Due | 22.11 | 31.53 | 18.91 | 42.29 | 34.87 |
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 | 1312.51 | 1139.55 | 837.74 | 955.66 | 773.22 |
Short Term Borrowings | 337.21 | 329.65 | 351.70 | 357.49 | 458.44 |
Secured ST Loans repayable on Demands | 277.77 | 209.42 | 254.62 | 265.08 | 415.63 |
Working Capital Loans- Sec | 178.33 | 183.30 | 254.62 | 249.58 | 415.63 |
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 | -118.88 | -63.07 | -157.55 | -157.17 | -372.81 |
Short Term Provisions | 191.24 | 181.35 | 128.26 | 83.79 | 74.19 |
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 | 60.79 | 73.07 | 21.63 | 5.61 | 8.96 |
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 | 130.45 | 108.28 | 106.64 | 78.18 | 65.23 |
Total Current Liabilities | 3265.03 | 3271.59 | 2832.73 | 2584.89 | 2295.33 |
Total Liabilities | 20714.80 | 16232.86 | 11427.21 | 7303.94 | 6092.93 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 8429.79 | 5077.47 | 3992.92 | 3459.49 | 3109.64 |
Less: Accumulated Depreciation | 2417.99 | 1578.54 | 962.53 | 805.60 | 649.67 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 6011.80 | 3498.92 | 3030.39 | 2653.89 | 2459.97 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 468.02 | 416.40 | 134.16 | 22.73 | 48.82 |
Non Current Investments | 64.23 | 59.19 | 25.65 | 20.62 | 13.90 |
Long Term Investment | 64.23 | 59.19 | 25.65 | 20.62 | 13.90 |
Quoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unquoted | 64.23 | 59.19 | 25.65 | 20.62 | 13.90 |
Long Term Loans & Advances | 533.96 | 375.80 | 387.98 | 208.56 | 170.27 |
Other Non Current Assets | 25.03 | 86.65 | 101.45 | 7.06 | 2.53 |
Total Non-Current Assets | 7133.56 | 4488.21 | 3700.97 | 2926.83 | 2696.05 |
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 | 6578.63 | 4898.24 | 3809.78 | 2795.25 | 2254.44 |
Raw Materials | 314.89 | 300.53 | 240.37 | 162.48 | 157.05 |
Work-in Progress | 165.78 | 125.51 | 108.73 | 100.30 | 85.74 |
Finished Goods | 36.45 | 10.76 | 15.79 | 4.44 | 6.34 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 64.38 | 57.18 | 46.44 | 28.48 | 23.97 |
Other Inventory | 5997.13 | 4404.25 | 3398.46 | 2499.56 | 1981.35 |
Sundry Debtors | 881.88 | 706.34 | 624.32 | 454.07 | 408.23 |
Debtors more than Six months | 4.28 | 20.11 | 17.80 | 22.34 | 30.39 |
Debtors Others | 879.54 | 687.91 | 610.40 | 436.93 | 391.67 |
Cash and Bank | 5169.01 | 5297.69 | 2662.11 | 571.58 | 361.31 |
Cash in hand | 27.40 | 25.69 | 11.23 | 7.13 | 3.98 |
Balances at Bank | 5139.24 | 5272.01 | 2643.69 | 563.97 | 356.06 |
Other cash and bank balances | 2.37 | 0.00 | 7.19 | 0.48 | 1.27 |
Other Current Assets | 177.94 | 239.83 | 87.54 | 192.28 | 59.71 |
Interest accrued on Investments | 0.00 | 0.00 | 35.69 | 2.01 | 2.39 |
Interest accrued on Debentures | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Deposits with Government | 8.33 | 5.25 | 5.25 | 4.98 | 4.97 |
Interest accrued and or due on loans | 69.11 | 87.50 | 0.00 | 0.00 | 0.00 |
Prepaid Expenses | 41.92 | 26.87 | 21.13 | 15.92 | 14.11 |
Other current_assets | 58.58 | 120.21 | 25.47 | 169.37 | 38.25 |
Short Term Loans and Advances | 773.79 | 602.55 | 542.49 | 363.94 | 313.18 |
Advances recoverable in cash or in kind | 269.57 | 159.45 | 114.70 | 97.09 | 67.13 |
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 | 504.23 | 443.10 | 427.79 | 266.84 | 246.05 |
Total Current Assets | 13581.25 | 11744.65 | 7726.24 | 4377.11 | 3396.88 |
Net Current Assets (Including Current Investments) | 10316.21 | 8473.06 | 4893.51 | 1792.22 | 1101.54 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 20714.80 | 16232.86 | 11427.21 | 7303.94 | 6092.93 |
Contingent Liabilities | 249.99 | 99.68 | 101.58 | 415.16 | 405.95 |
Total Debt | 1288.44 | 1045.19 | 1275.52 | 1549.83 | 1558.25 |
Book Value | 743.88 | 585.36 | 363.88 | 198.17 | 159.65 |
Adjusted Book Value | 743.88 | 585.36 | 363.88 | 198.17 | 159.65 |