(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 475.10 | 475.10 | 475.10 | 475.10 | 475.10 |
Equity - Authorised | 500.00 | 500.00 | 500.00 | 500.00 | 500.00 |
Equity - Issued | 475.10 | 475.10 | 475.10 | 475.10 | 475.10 |
Equity Paid Up | 475.10 | 475.10 | 475.10 | 475.10 | 475.10 |
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 | 2.70 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Reserves | 84556.00 | 67360.00 | 54574.90 | 43519.40 | 37791.00 |
Securities Premium | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Reserves | 65.10 | 65.10 | 65.10 | 65.10 | 65.10 |
Profit & Loss Account Balance | 71062.30 | 55293.60 | 43154.20 | 32845.10 | 27073.60 |
General Reserves | 8762.40 | 8762.40 | 8762.40 | 8762.40 | 8762.40 |
Other Reserves | 4666.20 | 3238.90 | 2593.20 | 1846.80 | 1889.90 |
Reserve excluding Revaluation Reserve | 84556.00 | 67360.00 | 54574.90 | 43519.40 | 37791.00 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 85033.80 | 67835.10 | 55050.00 | 43994.50 | 38266.10 |
Minority Interest | 9388.90 | 7276.00 | 4048.50 | 6535.60 | 3879.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 98969.50 | 89263.60 | 56730.80 | 48154.20 | 46009.90 |
Non Convertible Debentures | 26254.60 | 14500.00 | 12250.00 | 4249.90 | 4761.10 |
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 | 178383.30 | 146587.10 | 104978.30 | 61817.20 | 49032.80 |
Term Loans - Institutions | 101.10 | 130.10 | 877.60 | 871.50 | 1538.30 |
Other Secured | -105769.50 | -71953.60 | -61375.10 | -18784.40 | -9322.30 |
Unsecured Loans | 40357.30 | 37029.60 | 33910.00 | 24903.50 | 16792.70 |
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 | 273.90 | 757.90 | 1218.50 |
Loans - Banks | 15944.00 | 13685.50 | 7162.00 | 6778.20 | 1499.50 |
Loans - Govt. | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Loans - Others | 21656.50 | 20467.20 | 18441.50 | 10434.80 | 6930.00 |
Other Unsecured Loan | 2756.80 | 2876.90 | 8032.60 | 6932.60 | 7144.70 |
Deferred Tax Assets / Liabilities | -2098.90 | -1978.20 | -973.60 | -103.20 | 767.10 |
Deferred Tax Assets | 6495.80 | 5849.50 | 4660.40 | 3591.50 | 2360.10 |
Deferred Tax Liability | 4396.90 | 3871.30 | 3686.80 | 3488.30 | 3127.20 |
Other Long Term Liabilities | 7798.30 | 5351.80 | 6006.50 | 4577.80 | 2254.40 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 3225.70 | 2701.80 | 2312.60 | 1962.40 | 1594.40 |
Total Non-Current Liabilities | 148251.90 | 132368.60 | 97986.30 | 79494.70 | 67418.50 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 75612.60 | 66382.20 | 50966.70 | 46631.30 | 42986.00 |
Sundry Creditors | 75612.60 | 66382.20 | 50966.70 | 46631.30 | 42986.00 |
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 | 125483.80 | 96098.30 | 91808.70 | 54461.60 | 34555.20 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 3940.10 | 2582.80 | 3380.00 | 2775.70 | 1762.90 |
Interest Accrued But Not Due | 105.90 | 1872.00 | 1967.90 | 1092.60 | 1160.90 |
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 | 121437.80 | 91643.50 | 86460.80 | 50593.30 | 31631.40 |
Short Term Borrowings | 28058.30 | 46289.40 | 48093.70 | 36895.90 | 30692.50 |
Secured ST Loans repayable on Demands | 19097.30 | 36180.70 | 26887.30 | 16350.70 | 18251.90 |
Working Capital Loans- Sec | 19097.30 | 36180.70 | 24504.30 | 14850.70 | 18001.90 |
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 | -10136.30 | -26072.00 | -3297.90 | 5694.50 | -5561.30 |
Short Term Provisions | 2580.70 | 2012.20 | 1317.90 | 1074.20 | 853.40 |
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 | 398.00 | 345.80 | 160.50 | 0.00 | 0.00 |
Provision for post retirement benefits | 593.80 | 670.50 | 494.70 | 565.20 | 321.40 |
Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Provisions | 1588.90 | 995.90 | 662.70 | 509.00 | 532.00 |
Total Current Liabilities | 231735.40 | 210782.10 | 192187.00 | 139063.00 | 109087.10 |
Total Liabilities | 474410.00 | 418261.80 | 349271.80 | 269087.80 | 218650.70 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 140270.00 | 116231.30 | 106821.00 | 103309.50 | 79043.40 |
Less: Accumulated Depreciation | 65239.30 | 58700.10 | 50717.70 | 44940.10 | 38209.90 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 75030.70 | 57531.20 | 56103.30 | 58369.40 | 40833.50 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 6637.80 | 3380.10 | 3158.10 | 3201.80 | 8738.90 |
Non Current Investments | 7320.70 | 9600.00 | 7753.30 | 4743.30 | 4680.10 |
Long Term Investment | 7320.70 | 9600.00 | 7753.30 | 4743.30 | 4680.10 |
Quoted | 12.00 | 13.30 | 10.00 | 10.30 | 809.50 |
Unquoted | 7308.70 | 9586.70 | 7743.30 | 4733.00 | 3870.60 |
Long Term Loans & Advances | 115810.70 | 122961.80 | 105034.30 | 69059.70 | 55810.10 |
Other Non Current Assets | 337.10 | 1262.20 | 1326.60 | 1146.80 | 173.90 |
Total Non-Current Assets | 214567.50 | 203061.70 | 179029.00 | 140211.50 | 113282.30 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 5153.10 | 1631.90 | 1919.20 | 1302.30 | 0.00 |
Quoted | 2331.90 | 1631.90 | 0.00 | 0.00 | 0.00 |
Unquoted | 2821.20 | 0.00 | 1919.20 | 1302.30 | 0.00 |
Inventories | 24165.80 | 22484.00 | 19215.10 | 16423.60 | 13674.30 |
Raw Materials | 9712.50 | 9900.20 | 9254.00 | 8748.70 | 7486.80 |
Work-in Progress | 508.00 | 642.30 | 624.80 | 651.70 | 407.60 |
Finished Goods | 6802.80 | 5326.00 | 2953.50 | 3453.20 | 3006.20 |
Packing Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Stores and Spare | 986.00 | 576.70 | 600.60 | 528.50 | 450.00 |
Other Inventory | 6156.50 | 6038.80 | 5782.20 | 3041.50 | 2323.70 |
Sundry Debtors | 17167.50 | 18394.20 | 12564.20 | 11773.00 | 10292.60 |
Debtors more than Six months | 5433.60 | 6779.70 | 4992.10 | 10385.70 | 1958.60 |
Debtors Others | 12170.90 | 12097.90 | 8067.00 | 1913.60 | 8767.60 |
Cash and Bank | 43862.40 | 24257.30 | 18791.10 | 15356.10 | 16568.50 |
Cash in hand | 29.00 | 58.60 | 46.70 | 3.80 | 15.20 |
Balances at Bank | 43833.40 | 24198.70 | 18744.40 | 15327.90 | 16553.30 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 24.40 | 0.00 |
Other Current Assets | 7857.90 | 4304.10 | 7704.30 | 3418.30 | 1614.50 |
Interest accrued on Investments | 0.90 | 0.00 | 0.00 | 26.00 | 20.30 |
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 | 1755.60 | 1382.00 | 1040.50 | 740.30 | 371.40 |
Other current_assets | 6101.40 | 2922.10 | 6663.80 | 2652.00 | 1222.80 |
Short Term Loans and Advances | 161635.80 | 144128.60 | 110048.90 | 80603.00 | 63218.50 |
Advances recoverable in cash or in kind | 4056.30 | 5408.80 | 4885.40 | 4163.80 | 3482.30 |
Advance income tax and TDS | 0.00 | 238.90 | 45.60 | 14.20 | 48.30 |
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 | 157579.50 | 138480.90 | 105117.90 | 76425.00 | 59687.90 |
Total Current Assets | 259842.50 | 215200.10 | 170242.80 | 128876.30 | 105368.40 |
Net Current Assets (Including Current Investments) | 28107.10 | 4418.00 | -21944.20 | -10186.70 | -3718.70 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 474410.00 | 418261.80 | 349271.80 | 269087.80 | 218650.70 |
Contingent Liabilities | 4783.00 | 3623.80 | 3315.80 | 4135.50 | 3145.80 |
Total Debt | 276157.60 | 252866.20 | 216262.30 | 152972.80 | 119307.40 |
Book Value | 178.98 | 142.78 | 115.87 | 92.60 | 80.54 |
Adjusted Book Value | 178.98 | 142.78 | 115.87 | 92.60 | 80.54 |