(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 669.00 | 618.00 | 611.00 | 609.00 | 606.00 |
Equity - Authorised | 770.00 | 770.00 | 770.00 | 770.00 | 770.00 |
Equity - Issued | 669.00 | 618.00 | 611.00 | 609.00 | 606.00 |
Equity Paid Up | 669.00 | 618.00 | 611.00 | 609.00 | 606.00 |
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 | 1815.00 | 420.00 | 884.00 | 575.00 | 523.00 |
Total Reserves | 61308.00 | 35228.00 | 29330.00 | 26147.00 | 23532.00 |
Securities Premium | 24174.00 | 1909.00 | 635.00 | 384.00 | 39.00 |
Capital Reserves | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 |
Profit & Loss Account Balance | 32968.00 | 29373.00 | 25080.00 | 22401.00 | 20375.00 |
General Reserves | 2057.00 | 2057.00 | 2057.00 | 2057.00 | 2057.00 |
Other Reserves | 2098.00 | 1878.00 | 1547.00 | 1294.00 | 1050.00 |
Reserve excluding Revaluation Reserve | 61308.00 | 35228.00 | 29330.00 | 26147.00 | 23532.00 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 63792.00 | 36266.00 | 30825.00 | 27331.00 | 24661.00 |
Minority Interest | 19498.00 | 1003.00 | 874.00 | 983.00 | 0.00 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 67.00 | 0.00 | 0.00 | 0.00 | 3.00 |
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 | 86.00 | 0.00 | 0.00 | 0.00 | 3.00 |
Other Secured | -19.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Unsecured Loans | 0.00 | 3399.00 | 3382.00 | 3365.00 | 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 | 3399.00 | 3382.00 | 3365.00 | 0.00 |
Deferred Tax Assets / Liabilities | -3286.00 | -5117.00 | -3174.00 | -1970.00 | -1253.00 |
Deferred Tax Assets | 6212.00 | 6058.00 | 4283.00 | 3027.00 | 1579.00 |
Deferred Tax Liability | 2926.00 | 941.00 | 1109.00 | 1057.00 | 326.00 |
Other Long Term Liabilities | 7979.00 | 2697.00 | 2169.00 | 3896.00 | 729.00 |
Long Term Trade Payables | 1844.00 | 627.00 | 332.00 | 364.00 | 325.00 |
Long Term Provisions | 19733.00 | 18778.00 | 15388.00 | 13137.00 | 9332.00 |
Total Non-Current Liabilities | 26337.00 | 20384.00 | 18097.00 | 18792.00 | 9136.00 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 9883.00 | 8062.00 | 6481.00 | 6160.00 | 3398.00 |
Sundry Creditors | 9883.00 | 8062.00 | 6481.00 | 6160.00 | 3398.00 |
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 | 9867.00 | 5869.00 | 10552.00 | 5138.00 | 4802.00 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 1712.00 | 658.00 | 596.00 | 560.00 | 536.00 |
Interest Accrued But Not Due | 66.00 | 320.00 | 296.00 | 289.00 | 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 | 8089.00 | 4891.00 | 9660.00 | 4289.00 | 4266.00 |
Short Term Borrowings | 6919.00 | 967.00 | 0.00 | 178.00 | 0.00 |
Secured ST Loans repayable on Demands | 6919.00 | 967.00 | 0.00 | 178.00 | 0.00 |
Working Capital Loans- Sec | 6919.00 | 967.00 | 0.00 | 178.00 | 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 | -6919.00 | -967.00 | 0.00 | -178.00 | 0.00 |
Short Term Provisions | 706.00 | 417.00 | 360.00 | 316.00 | 225.00 |
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 | 0.00 | 0.00 | 0.00 |
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 | 706.00 | 417.00 | 360.00 | 316.00 | 225.00 |
Total Current Liabilities | 27375.00 | 15315.00 | 17393.00 | 11792.00 | 8425.00 |
Total Liabilities | 137427.00 | 72968.00 | 67189.00 | 58898.00 | 42222.00 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 74828.00 | 33714.00 | 30982.00 | 28342.00 | 16727.00 |
Less: Accumulated Depreciation | 13866.00 | 10184.00 | 7863.00 | 7675.00 | 6521.00 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 60962.00 | 23530.00 | 23119.00 | 20667.00 | 10206.00 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 24.00 | 232.00 | 46.00 | 86.00 | 2.00 |
Non Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Investment | 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 |
Long Term Loans & Advances | 28571.00 | 22934.00 | 17778.00 | 15436.00 | 10711.00 |
Other Non Current Assets | 255.00 | 247.00 | 182.00 | 418.00 | 366.00 |
Total Non-Current Assets | 89812.00 | 46943.00 | 41125.00 | 36689.00 | 21285.00 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 1457.00 | 0.00 | 0.00 | 0.00 | 124.00 |
Quoted | 1457.00 | 0.00 | 0.00 | 0.00 | 124.00 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Work-in Progress | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Sundry Debtors | 25771.00 | 18039.00 | 16131.00 | 13894.00 | 10683.00 |
Debtors more than Six months | 1151.00 | 1454.00 | 1291.00 | 1420.00 | 1180.00 |
Debtors Others | 25985.00 | 17618.00 | 15727.00 | 13434.00 | 10408.00 |
Cash and Bank | 8832.00 | 3352.00 | 5787.00 | 4535.00 | 8122.00 |
Cash in hand | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Balances at Bank | 8537.00 | 3331.00 | 5668.00 | 4533.00 | 8114.00 |
Other cash and bank balances | 295.00 | 21.00 | 119.00 | 2.00 | 8.00 |
Other Current Assets | 2161.00 | 1312.00 | 1252.00 | 1510.00 | 857.00 |
Interest accrued on Investments | 25.00 | 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 | 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 | 1713.00 | 1217.00 | 1189.00 | 881.00 | 669.00 |
Other current_assets | 423.00 | 95.00 | 63.00 | 629.00 | 188.00 |
Short Term Loans and Advances | 5287.00 | 3322.00 | 2894.00 | 2270.00 | 1151.00 |
Advances recoverable in cash or in kind | 5259.00 | 3342.00 | 2871.00 | 2234.00 | 1127.00 |
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 | 28.00 | -20.00 | 23.00 | 36.00 | 24.00 |
Total Current Assets | 43508.00 | 26025.00 | 26064.00 | 22209.00 | 20937.00 |
Net Current Assets (Including Current Investments) | 16133.00 | 10710.00 | 8671.00 | 10417.00 | 12512.00 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 137427.00 | 72968.00 | 67189.00 | 58898.00 | 42222.00 |
Contingent Liabilities | 1096.00 | 1388.00 | 1007.00 | 1131.00 | 368.00 |
Total Debt | 7005.00 | 4366.00 | 3382.00 | 3545.00 | 10.00 |
Book Value | 926.41 | 580.03 | 490.03 | 439.34 | 398.32 |
Adjusted Book Value | 185.28 | 116.01 | 98.01 | 87.87 | 79.66 |