(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 1470.45 | 1267.45 | 1267.45 | 567.52 | 340.54 |
Equity - Authorised | 3200.00 | 1500.00 | 1400.00 | 650.00 | 475.00 |
Equity - Issued | 1470.45 | 1267.45 | 1267.45 | 567.52 | 340.54 |
Equity Paid Up | 1470.45 | 1267.45 | 1267.45 | 567.52 | 340.54 |
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 | 0.00 | 244.36 | 0.00 | 0.00 | 32.99 |
Total Reserves | 12207.98 | 11161.53 | 11293.09 | 8614.35 | 5886.25 |
Securities Premium | 7712.69 | 6938.24 | 6938.24 | 3441.53 | 1443.44 |
Capital Reserves | 336.27 | 336.27 | 342.04 | 342.58 | 336.27 |
Profit & Loss Account Balance | 4066.49 | 3791.87 | 3923.80 | 4741.24 | 4017.54 |
General Reserves | 89.00 | 89.00 | 89.00 | 89.00 | 89.00 |
Other Reserves | 3.53 | 6.15 | 0.00 | 0.00 | 0.00 |
Reserve excluding Revaluation Reserve | 12207.98 | 11161.53 | 11293.09 | 8614.35 | 5886.25 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 13678.43 | 12673.35 | 12560.54 | 9181.87 | 6259.78 |
Minority Interest | 93.25 | 126.33 | 212.96 | 344.93 | 298.29 |
Long-Term Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Secured Loans | 710.03 | 765.02 | 733.04 | 780.64 | 664.80 |
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 | 460.83 | 464.49 | 625.76 | 824.07 | 771.02 |
Term Loans - Institutions | 332.60 | 375.54 | 188.18 | 152.86 | 189.86 |
Other Secured | -83.40 | -75.01 | -80.89 | -196.29 | -296.08 |
Unsecured Loans | 55.75 | 447.78 | 81.76 | 118.05 | 440.26 |
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 | 55.75 | 447.78 | 81.76 | 119.27 | 440.26 |
Other Unsecured Loan | 0.00 | 0.00 | 0.00 | -1.22 | 0.00 |
Deferred Tax Assets / Liabilities | -103.93 | 80.75 | 45.77 | 312.96 | 286.16 |
Deferred Tax Assets | 651.21 | 545.00 | 515.78 | 216.01 | 201.70 |
Deferred Tax Liability | 547.28 | 625.76 | 561.55 | 528.98 | 487.86 |
Other Long Term Liabilities | 89.68 | 107.12 | 89.07 | 97.47 | 72.81 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 281.82 |
Long Term Provisions | 16.31 | 17.51 | 21.18 | 26.84 | 27.98 |
Total Non-Current Liabilities | 767.84 | 1418.19 | 970.83 | 1335.96 | 1773.82 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 3526.01 | 2751.79 | 3047.16 | 2809.21 | 3019.55 |
Sundry Creditors | 3526.01 | 2751.79 | 3047.16 | 2809.21 | 3019.55 |
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 | 993.70 | 969.10 | 1132.99 | 709.56 | 800.11 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 209.76 | 371.84 | 567.75 | 90.44 | 145.98 |
Interest Accrued But Not Due | 0.00 | 0.00 | 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 | 783.94 | 597.26 | 565.24 | 619.12 | 654.13 |
Short Term Borrowings | 1740.27 | 1037.27 | 1231.26 | 776.55 | 1445.18 |
Secured ST Loans repayable on Demands | 1740.27 | 1037.27 | 1231.26 | 776.55 | 1445.18 |
Working Capital Loans- Sec | 1740.27 | 1037.27 | 1231.26 | 776.55 | 1445.18 |
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 | -1740.27 | -1037.27 | -1231.26 | -776.55 | -1445.18 |
Short Term Provisions | 74.65 | 92.33 | 61.22 | 129.02 | 73.89 |
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 | 0.00 | 0.00 | 0.00 | 81.96 | 32.57 |
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 | 74.65 | 92.33 | 61.22 | 47.06 | 41.32 |
Total Current Liabilities | 6334.63 | 4850.49 | 5472.62 | 4424.34 | 5338.72 |
Total Liabilities | 20874.14 | 19068.35 | 19216.95 | 15287.09 | 13670.62 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 10079.45 | 9975.97 | 7525.38 | 6227.94 | 5851.29 |
Less: Accumulated Depreciation | 2594.76 | 2154.23 | 1761.77 | 1470.69 | 1283.43 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 7484.69 | 7821.74 | 5763.60 | 4757.24 | 4567.86 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 364.33 | 3.47 | 1768.77 | 520.05 | 244.25 |
Non Current Investments | 29.85 | 19.91 | 2.36 | 2.61 | 267.71 |
Long Term Investment | 29.85 | 19.91 | 2.36 | 2.61 | 267.71 |
Quoted | 5.92 | 5.50 | 0.00 | 0.00 | 260.38 |
Unquoted | 23.93 | 14.41 | 2.36 | 2.61 | 7.34 |
Long Term Loans & Advances | 1512.14 | 174.20 | 395.94 | 241.78 | 151.67 |
Other Non Current Assets | 58.57 | 39.41 | 4.42 | 3.96 | 8.18 |
Total Non-Current Assets | 9454.65 | 8063.81 | 7940.17 | 5530.72 | 5244.76 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 3.81 | 210.15 | 130.09 | 656.50 | 195.04 |
Quoted | 3.81 | 210.15 | 130.09 | 656.50 | 195.04 |
Unquoted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 2831.66 | 2671.28 | 2550.44 | 3285.57 | 3193.11 |
Raw Materials | 458.37 | 474.00 | 427.76 | 624.42 | 562.48 |
Work-in Progress | 292.08 | 340.37 | 383.04 | 507.19 | 512.73 |
Finished Goods | 1238.16 | 1186.92 | 1118.86 | 1366.50 | 1395.21 |
Packing Materials | 42.10 | 35.56 | 41.77 | 37.26 | 30.84 |
Stores and Spare | 318.43 | 306.67 | 327.41 | 434.72 | 403.98 |
Other Inventory | 482.53 | 327.76 | 251.60 | 315.47 | 287.87 |
Sundry Debtors | 5068.93 | 4050.08 | 4173.43 | 4690.69 | 4202.85 |
Debtors more than Six months | 1432.16 | 1126.61 | 960.93 | 687.05 | 756.60 |
Debtors Others | 3661.29 | 2955.90 | 3242.45 | 4014.67 | 3458.24 |
Cash and Bank | 612.63 | 570.22 | 2103.31 | 401.64 | 185.12 |
Cash in hand | 5.32 | 3.75 | 3.05 | 3.32 | 2.34 |
Balances at Bank | 607.31 | 566.48 | 2100.26 | 398.32 | 182.78 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 290.97 | 140.05 | 138.98 | 111.10 | 160.98 |
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 | 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 | 195.25 | 91.12 | 28.79 | 27.15 | 22.93 |
Other current_assets | 95.72 | 48.93 | 110.19 | 83.95 | 138.05 |
Short Term Loans and Advances | 2611.49 | 3362.76 | 2180.54 | 610.86 | 488.76 |
Advances recoverable in cash or in kind | 1428.36 | 2183.85 | 1824.11 | 364.60 | 294.71 |
Advance income tax and TDS | 44.71 | 44.55 | 12.96 | 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 | 1138.42 | 1134.37 | 343.47 | 246.26 | 194.05 |
Total Current Assets | 11419.49 | 11004.54 | 11276.78 | 9756.36 | 8425.85 |
Net Current Assets (Including Current Investments) | 5084.86 | 6154.05 | 5804.16 | 5332.02 | 3087.13 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 20874.14 | 19068.35 | 19216.95 | 15287.09 | 13670.62 |
Contingent Liabilities | 2284.02 | 1981.54 | 2942.02 | 2854.33 | 2701.74 |
Total Debt | 2605.23 | 2350.58 | 2148.74 | 1886.25 | 2855.94 |
Book Value | 93.02 | 98.06 | 99.10 | 161.79 | 182.85 |
Adjusted Book Value | 93.02 | 98.06 | 99.10 | 120.93 | 115.50 |