(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
EQUITY AND LIABILITIES | 0 | 0 | 0 | 0 | 0 |
Share Capital | 411.74 | 411.74 | 410.82 | 102.45 | 102.45 |
Equity - Authorised | 500.00 | 500.00 | 500.00 | 202.45 | 202.45 |
Equity - Issued | 411.74 | 411.74 | 410.82 | 102.45 | 102.45 |
Equity Paid Up | 411.74 | 411.74 | 410.82 | 102.45 | 102.45 |
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 | 156.76 | 27.76 | 1.45 | 0.31 | 0.00 |
Total Reserves | 16739.82 | 11636.89 | 7616.27 | 5595.05 | 4495.68 |
Securities Premium | 3252.26 | 3257.57 | 329.21 | 0.00 | 0.00 |
Capital Reserves | 19.03 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit & Loss Account Balance | 12509.39 | 7604.95 | 6643.02 | 5296.61 | 4311.86 |
General Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Reserves | 959.15 | 774.37 | 644.05 | 298.45 | 183.82 |
Reserve excluding Revaluation Reserve | 16739.82 | 11636.89 | 7616.27 | 5595.05 | 4495.68 |
Revaluation reserve | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Shareholder's Funds | 17308.31 | 12076.39 | 8028.54 | 5697.81 | 4598.13 |
Minority Interest | 2879.48 | 2339.74 | 342.82 | 0.40 | 1.10 |
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 | 1796.11 | 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 | 1796.11 | 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 | -90.20 | -23.78 | -77.12 | -86.73 | -67.20 |
Deferred Tax Assets | 107.47 | 24.42 | 77.12 | 86.73 | 67.20 |
Deferred Tax Liability | 17.27 | 0.64 | 0.00 | 0.00 | 0.00 |
Other Long Term Liabilities | 1052.43 | 251.04 | 44.59 | 61.01 | 3.33 |
Long Term Trade Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Long Term Provisions | 116.80 | 50.25 | 36.01 | 29.11 | 29.87 |
Total Non-Current Liabilities | 2875.15 | 277.51 | 3.48 | 3.39 | -34.00 |
Current Liabilities | 0 | 0 | 0 | 0 | 0 |
Trade Payables | 982.67 | 314.30 | 294.70 | 182.61 | 96.42 |
Sundry Creditors | 982.67 | 314.30 | 294.70 | 182.61 | 96.42 |
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 | 3649.65 | 1125.58 | 705.21 | 329.99 | 250.57 |
Bank Overdraft / Short term credit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Advances received from customers | 574.06 | 162.51 | 34.61 | 5.57 | 5.74 |
Interest Accrued But Not Due | 0.00 | 0.00 | 0.00 | 0.00 | 3.85 |
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 | 3075.59 | 963.07 | 670.60 | 324.42 | 240.97 |
Short Term Borrowings | 249.08 | 0.00 | 0.00 | 31.18 | 0.00 |
Secured ST Loans repayable on Demands | 0.00 | 0.00 | 0.00 | 31.18 | 0.00 |
Working Capital Loans- Sec | 0.00 | 0.00 | 0.00 | 31.18 | 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 | 249.08 | 0.00 | 0.00 | -31.18 | 0.00 |
Short Term Provisions | 6.71 | 6.71 | 1.89 | 1.15 | 1.64 |
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 | 0.93 |
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 | 6.71 | 6.71 | 1.89 | 1.15 | 0.71 |
Total Current Liabilities | 4888.11 | 1446.59 | 1001.80 | 544.93 | 348.63 |
Total Liabilities | 27951.05 | 16140.22 | 9376.64 | 6246.54 | 4913.86 |
ASSETS | 0 | 0 | 0 | 0 | 0 |
Gross Block | 15571.23 | 4077.13 | 3138.98 | 1758.03 | 920.58 |
Less: Accumulated Depreciation | 1936.83 | 1121.97 | 801.92 | 635.50 | 544.31 |
Less: Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Net Block | 13634.40 | 2955.16 | 2337.06 | 1122.53 | 376.27 |
Lease Adjustment A/c | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Capital Work in Progress | 107.49 | 0.00 | 0.00 | 0.00 | 0.00 |
Non Current Investments | 566.16 | 908.95 | 883.49 | 701.01 | 241.50 |
Long Term Investment | 566.16 | 908.95 | 883.49 | 701.01 | 241.50 |
Quoted | 337.58 | 493.63 | 472.68 | 459.51 | 0.00 |
Unquoted | 228.58 | 415.31 | 410.81 | 241.50 | 241.50 |
Long Term Loans & Advances | 261.23 | 128.32 | 124.81 | 79.76 | 79.16 |
Other Non Current Assets | 1960.03 | 1005.55 | 337.13 | 388.81 | 88.16 |
Total Non-Current Assets | 16529.32 | 4997.98 | 3682.51 | 2292.11 | 785.07 |
Current Assets Loans & Advances | 0 | 0 | 0 | 0 | 0 |
Currents Investments | 1632.56 | 247.54 | 0.00 | 0.00 | 0.00 |
Quoted | 1632.16 | 247.54 | 0.00 | 0.00 | 0.00 |
Unquoted | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Inventories | 4.87 | 15.96 | 5.56 | 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 | 4.87 | 15.96 | 5.56 | 0.00 | 0.00 |
Sundry Debtors | 1217.37 | 404.77 | 326.48 | 222.63 | 1001.99 |
Debtors more than Six months | 67.48 | 65.31 | 68.60 | 100.71 | 1005.18 |
Debtors Others | 1200.28 | 364.18 | 265.46 | 166.21 | 43.22 |
Cash and Bank | 7407.68 | 9621.28 | 4759.27 | 3242.27 | 2773.74 |
Cash in hand | 93.15 | 51.11 | 34.91 | 38.47 | 25.09 |
Balances at Bank | 7314.53 | 9570.17 | 4724.36 | 3203.81 | 2748.65 |
Other cash and bank balances | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other Current Assets | 825.91 | 503.92 | 352.43 | 303.53 | 229.45 |
Interest accrued on Investments | 29.07 | 32.31 | 11.60 | 8.63 | 3.29 |
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 | 126.33 |
Prepaid Expenses | 119.99 | 39.71 | 9.98 | 35.56 | 16.06 |
Other current_assets | 676.85 | 431.90 | 330.84 | 259.34 | 83.78 |
Short Term Loans and Advances | 333.35 | 348.77 | 250.39 | 185.99 | 123.60 |
Advances recoverable in cash or in kind | 37.92 | 27.91 | 29.51 | 20.88 | 4.47 |
Advance income tax and TDS | 0.00 | 0.00 | 0.00 | 0.00 | 31.42 |
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 | 295.43 | 320.85 | 220.88 | 165.12 | 87.71 |
Total Current Assets | 11421.73 | 11142.24 | 5694.13 | 3954.42 | 4128.79 |
Net Current Assets (Including Current Investments) | 6533.62 | 9695.65 | 4692.33 | 3409.49 | 3780.16 |
Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total Assets | 27951.05 | 16140.22 | 9376.64 | 6246.54 | 4913.86 |
Contingent Liabilities | 27.38 | 27.38 | 537.66 | 370.63 | 1015.23 |
Total Debt | 2045.19 | 0.00 | 0.00 | 31.18 | 0.00 |
Book Value | 41.66 | 29.26 | 19.54 | 55.61 | 44.88 |
Adjusted Book Value | 41.66 | 29.26 | 19.54 | 13.90 | 11.22 |