(Rs.in Million) |
Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
INCOME : | | | | | |
Operating Income | 43060.10 | 30780.00 | 19398.70 | 11367.80 | 5733.60 |
Sale of Shares / Units | 38744.90 | 26582.50 | 17820.90 | 9648.60 | 5012.70 |
Interest income | 79.90 | 79.80 | 16.80 | 14.40 | 29.60 |
Portfolio management services | | | | | |
Dividend income | 108.60 | 52.40 | 58.00 | 36.30 | 15.50 |
Brokerages & commissions | | | | | |
Processing fees and other charges | | 0.30 | 0.20 | 0.20 | 0.60 |
Other Operating Income | 4126.80 | 4065.00 | 1502.80 | 1668.20 | 675.10 |
Operating Income (Net) | 43060.10 | 30780.00 | 19398.70 | 11367.80 | 5733.60 |
EXPENDITURE : | | | | | |
Increase/Decrease in Stock | -1077.00 | -467.10 | -568.40 | 233.40 | -55.30 |
Employee Cost | 24.30 | 31.20 | 23.50 | 21.30 | 17.10 |
Salaries, Wages & Bonus | 24.00 | 30.80 | 23.40 | 21.00 | 16.80 |
Contributions to EPF & Pension Funds | | | | | |
Workmen and Staff Welfare Expenses | 0.30 | 0.40 | 0.20 | 0.30 | 0.40 |
Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Operating & Establishment Expenses | 32.60 | 20.40 | 13.50 | 8.90 | 4.00 |
Depository Charges | | | | | |
Security Transaction tax | | | | | |
Software & Technical expenses | | | | | |
Commission, Brokerage & Discounts | | | | | |
Rent , Rates & Taxes | 29.50 | 17.60 | 11.10 | 6.30 | 2.50 |
Repairs and Maintenance | 2.90 | 2.30 | 2.00 | 2.00 | 1.10 |
Insurance | 0.20 | 0.50 | 0.40 | 0.60 | 0.40 |
Electricity & Power | | | | | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Administrations & Other Expenses | 7.60 | 6.20 | 4.80 | 3.00 | 1.40 |
Printing and stationery | 0.10 | 0.10 | 0.00 | | |
Professional and legal fees | 3.60 | 2.60 | 1.00 | 1.60 | 1.20 |
Advertisement & Sales Promotion | 0.20 | 0.10 | 0.20 | | |
Other General Expenses | 3.70 | 3.40 | 3.50 | 1.40 | 0.20 |
Provisions and Contingencies | 43.60 | 27.10 | 11.30 | 5.10 | 1.20 |
Provisions for contingencies | | | | | |
Provisions against NPAs | | | | | |
Bad debts /advances written off | | | | | |
Provision for doubtful debts | | | | | |
Losson disposal of fixed assets(net) | | | | | |
Losson foreign exchange fluctuations | | | | | |
Losson sale of non-trade current investments | | | | | |
Other Miscellaneous Expenses | 43.60 | 27.10 | 11.30 | 5.10 | 1.20 |
Less: Expenses Capitalised | | | | | |
Total Expenditure | 38683.30 | 26456.20 | 18109.00 | 9625.60 | 4838.30 |
Operating Profit (Excl OI) | 4376.90 | 4323.90 | 1289.70 | 1742.10 | 895.30 |
Other Income | 0.10 | 0.10 | | 5.60 | 3.30 |
Other Interest Income | | 0.10 | | 5.30 | 3.20 |
Other Commission | | | | | |
Discounts | | | | | |
Profit on sale of Fixed Assets | | | | | |
Income from investments | | | | | |
Provision Written Back | | | | 0.30 | |
Others | 0.10 | 0.00 | 0.00 | 0.00 | 0.10 |
Operating Profit | 4377.00 | 4323.90 | 1289.70 | 1747.70 | 898.60 |
Interest | 114.00 | 68.50 | 102.70 | 24.60 | 20.70 |
Loans | 111.30 | 12.50 | 6.30 | 6.20 | 16.40 |
Deposits | | | | | |
Bonds / Debentures | | | | | |
Other Interest | 2.70 | 56.00 | 96.40 | 18.40 | 4.20 |
Depreciation | 2.50 | 3.10 | 4.30 | 6.10 | 2.20 |
Profit Before Taxation & Exceptional Items | 4260.50 | 4252.40 | 1182.70 | 1717.00 | 875.70 |
Exceptional Income / Expenses | | | | | |
Profit Before Tax | 4260.50 | 4252.40 | 1182.70 | 1717.00 | 875.70 |
Provision for Tax | 858.90 | 678.70 | 250.40 | 234.90 | 309.20 |
Current Income Tax | 544.40 | 542.80 | 330.30 | 79.00 | 76.60 |
Deferred Tax | 314.40 | 136.30 | -80.10 | 156.00 | 233.40 |
Other taxes | 0.10 | -0.50 | 0.20 | 0.00 | -0.80 |
Profit After Tax | 3401.60 | 3573.70 | 932.20 | 1482.10 | 566.60 |
Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Minority Interest | | | | | |
Share of Associate | 618.00 | 1243.80 | -108.50 | 315.20 | 545.10 |
Other Consolidated Items | | | | | |
Consolidated Net Profit | 4019.60 | 4817.40 | 823.80 | 1797.30 | 1111.70 |
Adjustments to PAT | | | | | |
Profit Balance B/F | 11073.80 | 6952.10 | 6159.20 | 3980.50 | 2995.20 |
Appropriations | 15093.40 | 11769.50 | 6983.00 | 5777.80 | 4106.90 |
General Reserve | | | | | |
Proposed Equity Dividend | | | | | |
Corporate dividend tax | | | | | |
Other Appropriation | 15093.40 | 11769.50 | 6983.00 | 5777.80 | 4106.90 |
Equity Dividend % | | | | | |
Earnings Per Share | 3209.00 | 3846.00 | 658.00 | 1435.00 | 888.00 |
Adjusted EPS | 3209.00 | 3846.00 | 658.00 | 1435.00 | 888.00 |