| (Rs.in Million) |
| Particulars | Mar 2025 | Mar 2024 |
| INCOME : | | |
| Gross Sales | 2550.60 | 1251.30 |
| Sales | 2550.60 | 1251.30 |
| Job Work/ Contract Receipts | | |
| Processing Charges / Service Income | | |
| Revenue from property development | | |
| Other Operational Income | 0.00 | 0.00 |
| Less: Excise Duty | | |
| Net Sales | 2550.60 | 1251.30 |
| EXPENDITURE : | | |
| Increase/Decrease in Stock | -312.00 | -77.50 |
| Raw Material Consumed | 2386.60 | 1016.80 |
| Opening Raw Materials | | |
| Purchases Raw Materials | 5.40 | 2.80 |
| Closing Raw Materials | | |
| Other Direct Purchases / Brought in cost | 2381.20 | 1014.00 |
| Other raw material cost | 0.00 | 0.00 |
| Power & Fuel Cost | 1.30 | 0.90 |
| Electricity & Power | 1.30 | 0.90 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 |
| Employee Cost | 79.00 | 63.30 |
| Salaries, Wages & Bonus | 73.20 | 58.20 |
| Contributions to EPF & Pension Funds | 4.00 | 3.00 |
| Workmen and Staff Welfare Expenses | 1.20 | 0.80 |
| Other Employees Cost | 0.60 | 1.40 |
| Other Manufacturing Expenses | 47.00 | 34.20 |
| Sub-contracted / Out sourced services | | |
| Processing Charges | | 0.00 |
| Repairs and Maintenance | 0.00 | 1.90 |
| Packing Material Consumed | 47.00 | 32.30 |
| Other Mfg Exp | 0.00 | 0.00 |
| General and Administration Expenses | 48.10 | 21.80 |
| Rent , Rates & Taxes | 17.20 | 12.90 |
| Insurance | 1.00 | 0.80 |
| Printing and stationery | | |
| Professional and legal fees | 6.80 | 3.30 |
| Traveling and conveyance | | |
| Other Administration | 23.00 | 4.80 |
| Selling and Distribution Expenses | 44.20 | 28.70 |
| Advertisement & Sales Promotion | 38.10 | 24.30 |
| Sales Commissions & Incentives | 6.20 | 4.30 |
| Freight and Forwarding | | |
| Handling and Clearing Charges | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 |
| Miscellaneous Expenses | 12.10 | 7.60 |
| Bad debts /advances written off | 2.40 | |
| Provision for doubtful debts | | |
| Losson disposal of fixed assets(net) | | |
| Losson foreign exchange fluctuations | | |
| Losson sale of non-trade current investments | | |
| Other Miscellaneous Expenses | 9.70 | 7.60 |
| Less: Expenses Capitalised | | |
| Total Expenditure | 2306.30 | 1095.80 |
| Operating Profit (Excl OI) | 244.30 | 155.60 |
| Other Income | 27.00 | 12.30 |
| Interest Received | 7.10 | 2.10 |
| Dividend Received | | |
| Profit on sale of Fixed Assets | | |
| Profits on sale of Investments | | |
| Provision Written Back | | |
| Foreign Exchange Gains | 19.00 | 10.10 |
| Others | 0.90 | 0.20 |
| Operating Profit | 271.30 | 167.90 |
| Interest | 22.40 | 13.80 |
| InterestonDebenture / Bonds | | |
| Interest on Term Loan | 20.60 | |
| Intereston Fixed deposits | | |
| Bank Charges etc | 1.60 | 0.20 |
| Other Interest | 0.20 | 13.60 |
| PBDT | 249.00 | 154.10 |
| Depreciation | 8.70 | 6.80 |
| Profit Before Taxation & Exceptional Items | 240.20 | 147.30 |
| Exceptional Income / Expenses | | |
| Profit Before Tax | 240.20 | 147.30 |
| Provision for Tax | 61.00 | 39.00 |
| Current Income Tax | 61.70 | 39.00 |
| Deferred Tax | -0.90 | -0.10 |
| Other taxes | 0.20 | 0.20 |
| Profit After Tax | 179.20 | 108.30 |
| Extra items | 0.00 | 0.00 |
| Minority Interest | | |
| Share of Associate | | |
| Other Consolidated Items | | |
| Consolidated Net Profit | 179.20 | 108.30 |
| Adjustments to PAT | | |
| Profit Balance B/F | 184.50 | 76.30 |
| Appropriations | 363.70 | 184.50 |
| General Reserves | | |
| Proposed Equity Dividend | | |
| Corporate dividend tax | | |
| Other Appropriation | 0.10 | |
| Equity Dividend % | | |
| Earnings Per Share | 19.00 | 12.00 |
| Adjusted EPS | 17.00 | 11.00 |