Current Price: ₹0.00
| Particulars | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from Operations | 1,214.51 | 1,284.99 | 1,363.16 | 1,334.97 | 1,422.90 | 1,542.95 | 1,707.46 | 1,868.31 | 1,909.74 | 2,027.57 | 2,135.47 | 2,067.52 |
| YOY Revenue Growth % | 29.37% | 20.51% | 19.88% | 16.98% | 17.16% | 20.07% | 25.26% | 39.95% | 34.21% | 31.41% | 25.07% | 10.66% |
| Other Income | 40.22 | 41.32 | 45.48 | 46.02 | 45.25 | 34.68 | 40.84 | 33.30 | 46.92 | 36.51 | 32.90 | 45.38 |
| Total Income | 1,254.73 | 1,326.31 | 1,408.64 | 1,380.99 | 1,468.15 | 1,577.63 | 1,748.30 | 1,901.61 | 1,956.66 | 2,064.08 | 2,168.37 | 2,112.90 |
| Total Expenses + | 628.10 | 671.76 | 696.02 | 681.83 | 745.77 | 828.98 | 907.68 | 977.36 | 1,554.16 | 1,663.65 | 1,722.34 | 1,700.12 |
| Cost of Materials Consumed | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Benefit Expense | 209.88 | 226.07 | 235.82 | 230.67 | 241.84 | 270.19 | 283.63 | 304.60 | 315.59 | 338.07 | 338.32 | 340.46 |
| Other Expenses | 418.22 | 445.69 | 460.20 | 451.16 | 503.93 | 558.79 | 624.05 | 672.76 | 673.10 | 721.35 | 757.11 | 748.37 |
| Operating Profit | 586.41 | 613.23 | 667.14 | 653.14 | 677.13 | 713.97 | 799.78 | 890.95 | 355.58 | 363.92 | 413.13 | 367.40 |
| OPM % | 48.3% | 47.7% | 48.9% | 48.9% | 47.6% | 46.3% | 46.8% | 47.7% | 18.6% | 17.9% | 19.3% | 17.8% |
| Profit Before Tax + | 300.68 | 303.49 | 366.42 | 359.68 | 335.73 | 321.31 | 373.69 | 308.87 | 402.50 | 400.43 | 446.03 | 364.54 |
| Tax Expense | 49.76 | 63.41 | 89.74 | 70.34 | 84.19 | 85.04 | 91.88 | 70.07 | 83.50 | 92.46 | -45.27 | 63.62 |
| Tax % | 16.5% | 20.9% | 24.5% | 19.6% | 25.1% | 26.5% | 24.6% | 22.7% | 20.7% | 23.1% | -10.1% | 17.5% |
| Profit After Tax | 250.92 | 240.08 | 276.68 | 289.34 | 251.54 | 236.27 | 281.81 | 238.80 | 319.00 | 307.97 | 491.30 | 300.92 |
| EPS (Basic) | 2.59 | 2.47 | 2.85 | 2.98 | 2.59 | 2.43 | 2.90 | 2.46 | 3.28 | 3.17 | 5.05 | 3.10 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Revenue from Operations | 7,028.46 | 5,406.02 | 4,562.60 | 3,931.46 | 2,504.67 |
| YOY Revenue Growth % | 30.01% | 18.49% | 16.05% | 56.97% | - |
| Other Income | 155.64 | 178.07 | 139.24 | 127.36 | 114.74 |
| Total Income | 7,184.10 | 5,584.09 | 4,701.84 | 4,058.82 | 2,619.41 |
| Total Expenses + | 5,704.10 | 2,795.38 | 2,400.06 | 2,066.00 | 1,506.40 |
| Employee Benefit Expense | 1,174.01 | 934.40 | 809.35 | 759.92 | 588.78 |
| Other Expenses | 2,528.60 | 1,860.98 | 1,590.71 | 1,306.08 | 917.62 |
| Operating Profit | 1,324.36 | 2,610.64 | 2,162.54 | 1,865.46 | 998.27 |
| OPM % | 18.8% | 48.3% | 47.4% | 47.4% | 39.9% |
| Profit Before Exceptional | 1,480.00 | 1,365.32 | 1,063.72 | 747.93 | 165.05 |
| Exceptional Items | -73.63 | 0.00 | 0.00 | -9.03 | -233.70 |
| Profit Before Tax + | 1,406.37 | 1,365.32 | 1,063.72 | 738.90 | -68.65 |
| Tax Expense | 330.49 | 307.68 | -39.79 | 133.85 | 68.90 |
| Tax % | 23.5% | 22.5% | -3.7% | 18.1% | - |
| Profit After Tax | 1,075.88 | 1,057.64 | 1,103.51 | 605.05 | -137.55 |
| EPS (Basic) | 11.07 | 10.89 | 11.38 | 6.25 | -1.59 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets + | 13,621.91 | 10,293.76 | 8,158.78 | 0.00 | 0.00 |
| Property, Plant & Equipment | 5,461.93 | 3,245.83 | 2,019.08 | 0.00 | 0.00 |
| Capital Work in Progress | 900.45 | 445.25 | 206.55 | 0.00 | 0.00 |
| Non-Current Investments | 2.89 | 2.12 | 0.51 | 0.00 | 0.00 |
| Goodwill | 3,480.26 | 2,952.47 | 2,454.66 | 0.00 | 0.00 |
| Other Intangible Assets | 2,554.74 | 2,522.36 | 2,564.96 | 0.00 | 0.00 |
| Current Assets + | 1,592.57 | 1,706.18 | 1,943.07 | 0.00 | 0.00 |
| Inventories | 106.21 | 79.84 | 76.23 | 0.00 | 0.00 |
| Trade Receivables | 687.31 | 462.69 | 336.12 | 0.00 | 0.00 |
| Cash and Cash Equivalents | 661.58 | 979.84 | 42.75 | 0.00 | 0.00 |
| Current Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| LIABILITIES & EQUITY | |||||
| Total Equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Share Capital | 972.14 | 971.91 | 970.92 | 0.00 | 0.00 |
| Other Equity | 8,408.73 | 7,436.23 | 6,438.67 | 0.00 | 0.00 |
| Non-Current Liabilities | 4,019.84 | 2,343.09 | 1,646.69 | 0.00 | 0.00 |
| Current Liabilities | 1,813.77 | 1,248.71 | 1,045.57 | 0.00 | 0.00 |
| Total Liabilities | 5,833.61 | 3,591.80 | 2,692.26 | 0.00 | 0.00 |
| Particulars | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Cash from Operating Activities | 1,459.65 | 1,121.80 | 1,209.18 | 748.49 | 0.00 |
| Cash from Investing Activities | -1,631.74 | -1,285.45 | -1,187.01 | -771.77 | 0.00 |
| Cash from Financing Activities | -163.80 | -263.74 | -288.56 | -294.17 | 0.00 |
| Net Increase/Decrease in Cash | -335.77 | -429.21 | -266.39 | -317.45 | 0.00 |