| Particulars | Dec 2025
(Rs.Cr) | Dec 2024
(Rs.Cr) | Dec 2023
(Rs.Cr) | Dec 2022
(Rs.Cr) | Dec 2021
(Rs.Cr) | Dec 2020
(Rs.Cr) |
| | | | | | |
| Sales Turnover | 14556.82 | 14348.60 | 12632.83 | 10595.83 | 6595.74 | 4876.45 |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 14556.82 | 14348.60 | 12632.83 | 10595.83 | 6595.74 | 4876.45 |
| Other Income | 513.93 | 353.94 | 146.14 | 143.76 | 57.30 | 71.99 |
| Stock Adjustments | -12.97 | -38.84 | 61.82 | 302.35 | 76.07 | 3.14 |
| Total Income | 15057.78 | 14663.70 | 12840.79 | 11041.94 | 6729.11 | 4951.58 |
| | | | | | |
| Raw Materials | 6742.35 | 6565.14 | 6052.21 | 5579.49 | 3205.24 | 2218.81 |
| Power & Fuel Cost | 474.54 | 475.66 | 436.94 | 388.97 | 258.39 | 203.07 |
| Employee Cost | 1260.22 | 1177.55 | 1036.80 | 920.47 | 741.12 | 695.06 |
| Other Manufacturing Expenses | 450.98 | 491.54 | 413.25 | 388.08 | 252.40 | 185.89 |
| Selling & Administrative Expenses | 1747.07 | 1758.49 | 1636.72 | 1352.00 | 979.34 | 687.16 |
| Miscellaneous Expenses | 103.75 | 153.88 | 133.92 | 89.17 | 54.92 | 96.14 |
| Less : Pre-operative Expenses Capitalised | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Expenditure | 10778.91 | 10622.25 | 9709.83 | 8718.17 | 5491.40 | 4086.13 |
| Operating Profit | 4278.89 | 4041.45 | 3130.94 | 2323.75 | 1237.71 | 865.45 |
| Interest | 33.22 | 353.60 | 244.45 | 156.12 | 156.35 | 249.95 |
| Gross Profit | 4245.67 | 3687.85 | 2886.49 | 2167.63 | 1081.36 | 615.50 |
| Depreciation | 702.42 | 617.91 | 518.33 | 483.13 | 399.83 | 412.82 |
| Profit Before Tax | 3543.25 | 3069.94 | 2368.16 | 1684.50 | 681.53 | 202.68 |
| Tax | 763.54 | 686.56 | 598.99 | 395.21 | 116.74 | 28.43 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 103.06 | 63.02 | -5.95 | 19.09 | 75.30 | -52.18 |
| Reported Net Profit | 2676.64 | 2320.36 | 1775.13 | 1270.20 | 489.49 | 226.43 |
| Extraordinary Items | 103.33 | -55.90 | -56.73 | -33.18 | -15.22 | -57.21 |
| Adjusted Net Profit | 2573.31 | 2376.26 | 1831.86 | 1303.38 | 504.71 | 283.64 |
| Adjustment below Net Profit | 24.15 | 3751.82 | -2.08 | 8.06 | 5.63 | -8.79 |
| P & L Balance brought forward | 6072.19 | 0.00 | 2510.17 | 1394.30 | 1007.44 | 861.98 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 507.28 | 0.00 | 227.35 | 162.39 | 108.26 | 72.17 |
| P & L Balance carried down | 8265.70 | 6072.19 | 4055.87 | 2510.17 | 1394.30 | 1007.44 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend % | 75.00 | 50.00 | 50.00 | 35.00 | 25.00 | 25.00 |
| Dividend Per Share(Rs) | 1.50 | 1.00 | 2.50 | 3.50 | 2.50 | 2.50 |
| Earnings Per Share-Unit Curr | 7.91 | 6.86 | 13.66 | 19.56 | 11.30 | 7.84 |
| Earnings Per Share(Adj)-Unit Curr | 7.91 | 6.86 | 5.46 | 3.91 | 1.51 | 0.70 |
| Book Value-Unit Curr | 55.48 | 48.97 | 54.46 | 84.94 | 101.58 | 138.97 |
| Book Value(Adj)-Unit Curr | 55.48 | 48.97 | 21.78 | 16.99 | 13.54 | 12.35 |