[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":76661.1,"Y202412":81676.1,"Y202312":76033.23,"Y202212":95334.54,"Y202112":57845.23,"rowno":1},{"COLUMNNAME":"Less: Excise duty","RID":2,"Y202512":11944.65,"Y202412":11590.35,"Y202312":10955.22,"Y202212":11879.35,"Y202112":12912.65,"rowno":2},{"COLUMNNAME":"Net Sales/Income from operations","RID":3,"Y202512":64716.45,"Y202412":70085.75,"Y202312":65078.01,"Y202212":83455.19,"Y202112":44932.58,"rowno":3},{"COLUMNNAME":"Other Operating Income","RID":4,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":4},{"COLUMNNAME":"Total Income from operations (net)","RID":5,"Y202512":64716.45,"Y202412":70085.75,"Y202312":65078.01,"Y202212":83455.19,"Y202112":44932.58,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":61388.67,"Y202412":69932.0,"Y202312":60636.23,"Y202212":81339.22,"Y202112":43811.31,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":57512.98,"Y202412":66567.11,"Y202312":57658.59,"Y202212":77436.99,"Y202112":41408.73,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":532.19,"Y202412":505.6,"Y202312":471.69,"Y202212":449.65,"Y202112":436.68,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":1124.96,"Y202412":1009.1,"Y202312":924.26,"Y202212":890.5,"Y202112":867.23,"rowno":9},{"COLUMNNAME":"    Provisions & Write Offs","RID":10,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":10},{"COLUMNNAME":"    Administrative and Selling Expenses","RID":11,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":11},{"COLUMNNAME":"    Other Expenses","RID":12,"Y202512":2218.54,"Y202412":1850.19,"Y202312":1581.69,"Y202212":2562.08,"Y202112":1098.67,"rowno":12},{"COLUMNNAME":"    Pre Operation Expenses Capitalised","RID":13,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":13},{"COLUMNNAME":"Profit from operations before other income, finance costs and exceptional items","RID":14,"Y202512":3327.78,"Y202412":153.75,"Y202312":4441.78,"Y202212":2115.97,"Y202112":1121.27,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":138.62,"Y202412":115.45,"Y202312":152.31,"Y202212":103.92,"Y202112":76.61,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":3466.4,"Y202412":269.2,"Y202312":4594.09,"Y202212":2219.89,"Y202112":1197.88,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":695.36,"Y202412":762.82,"Y202312":852.1,"Y202212":955.29,"Y202112":813.27,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":2771.04,"Y202412":-493.62,"Y202312":3741.99,"Y202212":1264.6,"Y202112":384.61,"rowno":18},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies Before Tax","RID":19,"Y202512":10.73,"Y202412":20.64,"Y202312":12.96,"Y202212":33.39,"Y202112":3.48,"rowno":19},{"COLUMNNAME":"Minority Interest Before Net Profit","RID":20,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":20},{"COLUMNNAME":"Exceptional Items","RID":21,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":2.5,"Y202112":0.0,"rowno":21},{"COLUMNNAME":"Other Adjustments Before Tax","RID":22,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":22},{"COLUMNNAME":"Profit from ordinary activities before tax","RID":23,"Y202512":2781.77,"Y202412":-472.98,"Y202312":3754.95,"Y202212":1300.49,"Y202112":388.09,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":974.18,"Y202412":-158.56,"Y202312":1296.4,"Y202212":558.44,"Y202112":438.27,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":1807.59,"Y202412":-314.42,"Y202312":2458.55,"Y202212":742.05,"Y202112":-50.18,"rowno":25},{"COLUMNNAME":"Profit / (Loss) from Discontinued Operations","RID":26,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":26},{"COLUMNNAME":"Net profit from Ordinary Activities/Discontinued Operations After Tax","RID":27,"Y202512":1807.59,"Y202412":-314.42,"Y202312":2458.55,"Y202212":742.05,"Y202112":-50.18,"rowno":27},{"COLUMNNAME":"Extraordinary items","RID":28,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":28},{"COLUMNNAME":"Other Adjustments After Tax","RID":29,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":29},{"COLUMNNAME":"Net Profit after tax for the Period","RID":30,"Y202512":1807.59,"Y202412":-314.42,"Y202312":2458.55,"Y202212":742.05,"Y202112":-50.18,"rowno":30},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies After Tax","RID":31,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":31},{"COLUMNNAME":"Minority interest After Net Profit","RID":32,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":32},{"COLUMNNAME":"Net Profit after taxes, minority interest and share of Profit/(Loss) of associates","RID":33,"Y202512":1807.59,"Y202412":-314.42,"Y202312":2458.55,"Y202212":742.05,"Y202112":-50.18,"rowno":33},{"COLUMNNAME":" Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":34},{"COLUMNNAME":"Owners of the Company (NP)","RID":34,"Y202512":1807.59,"Y202412":-314.42,"Y202312":2458.55,"Y202212":742.05,"Y202112":-50.18,"rowno":35},{"COLUMNNAME":"Non-Controlling Interest (NP)","RID":35,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":36},{"COLUMNNAME":"Other Comprehensive Income","RID":36,"Y202512":-13.8,"Y202412":-3.56,"Y202312":-0.8,"Y202212":2.35,"Y202112":1.5,"rowno":37},{"COLUMNNAME":" Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":38},{"COLUMNNAME":"   Owners of the Company (OCI)","RID":37,"Y202512":-13.8,"Y202412":-3.56,"Y202312":-0.8,"Y202212":2.35,"Y202112":1.5,"rowno":39},{"COLUMNNAME":"    Non-Controlling Interest (OCI)","RID":38,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":40},{"COLUMNNAME":"Total Comprehensive Income","RID":39,"Y202512":1793.79,"Y202412":-317.98,"Y202312":2457.75,"Y202212":744.4,"Y202112":-48.68,"rowno":41},{"COLUMNNAME":"Attributable to:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":42},{"COLUMNNAME":"    Owners of the Company (TCI)","RID":40,"Y202512":1793.79,"Y202412":-317.98,"Y202312":2457.75,"Y202212":744.4,"Y202112":-48.68,"rowno":43},{"COLUMNNAME":"    Non-Controlling Interest (TCI)","RID":41,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":44},{"COLUMNNAME":"Equity","RID":42,"Y202512":1752.6,"Y202412":1752.6,"Y202312":1752.6,"Y202212":1752.6,"Y202112":1752.6,"rowno":45},{"COLUMNNAME":"Reserve & Surplus","RID":43,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":46},{"COLUMNNAME":"Face Value","RID":44,"Y202512":10.0,"Y202412":10.0,"Y202312":10.0,"Y202212":10.0,"Y202112":10.0,"rowno":47},{"COLUMNNAME":"EPS:","RID":0,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":48},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Basic","RID":45,"Y202512":10.31,"Y202412":-1.79,"Y202312":14.03,"Y202212":4.22,"Y202112":-0.29,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":10.31,"Y202412":-1.79,"Y202312":14.03,"Y202212":4.22,"Y202112":-0.29,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":10.31,"Y202412":-1.79,"Y202312":14.03,"Y202212":4.23,"Y202112":-0.29,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":10.31,"Y202412":-1.79,"Y202312":14.03,"Y202212":4.23,"Y202112":-0.29,"rowno":52},{"COLUMNNAME":"Book Value (Unit Curr.)","RID":49,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":53},{"COLUMNNAME":"Dividend Per Share(Rs.)","RID":50,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":54},{"COLUMNNAME":"Dividend (%)","RID":51,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":55},{"COLUMNNAME":"No. of Employees","RID":52,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":56},{"COLUMNNAME":"Debt Equity Ratio","RID":53,"Y202512":0.63,"Y202412":1.05,"Y202312":1.14,"Y202212":0.0,"Y202112":0.0,"rowno":57},{"COLUMNNAME":"Debt Service Coverage Ratio","RID":54,"Y202512":2.16,"Y202412":0.22,"Y202312":0.96,"Y202212":0.0,"Y202112":0.0,"rowno":58},{"COLUMNNAME":"Interest Service Coverage Ratio","RID":55,"Y202512":6.62,"Y202412":1.7,"Y202312":6.49,"Y202212":0.0,"Y202112":0.0,"rowno":59},{"COLUMNNAME":"Debenture Redemption Reserve (Rs cr)","RID":56,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":60},{"COLUMNNAME":"Paid up Debt Capital (Rs cr)","RID":57,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":61}]