[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":357.38,"Y202412":307.17,"Y202312":285.68,"Y202212":283.11,"Y202112":153.32,"rowno":1},{"COLUMNNAME":"Less: Excise duty","RID":2,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":2},{"COLUMNNAME":"Net Sales/Income from operations","RID":3,"Y202512":357.38,"Y202412":307.17,"Y202312":285.68,"Y202212":283.11,"Y202112":153.32,"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":357.38,"Y202412":307.17,"Y202312":285.68,"Y202212":283.11,"Y202112":153.32,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":289.21,"Y202412":259.83,"Y202312":232.47,"Y202212":219.63,"Y202112":160.94,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":35.56,"Y202412":31.05,"Y202312":28.92,"Y202212":28.23,"Y202112":15.37,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":79.01,"Y202412":72.41,"Y202312":64.93,"Y202212":58.52,"Y202112":52.48,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":25.65,"Y202412":23.73,"Y202312":17.82,"Y202212":16.86,"Y202112":19.45,"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":148.99,"Y202412":132.64,"Y202312":120.8,"Y202212":116.02,"Y202112":73.64,"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":68.17,"Y202412":47.34,"Y202312":53.21,"Y202212":63.48,"Y202112":-7.62,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":7.06,"Y202412":2.11,"Y202312":7.66,"Y202212":6.36,"Y202112":4.65,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":75.23,"Y202412":49.45,"Y202312":60.87,"Y202212":69.84,"Y202112":-2.97,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":10.86,"Y202412":12.76,"Y202312":14.06,"Y202212":15.37,"Y202112":17.1,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":64.37,"Y202412":36.69,"Y202312":46.81,"Y202212":54.47,"Y202112":-20.07,"rowno":18},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies Before Tax","RID":19,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"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":-0.8,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"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":63.57,"Y202412":36.69,"Y202312":46.81,"Y202212":54.47,"Y202112":-20.07,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":20.9,"Y202412":12.32,"Y202312":13.24,"Y202212":16.99,"Y202112":-5.85,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":42.67,"Y202412":24.37,"Y202312":33.57,"Y202212":37.48,"Y202112":-14.22,"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":42.67,"Y202412":24.37,"Y202312":33.57,"Y202212":37.48,"Y202112":-14.22,"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":42.67,"Y202412":24.37,"Y202312":33.57,"Y202212":37.48,"Y202112":-14.22,"rowno":30},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies After Tax","RID":31,"Y202512":-7.13,"Y202412":-4.57,"Y202312":-3.25,"Y202212":-3.96,"Y202112":-6.08,"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":35.54,"Y202412":19.8,"Y202312":30.32,"Y202212":33.52,"Y202112":-20.3,"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":35.54,"Y202412":19.8,"Y202312":30.32,"Y202212":33.52,"Y202112":-20.3,"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":32.74,"Y202412":38.19,"Y202312":13.93,"Y202212":25.61,"Y202112":7.84,"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":32.74,"Y202412":38.19,"Y202312":13.93,"Y202212":25.61,"Y202112":7.84,"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":68.28,"Y202412":57.99,"Y202312":44.25,"Y202212":59.13,"Y202112":-12.46,"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":68.28,"Y202412":57.99,"Y202312":44.25,"Y202212":59.13,"Y202112":-12.46,"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":17.86,"Y202412":17.86,"Y202312":17.86,"Y202212":17.86,"Y202112":17.86,"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":1.0,"Y202412":1.0,"Y202312":1.0,"Y202212":1.0,"Y202112":1.0,"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":2.03,"Y202412":1.11,"Y202312":1.7,"Y202212":1.88,"Y202112":-1.14,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":2.03,"Y202412":1.11,"Y202312":1.7,"Y202212":1.88,"Y202112":-1.14,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":1.99,"Y202412":1.11,"Y202312":1.7,"Y202212":1.88,"Y202112":-1.14,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":1.99,"Y202412":1.11,"Y202312":1.7,"Y202212":1.88,"Y202112":-1.14,"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":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":57},{"COLUMNNAME":"Debt Service Coverage Ratio","RID":54,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.0,"rowno":58},{"COLUMNNAME":"Interest Service Coverage Ratio","RID":55,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"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}]