[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":6596.0,"Y202412":5833.0,"Y202312":5057.0,"Y202212":5456.48,"Y202112":5228.64,"rowno":1},{"COLUMNNAME":"Less: Excise duty","RID":2,"Y202512":516.0,"Y202412":510.0,"Y202312":457.0,"Y202212":493.51,"Y202112":579.85,"rowno":2},{"COLUMNNAME":"Net Sales/Income from operations","RID":3,"Y202512":6080.0,"Y202412":5323.0,"Y202312":4600.0,"Y202212":4962.97,"Y202112":4648.79,"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":6080.0,"Y202412":5322.0,"Y202312":4600.0,"Y202212":4962.97,"Y202112":4648.79,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":5611.0,"Y202412":4911.0,"Y202312":4186.0,"Y202212":4352.52,"Y202112":3373.55,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":4028.0,"Y202412":3404.0,"Y202312":2808.0,"Y202212":2880.03,"Y202112":2078.12,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":320.0,"Y202412":324.0,"Y202312":303.0,"Y202212":276.46,"Y202112":268.08,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":356.0,"Y202412":321.0,"Y202312":279.0,"Y202212":226.74,"Y202112":183.24,"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":907.0,"Y202412":862.0,"Y202312":796.0,"Y202212":969.29,"Y202112":844.11,"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":469.0,"Y202412":412.0,"Y202312":414.0,"Y202212":610.45,"Y202112":1275.24,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":6.0,"Y202412":15.0,"Y202312":8.0,"Y202212":0.68,"Y202112":0.64,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":475.0,"Y202412":427.0,"Y202312":422.0,"Y202212":611.13,"Y202112":1275.88,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":228.0,"Y202412":211.0,"Y202312":152.0,"Y202212":135.22,"Y202112":76.31,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":247.0,"Y202412":216.0,"Y202312":270.0,"Y202212":475.91,"Y202112":1199.57,"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":7.0,"Y202412":2.0,"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":254.0,"Y202412":218.0,"Y202312":270.0,"Y202212":475.91,"Y202112":1199.57,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":-28.0,"Y202412":-16.0,"Y202312":-15.0,"Y202212":79.36,"Y202112":159.19,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":282.0,"Y202412":234.0,"Y202312":285.0,"Y202212":396.55,"Y202112":1040.38,"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":282.0,"Y202412":234.0,"Y202312":285.0,"Y202212":396.55,"Y202112":1040.38,"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":282.0,"Y202412":235.0,"Y202312":285.0,"Y202212":396.55,"Y202112":1040.38,"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":0.21,"rowno":32},{"COLUMNNAME":"Net Profit after taxes, minority interest and share of Profit/(Loss) of associates","RID":33,"Y202512":282.0,"Y202412":235.0,"Y202312":285.0,"Y202212":396.55,"Y202112":1040.17,"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":282.0,"Y202412":235.0,"Y202312":285.0,"Y202212":396.55,"Y202112":1040.17,"rowno":35},{"COLUMNNAME":"Non-Controlling Interest (NP)","RID":35,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.21,"rowno":36},{"COLUMNNAME":"Other Comprehensive Income","RID":36,"Y202512":-15.0,"Y202412":-10.0,"Y202312":4.0,"Y202212":-42.84,"Y202112":15.86,"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":-15.0,"Y202412":-10.0,"Y202312":4.0,"Y202212":-42.84,"Y202112":15.86,"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":267.0,"Y202412":225.0,"Y202312":289.0,"Y202212":353.71,"Y202112":1056.03,"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":267.0,"Y202412":225.0,"Y202312":289.0,"Y202212":353.71,"Y202112":1056.03,"rowno":43},{"COLUMNNAME":"    Non-Controlling Interest (TCI)","RID":41,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":0.0,"Y202112":0.21,"rowno":44},{"COLUMNNAME":"Equity","RID":42,"Y202512":181.0,"Y202412":181.0,"Y202312":181.0,"Y202212":181.25,"Y202112":181.25,"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":5.0,"Y202412":5.0,"Y202312":5.0,"Y202212":5.0,"Y202112":5.0,"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":7.77,"Y202412":6.42,"Y202312":7.85,"Y202212":10.94,"Y202112":28.69,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":7.77,"Y202412":6.42,"Y202312":7.85,"Y202212":10.94,"Y202112":28.69,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":7.77,"Y202412":6.48,"Y202312":7.85,"Y202212":10.94,"Y202112":28.69,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":7.77,"Y202412":6.48,"Y202312":7.85,"Y202212":10.94,"Y202112":28.69,"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":1.0,"Y202112":2.0,"rowno":54},{"COLUMNNAME":"Dividend (%)","RID":51,"Y202512":0.0,"Y202412":0.0,"Y202312":0.0,"Y202212":20.0,"Y202112":40.0,"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":0.69,"Y202412":0.7,"Y202312":0.6,"Y202212":0.65,"Y202112":0.59,"rowno":57},{"COLUMNNAME":"Debt Service Coverage Ratio","RID":54,"Y202512":1.42,"Y202412":0.9,"Y202312":1.0,"Y202212":1.53,"Y202112":4.24,"rowno":58},{"COLUMNNAME":"Interest Service Coverage Ratio","RID":55,"Y202512":2.15,"Y202412":2.1,"Y202312":2.9,"Y202212":4.67,"Y202112":18.02,"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}]