[{"COLUMNNAME":"Gross Sales/Income from operations","RID":1,"Y202512":2795.37,"Y202412":2586.21,"Y202312":2404.51,"Y202212":1971.5,"Y202112":1796.84,"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":2795.37,"Y202412":2586.21,"Y202312":2404.51,"Y202212":1971.5,"Y202112":1796.84,"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":2795.37,"Y202412":2586.21,"Y202312":2404.51,"Y202212":1971.5,"Y202112":1796.84,"rowno":5},{"COLUMNNAME":"Total Expenses","RID":6,"Y202512":2747.0,"Y202412":2535.32,"Y202312":2286.64,"Y202212":1826.48,"Y202112":1586.26,"rowno":6},{"COLUMNNAME":"    Cost of Sales","RID":7,"Y202512":2065.36,"Y202412":1846.31,"Y202312":1653.85,"Y202212":1252.18,"Y202112":1106.4,"rowno":7},{"COLUMNNAME":"    Employee Cost","RID":8,"Y202512":121.9,"Y202412":121.21,"Y202312":114.43,"Y202212":106.66,"Y202112":88.13,"rowno":8},{"COLUMNNAME":"    Depreciation, amortization and depletion expense","RID":9,"Y202512":276.11,"Y202412":275.12,"Y202312":246.8,"Y202212":219.25,"Y202112":187.5,"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":283.63,"Y202412":292.68,"Y202312":271.56,"Y202212":248.39,"Y202112":204.23,"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":48.38,"Y202412":50.89,"Y202312":117.88,"Y202212":145.02,"Y202112":210.58,"rowno":14},{"COLUMNNAME":"Other Income","RID":15,"Y202512":16.85,"Y202412":22.09,"Y202312":26.7,"Y202212":40.82,"Y202112":32.0,"rowno":15},{"COLUMNNAME":"Profit from ordinary activities before finance costs and exceptional items","RID":16,"Y202512":65.22,"Y202412":72.98,"Y202312":144.57,"Y202212":185.84,"Y202112":242.58,"rowno":16},{"COLUMNNAME":"Finance Costs","RID":17,"Y202512":27.47,"Y202412":21.29,"Y202312":15.6,"Y202212":7.13,"Y202112":10.25,"rowno":17},{"COLUMNNAME":"Profit from ordinary activities after finance costs but before exceptional items","RID":18,"Y202512":37.75,"Y202412":51.69,"Y202312":128.97,"Y202212":178.72,"Y202112":232.33,"rowno":18},{"COLUMNNAME":"Share of Profits / Loss of Associated Companies Before Tax","RID":19,"Y202512":0.49,"Y202412":1.29,"Y202312":0.09,"Y202212":1.74,"Y202112":-0.57,"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":0.0,"Y202112":-12.39,"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":38.24,"Y202412":52.98,"Y202312":129.06,"Y202212":180.46,"Y202112":219.38,"rowno":23},{"COLUMNNAME":"Total Tax","RID":24,"Y202512":11.96,"Y202412":14.62,"Y202312":33.32,"Y202212":44.93,"Y202112":57.3,"rowno":24},{"COLUMNNAME":"Net profit from Ordinary Activities After Tax","RID":25,"Y202512":26.28,"Y202412":38.36,"Y202312":95.74,"Y202212":135.52,"Y202112":162.07,"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":26.28,"Y202412":38.36,"Y202312":95.74,"Y202212":135.52,"Y202112":162.07,"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":26.28,"Y202412":38.36,"Y202312":95.74,"Y202212":135.52,"Y202112":162.07,"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":-4.5,"Y202412":1.11,"Y202312":1.92,"Y202212":9.83,"Y202112":16.88,"rowno":32},{"COLUMNNAME":"Net Profit after taxes, minority interest and share of Profit/(Loss) of associates","RID":33,"Y202512":30.78,"Y202412":37.25,"Y202312":93.82,"Y202212":125.69,"Y202112":145.19,"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":30.78,"Y202412":37.25,"Y202312":93.82,"Y202212":125.69,"Y202112":145.19,"rowno":35},{"COLUMNNAME":"Non-Controlling Interest (NP)","RID":35,"Y202512":-4.5,"Y202412":1.11,"Y202312":1.92,"Y202212":9.83,"Y202112":16.88,"rowno":36},{"COLUMNNAME":"Other Comprehensive Income","RID":36,"Y202512":0.13,"Y202412":0.16,"Y202312":0.36,"Y202212":1.15,"Y202112":0.23,"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":0.13,"Y202412":0.16,"Y202312":0.36,"Y202212":1.15,"Y202112":0.23,"rowno":39},{"COLUMNNAME":"    Non-Controlling Interest (OCI)","RID":38,"Y202512":-0.09,"Y202412":0.06,"Y202312":0.09,"Y202212":0.02,"Y202112":0.09,"rowno":40},{"COLUMNNAME":"Total Comprehensive Income","RID":39,"Y202512":30.91,"Y202412":37.41,"Y202312":94.17,"Y202212":126.84,"Y202112":145.42,"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":30.91,"Y202412":37.41,"Y202312":94.17,"Y202212":126.84,"Y202112":145.42,"rowno":43},{"COLUMNNAME":"    Non-Controlling Interest (TCI)","RID":41,"Y202512":-4.58,"Y202412":1.18,"Y202312":2.01,"Y202212":9.85,"Y202112":16.97,"rowno":44},{"COLUMNNAME":"Equity","RID":42,"Y202512":112.46,"Y202412":112.46,"Y202312":112.46,"Y202212":112.46,"Y202112":112.46,"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":2.74,"Y202412":3.31,"Y202312":8.34,"Y202212":11.18,"Y202112":13.89,"rowno":49},{"COLUMNNAME":"    EPS before Exceptional/Extraordinary items-Diluted","RID":46,"Y202512":2.74,"Y202412":3.31,"Y202312":8.34,"Y202212":11.18,"Y202112":13.89,"rowno":50},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Basic","RID":47,"Y202512":2.74,"Y202412":3.31,"Y202312":8.34,"Y202212":11.18,"Y202112":12.91,"rowno":51},{"COLUMNNAME":"    EPS after Exceptional/Extraordinary items-Diluted","RID":48,"Y202512":2.74,"Y202412":3.31,"Y202312":8.34,"Y202212":11.18,"Y202112":12.91,"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}]