| | | | | | |
| Share Capital | 27.00 | 26.30 | 25.29 | 11.11 | 10.88 | 10.88 |
| Reserves Total | 786.63 | 486.78 | 260.87 | 133.36 | 63.56 | 31.45 |
| Total Shareholders Funds | 813.63 | 513.08 | 286.16 | 144.47 | 74.44 | 42.33 |
| Secured Loans | 307.99 | 140.56 | 83.56 | 66.57 | 9.96 | 10.48 |
| Unsecured Loans | 69.11 | 5.69 | 0.57 | 0.00 | 6.92 | 0.00 |
| Total Debt | 377.10 | 146.25 | 84.13 | 66.57 | 16.88 | 10.48 |
| Total Liabilities | 1,190.73 | 659.33 | 370.29 | 211.04 | 91.32 | 52.81 |
| | | | | | |
| Gross Block | 400.91 | 174.75 | 125.57 | 47.21 | 30.32 | 15.37 |
| Less : Accumulated Depreciation | 100.13 | 59.37 | 35.83 | 12.74 | 7.24 | 3.81 |
| Less:Impairment of Assets | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Block | 300.78 | 115.38 | 89.74 | 34.47 | 23.08 | 11.56 |
| Lease Adjustment | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capital Work in Progress | 6.01 | 4.94 | 2.73 | 0.78 | 2.06 | 0.76 |
| Investments | 187.12 | 151.55 | 44.51 | 36.28 | 8.39 | 7.95 |
| Current Assets, Loans & Advances | | | | | | |
| Inventories | 4.23 | 1.57 | 4.47 | 5.72 | 2.69 | 1.67 |
| Sundry Debtors | 301.17 | 181.39 | 156.25 | 109.65 | 55.40 | 30.18 |
| Cash and Bank | 29.52 | 35.02 | 39.15 | 1.03 | 0.55 | 9.52 |
| Loans and Advances | 237.42 | 110.42 | 97.99 | 60.09 | 16.42 | 2.89 |
| Total Current Assets | 572.34 | 328.40 | 297.86 | 176.49 | 75.06 | 44.26 |
| Less : Current Liabilities and Provisions | | | | | | |
| Current Liabilities | 91.78 | 24.75 | 20.96 | 10.89 | 7.71 | 6.64 |
| Provisions | 137.32 | 50.39 | 32.47 | 20.67 | 4.84 | 2.96 |
| Total Current Liabilities | 229.10 | 75.14 | 53.43 | 31.56 | 12.55 | 9.60 |
| Net Current Assets | 343.24 | 253.26 | 244.43 | 144.93 | 62.51 | 34.66 |
| Miscellaneous Expenses not written off | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Assets | 39.31 | 0.32 | 0.13 | 0.09 | 0.10 | 0.05 |
| Deferred Tax Liability | 46.37 | 16.52 | 11.25 | 5.51 | 3.93 | 2.17 |
| Net Deferred Tax | -7.06 | -16.20 | -11.12 | -5.42 | -3.83 | -2.12 |
| Total Assets | 830.09 | 508.93 | 370.29 | 211.04 | 92.21 | 52.81 |
| Contingent Liabilities | 538.30 | 493.45 | 39.80 | 38.88 | 18.72 | 0.93 |