OPERATIONS
Prospective investors should read the following discussion of our financial condition and results of operations together with our Restated Financial Information, which are included in "Restated Financial Information " on page 254, along with "Industry Overview" and "Our Business" on pages 132 and 179, respectively.
This section contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in such forward-looking statements. For details, see "Forward-Looking Statements" on page 20.
All references in this section to a particular Financial Year or FY or Fiscal, unless stated otherwise, are to the 12-month period ended on March 31 of that particular calendar year.
We have included certain non-GAAP financial measures and other performance indicators relating to our financial performance and business in this section. Such measures and indicators are not standardized terms and hence a direct comparison of these measures and indicators between companies may not be possible. For further details, see "Certain Conventions, Use of Financial Information and Market Data and Currency of Presentation - Non-Generally Accepted Accounting Principles" on page 18.
Unless otherwise indicated, industry and market data used in this section have been derived from the industry report titled "Engineered Fabrics Industry Report" dated September 26, 2025 (the "1 Lattice Report") prepared and issued by Lattice Technologies Private Limited ("Lattice"). Our Company commissioned Lattice to prepare the 1Lattice Report specifically for the purpose of the Offer for an agreed fee pursuant to the engagement letter dated February 3, 2025. The data included herein includes excerpts from the 1Lattice Report and may have been re-ordered by us for the purpose of presentation. There are no portions of or data or information in the 1Lattice Report that may be relevant for the proposed Offer that have been omitted or changed in any manner. For more details on the 1Lattice Report, see "Certain Conventions, Use of Financial Information and Market Data and Currency of Presentation - Industry and market data " on page 18. A copy of the 1Lattice Report is available on our Company?s website at https://www.kusumgar.com/investor-relations/home/ from the date of this Draft Red Herring Prospectus until the Bid / Offer Closing Date.
OVERVIEW
For an overview of our business, see "Our Business - Overview" on page 179.
SIGNIFICANT FACTORS AFFECTING OUR RESULTS OF OPERATIONS AND FINANCIAL CONDITION
Our results of operations have been, and will be, affected by many factors. The following is a discussion of certain factors that have had, and we expect will continue to have, a significant effect on our results of operations and financial condition.
Geopolitical developments, resulting in heightened defence spending globally and stronger demand across defence related market segments
We manufacture products primarily for four diverse market segments: (i) Aerospace and Defence Fabrics; (ii) Aerospace and Defence Solutions; (iii) Industrial and Automotive Fabrics; and (iv) Outdoor and Lifestyle Fabrics. For more details, see "Our Business - Overview? on page 179. The following table sets forth our revenue from contracts with customers from these four market segments, and from sales falling outside of those four market segments, for the fiscal years indicated.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Aerospace and Defence Fabrics |
3,700.92 | 48.06% | 3,134.88 | 68.79% | 1,440.52 | 48.77% |
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Aerospace and Defence Solutions |
2,219.02 | 28.81% | 8.64 | 0.19% | 46.93 | 1.59% |
Industrial and Automotive Fabrics |
1,126.34 | 14.63% | 1,113.86 | 24.44% | 1,131.12 | 38.30% |
Outdoor and Lifestyle Fabrics |
569.00 | 7.39% | 291.65 | 6.40% | 311.61 | 10.55% |
Other Sales |
85.67 | 1.11% | 7.92 | 0.17% | 23.33 | 0.79% |
Revenue from contracts with customers |
7,700.95 | 100.00% | 4,556.94 | 100.00% | 2,953.52 | 100.00% |
Our revenue from Aerospace and Defence Fabrics and Aerospace and Defence Solutions in Fiscals 2025 and 2024 has grown significantly owing to geopolitical developments that have resulted in heightened defence spending globally and stronger demand across defence related market segments.
The aerospace and defence industry is experiencing significant growth, driven by rising geopolitical tensions and a surge in defence spending globally (source: lLattice Report). The 1Lattice Report notes that global defence spending is projected to grow at a CAGR of approximately 5.1% from 2024 to 2030, to reach approximately US$ 3.4 trillion in 2030 (source: lLattice Report). Furthermore, the geopolitical tensions are accelerating investments in resilient, cutting-edge solutions and create a steady demand for specialized engineered fabrics and solutions (source: lLattice Report). Additionally, government policies supporting indigenous production are strengthening indigenous capabilities and ensuring long-term sustainability (source: lLattice Report).
The table below sets forth our revenue from contracts with customers from our four primary market segments, and from sales falling outside of those four market segments, for the fiscal years indicated and the percentage growth in such revenue from the previous fiscal year?s revenue.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 | ||
| Rs. in million | % growth from the previous Fiscal | Rs. in million | % growth from the previous Fiscal | Rs. in million | |
Aerospace and Defence Fabrics |
3,700.92 | 18.06% | 3,134.88 | 117.62% | 1,440.52 |
Aerospace and Defence Solutions |
2,219.02 | 25,583.10% | 8.64 | (81.59%) | 46.93 |
Industrial and Automotive Fabrics |
1,126.34 | 1.12% | 1,113.86 | (1.53%) | 1,131.12 |
Outdoor and Lifestyle Fabrics |
569 | 95.10% | 291.65 | (6.41%) | 311.61 |
Other Sales |
85.67 | 981.69% | 7.92 | (66.05%) | 23.33 |
Revenue from contracts with customers |
7,700.95 | 68.99% | 4,556.94 | 54.29 % | 2,953.52 |
Increased demand from Indian customers driven by favourable global trade dynamics, including the shift towards a "China +1" sourcing strategy
The demand for our products from Indian customers increased primarily due to favourable global trade dynamics. Favourable global trade dynamics included the shift towards a "China + 1" sourcing strategy (due to factors such as trade tariffs and trade barriers impacting the price of imports from China), supply chain diversification by multinational corporations, and a broader shift by global buyers towards India as a sourcing hub. In particular, in respect of the "China + 1" sourcing strategy, as companies seek to diversify their supply chains away from China, India has witnessed rapid development in industries such as electronics, pharmaceuticals, and automotive manufacturing (source: lLattice Report). Supporting this shift, the Production-Linked Incentive scheme has as of May 2025 attracted Rs.1.7 trillion in investments across 14 sectors (source: lLattice Report).
The table below sets forth our revenue from contracts with customers from within India and outside India for the fiscal years indicated.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Within India |
5,912.88 | 76.78% | 3,389.51 | 74.38% | 1,807.25 | 61.19% |
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Outside India |
1,788.07 | 23.22% | 1,167.43 | 25.62% | 1,146.27 | 38.81% |
Revenue from contracts with customers |
7,700.95 | 100.00% | 4,556.94 | 100.00% | 2,953.52 | 100.00% |
The table below sets forth our our revenue from contracts with customers from within India and outside India and the percentage growth in such revenue from the previous fiscal year?s revenue.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 | ||
| Rs. in million | % growth from the previous Fiscal | Rs. in million | % growth from the previous Fiscal | Rs. in million | |
Within India |
5,912.88 | 74.45% | 3,389.51 | 87.55% | 1,807.25 |
Outside India |
1,788.07 | 53.17% | 1,167.43 | 1.85% | 1,146.27 |
Revenue from contracts with customers |
7,700.95 | 68.99% | 4,556.94 | 54.29% | 2,953.52 |
Revenue from New Customers
Our revenue from new customers (which we define as customers in a fiscal year who were not our customers within the previous two fiscal years ("New Customers")) has made a material contribution to our revenue for Fiscals 2025, 2024 and 2023. The table below sets forth our revenue from contracts with existing customers (which we define as customers in a fiscal year who were our customers within the previous two fiscal years ("Existing Customers")) and revenue from contracts with New Customers and such revenue as a percentage of our revenue from contracts with customers.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Existing Customers |
5,312.27 | 68.98% | 1,966.90 | 43.16% | 2,001.38 | 68.76% |
New Customers |
2,388.68 | 31.02% | 2,590.04 | 56.84% | 952.14 | 32.24% |
Revenue from contracts with customer |
7,700.95 | 100.00% | 4,556.94 | 100.00% | 2,953.52 | 100.00% |
The table below sets forth our revenue from Existing Customers and New Customers and revenue from contracts with customers for the fiscal years indicated and the percentage increase in such revenue from the previous fiscal year?s revenue.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 | ||
| Rs. in million | % increase from the previous Fiscal | Rs. in million | % increase from the previous Fiscal | Rs. in million | |
Existing Customers |
5,312.27 | 170.08% | 1,966.90 | (1.72) | 2,001.38 |
New Customers |
2,388.68 | (7.77%) | 2,590.04 | 172.02% | 952.14 |
Revenue from contracts with customer |
7,700.95 | 68.99% | 4,556.94 | 54.29% | 2,953.52 |
Our Ability to Upgrade our Existing Products and Introduce New Products
We dedicate significant efforts and resources into research and development to upgrade our products and develop new products and these upgraded and new products have made a material contribution to our revenue from operations. The table below sets forth our revenue from new SKUs introduced during the fiscal year and our revenue from SKUs introduced in prior fiscal years, in each of the fiscal years indicated, and such revenue as a percentage of our revenue from contracts with customers.
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 | |||
| Rs. in million | % increase from the previous Fiscal | Rs. in million | % increase from the previous Fiscal | Rs. in million | |
Revenue from new SKUs introduced during the Fiscal [A] |
2,864.21 | 18.14% | 2,424.32 | 921.94% | 237.23 |
Revenue from SKUs introduced in prior Fiscals [B] |
4,726.22 | 156.96% | 1,839.27 | 0.44% | 1,831.17 |
The table below sets forth examples of the new types of products (i.e., a new type of product and not a variation of an existing product) we launched in the periods indicated.
Particulars |
Type of new product |
Fiscal 2025 |
Combat Free Fall (CFF) parachute systems |
Fiscal 2023 |
Infrared reflective fabric and fabric for extreme cold weather clothing |
The table below sets forth our revenue from contracts with customers from each of the above listed new type of products.
Particulars |
Fiscal 2025 |
Fiscal 2024 |
Fiscal 2023 |
|||
| Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | Rs. in million | % of revenue from contracts with customers | |
Infrared reflective fabric and fabric for extreme cold weather clothing |
1,986.88 | 25.80% | 2,153.40 | 47.26% | - | - |
Combat Free Fall (CFF) parachute systems |
2,225.88 | 28.90% | - | - | - | - |
Revenue from contracts with customers |
7,700.95 | 100.00% | 4,556.94 | 100.00% | 2,953.52 | 100.00% |
Cost of Materials Consumed and Changes in Inventories of Finished Goods and Semi-Finished Goods
The cost of materials consumed and changes in inventories of finished goods and semi-finished goods together represent a significant percentage of revenue from our sale of products. The table below sets forth our cost of materials consumed, changes in inventories of finished goods and semi-finished goods, the total of the foregoing, and the total as a percentage of our revenue from sale of products for the fiscal years indicated.
Particulars |
Fiscal 2025 | Fiscal 2024 | Fiscal 2023 |
Rs. in million, except percentages |
|||
Cost of materials consumed [A] |
3,713.71 | 2,002.86 | 1,535.96 |
Changes in inventories of finished goods and semi-finished goods [B] |
(111.76) | (232.62) | (145.98) |
Total [C = A + B] |
3,601.95 | 1,770.24 | 1,389.98 |
Total as a percentage of sale of products [D = C/E] (%) |
46.86% | 38.94% | 47.61% |
Sale of products [E] |
7,685.98 | 4,545.65 | 2,919.44 |
The prices of the raw materials we need are affected by numerous factors beyond our control, including, among others, trade policies, the price of oil, production capacity and transportation costs (source: ILattice Report). Fluctuations in global demand and supply, and currency exchange rates further exacerbate the situation, as they influence the base prices of various raw materials (source: ILattice Report).
If the prices of the raw materials we need rapidly increase, we may be unable to increase the prices for our products in sufficient time to fully offset increasing raw material prices. Our ability to transfer increases in raw material costs to our customers is dependent on, among others, market conditions as well as pricing of similar products by our competitors. In Fiscals 2025, 2024 and 2023, we have been successful in transferring increases in raw material costs to customers through increased prices, although there has typically been a time lag.
For details, see "Our Business - Strengths - Our track record has given us access to technology and markets through partnerships on page 184. We expect product upgrades and new products to make a meaningful contribution to our revenue from operations in the future.
Capacity utilisation and increase in production capacity
Given the nature of our business, our profitability is partially dependent on our ability to spread fixed production costs over higher production volumes. A higher capacity utilisation spreads fixed costs over more units, boosting margins, while low utilisation spreads fixed costs over fewer units, decreasing margins. At the same time, an increase in production capacity, even without a corresponding rise in capacity utilisation, can support profitability so long as margins on incremental sales exceed the additional fixed production costs. In such cases, the added capacity allows the Company to meet higher demand, reduce bottlenecks, and benefit from economies of scale as volumes increase over time.
The table below sets forth our aggregate installed capacity, actual production volume and capacity utilisation across all our manufacturing facilities for the fiscal years indicated:
Metric |
Fiscal 2025(1) | Fiscal 2024 | Fiscal 2023 |
Installed Capacity(2) (metres in million) |
147.52 | 66.58 | 66.58 |
Actual Production? (metres in million) |
62.41 | 60.05 | 56.57 |
Capacity Utilisation? (%) |
56.36% | 87.02% | 85.82% |
Notes:
(1)
The Company?s total installed capacity increased from 66.58 million metres as at March 31, 2024 to 147.52 million metres as at March 31, 2025 due to its commencement of operations at an additional manufacturing facility located at Block No. 172, Old Block No. 157, Kothwa, Taluka Mangrol, District Surat, on April 1, 2024 for scouring, dyeing, finishing, processing and coating nylon and polyester fabrics. The addition of this manufacturing facility also led to an increase in the Company?s final output capacity from 48.86 million metres as at March 31, 2024 to 127.80 million metres as at March 31, 2025. While the Company?s total installed capacity is the aggregate of installed capacity at all its factories, the Company?s final output capacity is the aggregate of the installed capacity at its processing, dyeing, finishing, printing and coating factories. The capacity of weaving factories, which make up the remainder of the Company?s factories, is not included in the Companys final output capacity as fabric that is only weaved is an intermediate product that is not sold. The Company only sells finished fabric, being fabric that has been processed, dyed, finished, printed and/or coated at one of its other factories.(2)
Installed capacity represents the installed capacity as of the last date of the relevant Fiscal. The installed capacity is based on various assumptions and estimates, including standard capacity calculation practice in the industry in which we operate. Assumptions and estimates taken into account for measuring installed capacities include 355 working days in a year.(3)
Actual production represents the quantum of production in the relevant Fiscal.(4)
Capacity utilisation has been calculated on the basis of actual production in the relevant Fiscal divided by the installed capacity as at the end of such Fiscal.For details regarding our installed capacity, actual production and capacity utilisation for Fiscals 2025, 2024 and
2023, see "Our Business - Manufacturing Capabilities" on page 192.
Capital investments resulting in increases in depreciation
Capital investments and associated operating costs are related to the commissioning of new processing and weaving units.
Particulars |
As at and for the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Depreciation and amortisation expense |
341.90 | 170.97 | 153.73 |
Of which: |
|||
Depreciation of property, plant and equipment |
255.46 | 123.97 | 110.51 |
Depreciation of property, plant and equipment as a percentage of sale of products |
3.32% | 2.73% | 3.79% |
Sale of products |
7,685.98 | 4,545.65 | 2,919.44 |
Employee Benefits Expense
The table below sets forth our total number of employees as at the dates indicated and our employee benefits expense for the fiscal years indicated and as a percentage of revenue from operations.
Particulars |
As at and for the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million, except as noted |
|||
Total number of employees |
1,082 | 878 | 684 |
Employee benefits expense [A] |
655.73 | 414.85 | 315.12 |
Employee benefits expense as a percentage of revenue from operations [B = A/C] (%) |
8.42% | 8.87% | 10.45% |
Revenue from operations [C] |
7,789.97 | 4,679.08 | 3,016.48 |
Changes in Currency Exchange Rates
Although our Company?s reporting currency is in Indian Rupees, we transact a portion of our business in several other currencies. Certain portions of our income and expenses are generated or incurred in other currencies and certain portions of our assets (trade receivables and cash and cash equivalents) and liabilities (trade payables) are in other currencies, such as USD and Euros.
The table below sets forth our total foreign currency receivables, total trade payables, total foreign currency borrowings, the total value of our outstanding forward contracts against net receivables and borrowings, and net gain/(loss) on foreign currency transactions and translation as at and for the fiscal years indicated.
Particulars |
As at and for the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million) |
|||
Total foreign currency trade receivables |
307.44 | 225.85 | 239.26 |
Cash and cash equivalents in foreign currency (In Exchange Earning Foreign Currency (EEFC) account and cash in hand) |
37.29 | 48.92 | 42.47 |
Trade payables in foreign currency |
127.38 | 194.76 | 31.51 |
Foreign currency borrowings (current) |
16.02 | - | - |
Foreign currency borrowings (non-current) |
- | - | - |
Outstanding forward contracts against net receivables and borrowings |
- |
714.56 | - |
Net gain/(loss) on foreign currency transactions and translation |
46.95 | 32.40 | 8.67 |
The exchange rates between the Indian Rupee and the currencies in which we receive payments for such exports, primarily the USD, have fluctuated in the past and our results of operations have been affected by such fluctuations in the past and may be impacted by such fluctuations in the future. Due to our inherent net foreign currency long position, depreciation of the Indian Rupee against foreign currencies will generally have a positive effect on our revenues and our results of operations and appreciation of the Indian Rupee against foreign currencies will generally have a negative effect on our revenues and our results of operations. There can be no guarantee that such fluctuations will not adversely affect our results of operations. However, the positive effect on depreciation of the Indian Rupee may not be sustained or may not show an appreciable effect on our results of operations in any given financial period due to other variables affecting our results of operations during the same period. Moreover, we expect that our cost of imported goods, such as raw materials, imported stores and spares, and other expenses incurred by us may rise during a sustained depreciation of the Indian Rupee against the USD.
Our exposure to the risk of changes in foreign exchange rates relates primarily to our operating activities (when revenue or expense is denominated in a different currency from our functional currency). We from time to time hedge a significant portion of our net foreign exchange exposure through forward contracts and foreign currency borrowings. We are exposed to foreign currency risk on the unhedged exposure of foreign currency translation of receivables and trade payables. For additional quantitative disclosures on foreign currency risk, see "Restated Financial Information - Note 48 - Financial Risk Management Objectives and Policies - (a) Market Risk - (ii) Foreign Currency Risk? on page 306.
KEY PERFORMANCE INDICATORS AND CERTAIN NON-GAAP MEASURES
In evaluating our business, we consider and use certain non-GAAP financial measures and key performance indicators that are presented below as supplemental measures to review and assess our operating performance. The presentation of these non-GAAP financial measures and key performance indicators are not intended to be considered in isolation or as a substitute for the Restated Financial Information. We present these non-GAAP financial measures and key performance indicators because they are used by our management to evaluate our operating performance. These non-GAAP financial measures are not defined under the Ind AS and are not presented in accordance with the Ind AS. The non-GAAP financial measures and key performance indicators have limitations as analytical tools. Further, these non-GAAP financial measures and key performance indicators may differ from the similar information used by other companies, including peer companies, and hence their comparability may be limited. Therefore, these matrices should not be considered in isolation or construed as an alternative to the Ind AS measures of financial performance or as an indicator of our financial condition, results of operations or cash flows.
For details of certain Ind AS financial measures, non-GAAP financial measures and statistical measures, see "Our Business - Overview" and "Basis for Offer Price - Key Performance Indicators ("KPIs")" on page 179 and 116, respectively.
Reconciliation of Non-GAAP Financial Measures
The following table sets forth our EBITDA and EBITDA Margin, which are non-GAAP financial measures, for the fiscal years indicated.
Particulars |
For the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Profit for the year |
1,119.88 | 843.96 | 372.17 |
Less: |
|||
Other income |
112.15 | 66.43 | 20.68 |
Add: |
|||
Total income tax expense |
387.95 | 306.75 | 120.61 |
Finance costs |
146.31 | 63.22 | 52.78 |
Depreciation and amortisation expense |
341.90 | 170.97 | 153.73 |
EBITDA [A1 |
1,883.89 | 1,318.47 | 678.61 |
Revenue from operations [B] |
7,789.97 | 4,679.08 | 3,016.48 |
EBITDA Margin [A/B1 (%) |
24.18% | 28.18% | 22.50% |
The following table sets forth our PAT Margin, which is a non-GAAP financial measure, for the fiscal years indicated.
Particulars |
For the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Profit for the year (PAT) [A] |
1,119.88 | 843.96 | 372.17 |
Total income [B] |
7,902.12 | 4,745.51 | 3,037.16 |
PAT Margin [C = A/B1 (%) |
14.17% | 17.78% | 12.25% |
The following table sets forth our Net Debt and Net Debt to EBITDA Ratio, which is a non-GAAP financial measure, as at the dates indicated.
Particulars |
For the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Non-current borrowings |
757.64 | 348.05 | 196.55 |
Current borrowings |
1,707.37 | 417.28 | 278.49 |
Total Borrowings |
2,465.01 | 765.33 | 475.04 |
Less: |
|||
Cash and cash equivalents |
304.94 | 326.80 | 101.12 |
Bank balances other than cash and cash equivalents |
106.93 | 1,106.13 | 11.40 |
Net Debt [A1 |
2,053.14 | (667.60) | 362.52 |
EBITDA [B] |
1,883.89 | 1,318.48 | 678.61 |
Net Debt to EBITDA Ratio [C = A/B1 |
1.09 | (0.51) | 0.53 |
The following table sets forth our Return on Equity, which is a non-GAAP financial measure, for the fiscal years indicated.
Particulars |
For the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Profit for the year (PAT) [A] |
1,119.88 | 843.96 | 372.17 |
Equity share capital |
101.49 | 19.90 | 19.90 |
Other equity |
2,476.03 | 1,383.69 | 536.24 |
Opening total equity [B] |
1,403.59 | 556.14 | 183.65 |
Closing total equity [C] |
2,577.52 | 1,403.59 | 556.14 |
Average total equity [D = (B+C)/21 |
1990.56 | 979.87 | 369.89 |
Return on Equity [E = A/D1 (%) |
56.26% | 86.13% | 100.61% |
The following table sets forth our Return on Capital Employed, which is a non-GAAP financial measure, for the fiscal years indicated.
Particulars |
As at and for the year ended March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except percentages) |
|||
Profit before tax |
1,507.83 | 1,150.71 | 492.78 |
Finance costs |
146.31 | 63.22 | 52.78 |
EBIT [A] |
1,654.14 | 1,213.93 | 545.56 |
Total assets |
6,323.98 | 5,847.41 | 2,538.70 |
Less: |
|||
Current liabilities |
2,466.90 | 3,674.59 | 1,696.96 |
Capital Employed [B1 |
3,857.08 | 2,172.82 | 841.74 |
Return on Capital Employed (ROCE) [C = A/B] (%) |
42.89% | 55.87% | 64.81% |
The following table sets forth our Fixed Assets Turnover Ratio, which is a non-GAAP financial measure, for the fiscal years indicated.
Particulars |
As at and for the year ended March 31, |
||
| 2025 | 2024 2023 |
||
(Rs. in million, except ratios) |
|||
Revenue from operations [A] |
7,789.97 | 4,679.08 | 3,016.48 |
Opening property, plant and equipment [B] |
1,367.20 | 825.60 | 751.80 |
Closing property, plant and equipment [C] |
1,718.63 | 1,367.20 | 825.60 |
Average property, plant and equipment [D = (B+C)/2] |
1,542.91 | 1,096.40 | 788.70 |
Fixed Assets Turnover Ratio [A/D] |
5.05 | 4.27 | 3.82 |
The following table sets forth our Net Working Capital Days, which is a non-GAAP financial measure, for the fiscal years indicated.
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
(Rs. in million, except ratios) |
|||
Current assets |
3,112.59 | 3,623.41 | 1,482.49 |
Current liabilities |
2,466.90 | 3,674.59 | 1,696.96 |
Opening Net Working Capital [A] |
(51.18) | (214.47) | (514.04) |
Closing Net Working Capital [B] |
645.69 | (51.18) | (214.47) |
Average Net Working Capital [C = (A+B)/2] |
297.26 | (132.83) | (364.26) |
Revenue from operations [D] |
7,789.97 | 4,679.08 | 3,016.48 |
Working capital ratio [E = D/C] |
26.21 | (35.23) | (8.28) |
Net Working Capital Days [F = days in the fiscal year/E] (days) |
14 | (10) | (44) |
BASIS OF PREPARATION OF RESTATED FINANCIAL INFORMATION Basis of preparation Statement of compliance
The Restated Financial Information of the Group comprises the Restated Statement of Assets and Liabilities as at March 31, 2025, March 31, 2024 and March 31, 2023, the Restated Statement of Profit and Loss (including other comprehensive income), the Restated Statement of Cash Flows, the Restated Statement of Changes in Equity for the years ended March 31, 2025, March 31, 2024 and March 31, 2023, the summary of material accounting policies and other explanatory information (collectively, the "Restated Financial Information").
The Restated Financial Information has been prepared by the management of the Company for the purpose of inclusion in this Draft Red Herring Prospectus to be filed with the SEBI, the NSE and the BSE in connection with the Offer, prepared in accordance with the requirements of:
(a) Section 26 of Part I of Chapter III of the Companies Act;
(b) the SEBI ICDR Regulations;
(c) the Guidance Note on Reports in Company Prospectuses (Revised 2019) issued by the ICAI, as amended; and
(d) the electronic mail dated October 28, 2021 from the SEBI to the Association of Investment Bankers of India, instructing lead managers to ensure that companies provide consolidated financial statements prepared in accordance with the Ind AS for all the three years.
The Restated Financial Information has been compiled by the management from:
(a) the audited consolidated financial statements of the Group as at and for the year ended March 31, 2025 prepared in accordance with the Ind AS as prescribed under section 133 of the Companies Act read with the Ind AS Rules (as amended) and other accounting principles generally accepted in India, which have been approved by the Board of Directors at their meeting held on June 10, 2025;
(b) the audited special purpose combined financial statements of the Group as at and for the year ended March 31, 2024 prepared based on the following:
i. the audited standalone statutory financial statements of the Company as at and for the year ended March 31, 2024, prepared in accordance with the Ind AS as prescribed under section 133 of the Companies Act read with the Ind AS Rules (as amended) and other recognised accounting practices and policies generally accepted in India; and
ii. pursuant to the Ind AS Rules (as amended from time to time), the Company?s subsidiary ECFPL adopted April 1, 2023 as its reporting date for the first-time adoption of the Ind AS as notified under these rules, and consequently April 1, 2023 as the transition date for preparation of its statutory financial statements for the year ended March 31, 2025. Hence, the general purpose financial statements of ECFPL as at and for the year ended March 31, 2025 were the first financials statements prepared in accordance with the Ind AS. Up to and for the financial year ended March 31, 2024, ECFPL had prepared its general purpose financial statements in accordance with accounting standards notified under section 133 of the Companies Act, read together with the Companies (Accounting Standards) Rules, 2021 (the "Indian GAAP" or "Previous GAAP") due to which these special purpose financial statements are prepared. In addition, these special purpose financial statements are not the statutory financial statements of ECFPL under the Companies Act. These special purpose financial statements of ECFPL as at and for the year ended March 31, 2024 have been prepared after making suitable adjustments to the accounting heads from their Indian GAAP values following accounting policies and accounting policy choices (both mandatory exceptions and optional exemptions availed as per the Ind AS 101) consistent with that used at the date of transition to the Ind AS (being April 1, 2023) and as per the presentation, accounting policies and grouping/classifications including revised Schedule III to the Companies Act disclosures followed as at and for the year ended March 31, 2025, and which have been approved by the Board of Directors at their meeting held on September 3, 2025; and
(c) the audited special purpose combined financial statements of the Group as at and for the year ended March 31, 2023 prepared based on the following:
i. the audited standalone special purpose financial statements of the Company as at and for the year ended 31 March, 2023, prepared in accordance with the Ind AS as prescribed under section 133 of the Companies Act read with the Ind AS Rules (as amended) and other recognised accounting practices and policies generally accepted in India; and
ii. pursuant to the Ind AS Rules (as amended from time to time), ECFPL adopted April 1, 2023 as its reporting date for the first-time adoption of the Ind AS as notified under these rules, and consequently April 1, 2023 as the transition date for preparation of its statutory financial statements for the year ended March 31, 2025. Hence, the general purpose financial statements of ECFPL as at and for the year ended March 31, 2025 were the first financials statements prepared in accordance with the Ind AS. Up to and for the financial year ended March 31, 2024, ECFPL had prepared its general purpose financial statements in accordance with accounting standards notified under section 133 of the Companies Act, read together with the Companies (Accounting Standards) Rules, 2021 (the "Indian GAAP" or "Previous GAAP") due to which these special purpose financial statements are prepared. In addition, these special purpose financial statements are not the statutory financial statements of ECFPL under the Companies Act. These special purpose financial statements of ECFPL as at and for the year ended March 31, 2023 have been prepared after making suitable adjustments to the accounting heads from their Indian GAAP values following accounting policies and accounting policy choices (both mandatory exceptions and optional exemptions availed as per the Ind AS 101) consistent with that used at the date of transition to the Ind AS (being April 1, 2022) and as per the presentation, accounting policies and grouping/classifications including revised Schedule III to the Companies Act disclosures followed as at and for the year ended March 31, 2025, and which have been approved by the Board of Directors at their meeting held on September 3, 2025.
The Company acquired ECFPL on December 4, 2024. The statutory transition date to the Ind AS for ECFPL was April 1, 2023. For the purpose of preparing the Restated Financial Information, however, the Company adopted a transition date of April 1, 2022. Accordingly, ECFPL applied the same accounting policies and policy choices, including both mandatory exceptions and optional exemptions availed under Ind AS 101 "First-time Adoption of Indian Accounting Standards? as applicable, as on April 1, 2022, consistent with those initially adopted on the statutory transition date of April 1, 2023. This acquisition has been classified as a common control transaction in accordance with Appendix C to Ind AS 103 "Business Combinations". Accordingly, the audited standalone statutory financial statements of the Company for the year ended March 31, 2024, special purpose standalone financial statements of the Company for the year ended March 31, 2023, and audited special purpose financial statements of ECFPL acquired vide this common control transaction for the years ended March 31, 2023 and March 31, 2024 have been combined in accordance with the Guidance Note on Combined and Carve-Out Financial Statements issued by the ICAI. For more details on the acquisition of ECFPL, see "Restated Financial Information - Note 51 - Business Combination Under Common Control" on page 311.
Consequently, a reconciliation of total equity and total comprehensive income between the audited consolidated financial statements for March 31, 2025 and the audited special purpose combined financial statements as at and for the years ended March 31, 2024 and March 31, 2023 has been presented in "Restated Financial Information - Part A - Statement of Adjustments to Audited Consolidated Financial Statements and Audited Special Purpose Combined Financial Statements" on page 280.
The Restated Financial Information was authorised for issue by the Board of Directors on September 4, 2025.
Principles of consolidation
The Restated Financial Information comprises the financial statements of the Company and its Subsidiaries, being entities controlled by the Group, and have been prepared in accordance with Ind AS 110 "Consolidated Financial Statements", as prescribed under section 133 of the Companies Act.
The Group controls an investee only if the Group has power over the investee (that is, existing rights that give it the current ability to direct the relevant activities of the investee), exposure (or rights) to variable returns from its involvement with the investee, and the ability to use its power over the investee to affect its returns. The Group re-assesses whether or not it controls an investee if facts and circumstances indicate that there are changes to one or more of the three elements of control. Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the subsidiary. Assets, liabilities, income and expenses of a subsidiary acquired or disposed of during the year are included in the Restated Financial Information from the date the Group gains control until the date the Group ceases to control the subsidiary.
The Restated Financial Information is prepared using uniform accounting policies for like transactions and other events in similar circumstances. If a member of the Group used accounting policies other than those adopted in the Restated Financial Information for like transactions and events in similar circumstances, appropriate adjustments are made to that Group member?s financial statements in preparing the Restated Financial Information to ensure conformity with the Group?s accounting policies. The financial statements of all entities used for the purpose of consolidation are drawn up to same reporting date as that of the parent company, that is, March 31 of the applicable year.
The Restated Financial Information have been prepared by combining like items of assets, liabilities, equity, income, expenses and cash flows of the entities forming part of Group. All the intragroup assets and liabilities, equity, income, expenses and cash flows relating to entities forming part of Group have been eliminated and profits or losses arising from intragroup transactions have been eliminated in full.
Combined financial information are prepared using uniform accounting policies for like transactions and other events in similar circumstances.
Basis of measurement
The Restated Financial Information has been prepared on accrual basis and under historical cost convention, except for the following:
(a) certain financial assets and liabilities are measured at fair value;
(b) employees? defined benefit obligations and leave encashment are recognised as per their actuarial valuation; and
(c) liability for share-based payments is measured at fair value.
All assets and liabilities have been classified as current and non-current.
An asset is classified as current when it satisfies any of the following criteria:
(a) it is expected to be realised in, or is intended to be sold or consumed in, the normal operating cycle;
(b) it is held primarily for the purpose of trading;
(c) it is expected to be realised within twelve months after the reporting period; or
(d) it is cash or a cash equivalent, unless it is restricted from being exchanged or used to settle a liability for at least twelve months after the reporting period.
A liability is classified as current when it satisfies any of the following criteria:
(a) it is expected to be settled in the normal operating cycle;
(b) it is held primarily for the purpose of trading;
(c) it is due to be settled within twelve months after the reporting period; or
(d) the Company does not have an unconditional right to defer settlement of the liability for at least twelve months after the reporting period.
All other assets and liabilities are classified as non-current. Deferred tax assets and liabilities are classified as noncurrent assets and liabilities.
Based on the nature of the Group?s business and the time interval between the acquisition of assets for processing and the realisation of the acquired assets in cash or cash equivalents, the Group has ascertained its operating cycle as 12 months for the purpose of the classification of assets and liabilities into current and non-current.
Use of estimates, judgements and assumptions
The preparation of the Restated Financial Information requires the management to make estimates and assumptions that affect the reported assets and liabilities as at the balance sheet date, reported amount of revenue and expenses for the relevant year, and disclosures of contingent liabilities as at the balance sheet date. Estimates and assumptions used in the Group?s financial statements are based on the management?s evaluation of the relevant facts and circumstances as at the date of the financial statements. Actual results could differ from estimates. Estimates and assumptions are reviewed on a periodic basis. Any revision to accounting estimates is recognised in the year in which the estimates are revised and in any future years affected.
The following are the key estimates and assumptions applied in the preparation of the Restated Financial Information as at the end of the applicable Financial Year that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next Financial Year.
Useful lives of property, plant and equipment and intangible assets
The Group reviews the estimated useful lives of property, plant and equipment and intangible assets at the end of each reporting period. Useful lives of intangible assets are determined on the basis of the estimated benefits to be derived from the use of such intangible assets. These reviews may result in changes in the depreciation or amortisation expense in future periods.
Actuarial valuation
The Group?s liability for defined benefit obligations to employees is determined through an independent actuarial valuation including the determination of amounts to be recognised in the Statement of Profit and Loss and in other comprehensive income. Such valuation depends on assumptions determined after taking into account the discount rate, salary growth rate, expected rate of return, mortality and attrition rate. Information about such valuation is provided in the notes to the relevant financial statements. For more information on the actuarial valuation applied, see "Restated Financial Information - Note 42 - Employee Benefits?? on page 296.
Impairment of non-financial assets
In assessing impairment, the management estimates the recoverable amount of each asset or cash-generating unit based on expected future cash flows and uses an interest rate to discount it. Estimation uncertainty relates to assumptions about future operating results and the determination of a suitable discount rate.
Contingencies
The management?s judgement is required for estimating the possible outflow of resources, if any, in respect of contingencies, claims and/or litigation against the Group as it is not possible to predict the outcome of pending matters with accuracy.
Provisions
Provisions are recognised in the period when it becomes probably that there will be a future outflow of funds resulting from past operations or events that can reasonably be estimated. The timing of recognition requires the application of judgement to existing facts and circumstances which may be subject to change. The litigation and claims to which the Group is exposed are assessed by the management, in certain cases with the support of external specialised lawyers.
Income taxes
The management?s judgement is required for the calculation of provisions for income taxes and deferred tax assets and liabilities. The Group reviews at each balance sheet date the carrying amount of deferred tax assets. Factors applied in estimates may differ from actual outcomes which could lead to significant adjustment to the amounts reported in the Restated Financial Information.
Leases
The Group evaluates if an arrangement qualifies to be a lease as per the requirements of Ind AS 116 " Leases". The identification of a lease requires significant judgement. The Group hence applies significant judgement in assessing the lease term (including anticipated renewals) and the applicable discount rate. The Group determines the lease term as the non-cancellable period of a lease, together with the periods covered by an option to extend the lease if it is reasonably certain that the Group will exercise that option, and periods covered by an option to terminate the lease if it is reasonably certain that the Group will not exercise that option. In assessing whether it is reasonably certain that the Group will exercise an option to extend a lease, or not exercise an option to terminate a lease, it considers all relevant facts and circumstances that create an economic incentive for the Group to exercise the option to extend the lease, or not exercise the option to terminate the lease. The Group revises the lease term if there is a change in the non-cancellable period of a lease. The discount rate is generally based on the incremental borrowing rate specific to the lease being evaluated or for a portfolio of leases with similar characteristics.
Fair value measurement of financial instruments
When the fair values of financial assets and financial liabilities recorded in the balance sheet cannot be measured based on quoted prices in active markets, their fair value is measured using valuation techniques, including the discounted cash flow model, which involve the application of judgements and assumptions.
Provision for expected credit losses of trade receivables and contract assets
The Group uses a provision matrix to calculate the expected credit loss ("ECL") for trade receivables and contract assets. The provision matrix is initially based on the Group?s historical observed default rates, with such historical rates updated at each reporting date. The assessment of the correlation between historically observed default rates and ECL is a significant estimate. The Group?s historical credit loss experience may in addition not be representative of the customer?s actual default in the future.
Share based payments
For measuring the fair value of equity-settled transactions with employees at the grant date, the Group uses the Black Scholes model for employee stock options. For more information on the assumptions and models applied in estimating the fair value of equity-settled transactions with employees at the grant date, see "Restated Financial Information - Note 49 - Employee stock option plan".
Presentation currency and rounding off
All amounts included in the Restated Financial Information are reported in Indian Rupees (" INR") in million, rounded to two decimal places in accordance with the requirements of Schedule III of the Companies Act, unless stated otherwise. Figures reported as "0" denote amounts that are not zero but that have been rounded to the nearest INR million. INR is both the functional currency of the Group and the currency of the primary economic environment in which it operates.
Going concern
The Restated Financial Information is prepared on a going concern basis as the management is satisfied that the Group will be able to continue its business in the foreseeable future and no material uncertainty that may cast significant doubt on the going concern assumption exists. In making this assessment, the management has considered a wide range of information relating to present and future conditions, including future projections of profitability, cash flows and capital resources.
MATERIAL ACCOUNTING POLICIES
The following is a summary of the material accounting policies applied in the preparation of the Restated Financial Information. These accounting policies have been applied consistently to all periods presented in the Restated Financial Information.
1. Property, plant and equipment
Property, plant and equipment are stated at the historical cost of acquisition or construction less accumulated depreciation and impairment losses, if any. The cost of property, plant and equipment comprises their purchase price net of any discounts and rebates, import duties and other taxes (other than those subsequently recovered from the tax authorities), and any directly attributable expenditure on making the asset ready for its intended use.
The Group identifies and determines the cost of each part of an item of property, plant and equipment separately if that part has a cost which is significant to the total cost of that item of property, plant and equipment and has a useful life that is materially different from that of the remaining item.
Subsequent costs are included in the item?s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. The carrying amount of any component accounted for as a separate asset is derecognised when replaced. All other repairs and maintenance are charged to the statement of profit and loss during the year in which they are incurred.
Interest cost incurred is capitalised up to the date the asset is ready for its intended use for qualifying assets, based on borrowings incurred specifically for financing the asset or the weighted average rate of all other borrowings, if no specific borrowings have been incurred for the asset.
i. Depreciation methods, estimated useful lives
Depreciation on property, plant and equipment is provided on a pro-rata basis on the straight-line method as per the useful life prescribed in Schedule II to the Companies Act, or re-assessed by the Group. The useful life, residual value and the depreciation method are reviewed at least at each financial year end. If the expectations differ from previous estimates, the changes are accounting for prospectively as a change in the accounting estimate.
The estimated useful lives to provide for depreciation on property, plant and equipment applied by the Group are as follows:
Property, plant and equipment |
Estimated useful life by the management |
Buildings |
3 to 30 years |
Plant and machinery |
7.5 to 15 years |
Electrical installation |
10 years |
Furniture and fixtures |
10 years |
Vehicles |
8 to 10 years |
Office or factory equipment |
5 years |
Computers |
3 years |
Depreciation on additions to property, plant and equipment is provided on pro-rata basis from the date of acquisition. Depreciation on the sale of or deduction from property, plant and equipment is provided up to the date preceding the date of sale or deduction, as the case may be. Gains and losses on disposals are determined by comparing the proceeds with the carrying amount and included in the Group?s statement of profit and loss under other income and other expenses respectively.
2. Capital work in progress
The cost of assets not ready for their intended use, as on the balance sheet date, is shown as capital work in progress. The cost of self-constructed assets includes the cost of materials and direct labour, any other costs directly attributable to bringing the assets to the location and condition necessary for them to be capable of operating in the manner intended by the management, and borrowing costs. Expenses directly attributable to the construction of property, plant and equipment that were incurred up to such asset being ready for its intended use are identified and allocated on a systematic basis on the cost of related assets.
3. Other intangible assets
Intangible assets with finite useful lives that are acquired separately are carried at cost less accumulated amortisation and accumulated impairment losses. Amortisation is recognised on a straight-line basis over the asset?s estimated useful life to reflect the pattern in which the asset?s economic benefits are consumed. The estimated useful life of an asset and the amortisation method are reviewed at the end of each reporting period, with the effect of any changes in estimates being accounted for on a prospective basis. The amortisation of intangible assets is included in depreciation and amortisation expenses in the Group?s Statement of Profit and Loss.
Software is amortised over the managements estimate of its useful life, being 6 years.
Each intangible asset with a finite life is assessed for impairment whenever there is an indication that the intangible asset may be impaired.
4. Impairment of non-financial assets
The Group assesses at each reporting date whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, the Group estimates the asset?s recoverable amount. An asset?s recoverable amount is the higher of the asset?s or cash-generating unit?s ("CGU") fair value less the costs of its disposal and its value in use. The recoverable amount is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets. When the carrying amount of an asset or CGU exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. In assessing value-in-use, estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. The Group bases its impairment calculations on most recent budgets and forecast calculations, which are prepared separately for each of the Group?s CGUs to which the individual assets are allocated.
An assessment is made at each reporting date to determine whether there is an indication that previously recognised impairment losses no longer exist or have decreased. If such an indication exists, the Group estimates the asset?s or CGU?s recoverable amount. A previously recognised impairment loss is reversed only if there has been a change in the assumptions used to determine the asset?s recoverable amount since the last impairment loss was recognised. The reversal is limited so that the carrying amount of the asset does not exceed its recoverable amount nor the carrying amount that would have been determined, net of depreciation, had no impairment loss been recognised for the asset in prior years. Such reversal is recognised in the statement of profit or loss unless the asset is carried at a revalued amount, in which case the reversal is treated as a revaluation increase.
5. Inventories
Inventories are valued at the lower of cost or net realizable value. The cost raw materials, stores spares, packing materials and others includes the cost of purchase and other costs incurred in bringing the inventories to their present location and condition. The cost of purchased inventory is determined after deducting rebates and discounts. For finished goods and work-in-progress, the cost includes the cost of direct material and labour and a proportion of manufacturing overheads based on the normal operating capacity, but excludes borrowing cost.
Spare parts that do not constitute property, plant and equipment are carried as inventory.
Transit stocks are valued at cost.
6. Cash and cash equivalents and cash flow statement
Cash and cash equivalents in the balance sheet comprises cash at banks, cash on hand, and fixed deposits having an original maturity of less than three months which are subject to an insignificant risk of changes in value.
Cash flows are reported using the indirect method, whereby net profits before tax are adjusted for the effects of transactions of a non-cash nature and any deferrals or accruals of past or future cash receipts or payments. The cash flows from regular revenue generating, investing and financing activities of the Group are segregated.
7. Foreign currency translation
i. Initial recognition
On initial recognition, transactions in foreign currencies entered into by the Group are recorded in the functional currency, by applying to the foreign currency amount the spot exchange rate between the functional currency and the foreign currency at the date of the transaction.
ii. Measurement of foreign currency items at reporting date
Foreign currency monetary items of the Group are translated at the closing exchange rates. Non-monetary items that are measured at historical cost in a foreign currency are translated using the exchange rate at the date of the transaction. Non-monetary items that are measured at fair value in a foreign currency are translated using the exchange rates at the date at which the fair value is measured.
Exchange differences arising out of foreign exchange translations and settlements during the year are recognised in the Consolidated Statement of Profit and Loss.
iii. Translation of financial statements of foreign entities
On consolidation, the assets and liabilities of foreign operations are translated into INR at the exchange rate prevailing at the reporting date and their statements of profit and loss are translated at exchange rates prevailing at the dates of the transactions.
Any exchange differences arising from the translation of foreign operations are recognised in the Consolidated Statement of Other Comprehensive Income. These exchange differences are accumulated in equity under a separate component known as the foreign currency translation reserve.
8. Provisions and contingent liabilities
Provisions are recognised when there is a present obligation as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, and there is a reliable estimate of the amount of the obligation. Provisions are measured at the best estimate of the expenditure required to settle the present obligation at the balance sheet date.
Contingent liabilities are disclosed when there is a possible obligation arising from past events, the existence of which will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the Group or a present obligation that arises from past events, and either it is not probable that an outflow of resources will be required to settle the obligation or a reliable estimate of the amount cannot be made.
Contingent assets are possible assets that arise from past events and which existence will be confirmed only by the occurrence or non-occurrence of one or more uncertain future events not wholly within the control of the entity. A contingent asset is disclosed where an inflow of economic benefits is probable.
9. Fair value measurement
The Group measures certain financial instruments at fair value at each balance sheet date.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability that is accessible to the Group.
The best estimate of the fair value of a financial instrument on initial recognition is normally the transaction price, being the fair value of the consideration given or received. If the Group determines that the fair value on initial recognition differs from the transaction price and the fair value is evidenced neither by a quoted price in an active market for an identical asset or liability nor based on a valuation technique that uses only data from observable markets, then the financial instrument is initially measured at fair value and adjusted to defer the difference between the fair value on initial recognition and the transaction price. Subsequently, that difference is recognised in the Statement of Profit and Loss on an appropriate basis over the life of the instrument but no later than when the valuation is wholly supported by observable market data or the transaction is closed out.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:
Level 1 Quoted (unadjusted) market prices in active markets for identical assets or liabilities;
Level 2 Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable; and
Level 3 Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.
10. Financial instruments
A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another entity.
i. Financial assets
Initial recognition and measurement
At initial recognition, in the case of a financial asset measured not at fair value through profit or loss, the financial asset is measured at its fair value plus the transaction cost directly attributable to the acquisition of the financial asset. Transaction costs directly attributable to the acquisition of financial assets measured at fair value through profit or loss are recognised immediately in the Statement of Profit and Loss. However, trade receivables that do not contain a significant financing component are measured at the transaction price.
Subsequent measurement
For purposes of subsequent measurement, financial assets are classified in the following categories: (a) at amortised cost;
(b) at fair value through other comprehensive income; or
(c) at fair value through profit or loss. The classification depends on the entity?s business model for managing the financial assets and the contractual terms of the cash flows.
Amortized cost - Assets that are held for collection of contractual cash flows where those cash flows represent solely payments of principal and interest are measured at amortised cost. Interest income from these financial assets is included in finance income using the effective interest rate method. After initial measurement, such financial assets are subsequently measured at amortised cost using the effective interest rate (EIR) method. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the EIR. The EIR amortization is included in finance income in the Statement of Profit and Loss.
Fair value through other comprehensive income - Assets that are held for the collection of contractual cash flows and for selling the financial assets, where the assets? cash flows represent solely payments of principal and interest, are measured at fair value through other comprehensive income. Movements in the carrying amount are taken through other comprehensive income, except for the recognition of impairment gains or losses, interest revenue and foreign exchange gains and losses which are recognised in the statement of profit and loss. When the financial asset is derecognised, the cumulative gain or loss previously recognised in other comprehensive income is reclassified from equity to the Statement of Profit and Loss and recognised in other gains or losses.
Fair value through profit or loss - Assets that do not meet the criteria for amortised cost or measurement at fair value through other comprehensive income are measured at fair value through profit or loss. Interest income from these financial assets is included in other income.
All equity investments in scope of Ind AS 109 are measured at fair value. Equity instruments which are held for trading are classified as at fair value through profit or loss. For all other equity instruments, the Group may make an irrevocable election to present subsequent changes in the fair value under other comprehensive income. The Group makes such election on an instrument-by-instrument basis. The classification is made on initial recognition and is irrevocable.
For equity instruments classified as at fair value through other comprehensive income, all fair value changes on the instrument, excluding dividends, are recognised under other comprehensive income. There is no recycling of the amounts from other comprehensive income to the Statement of Profit and Loss, even on sale of investment. However, the Group may transfer the cumulative gain or loss within equity. Equity instruments measured at fair value through profit or loss are measured at fair value with all changes recognised in the statement of profit and loss.
Impairment of financial assets
In accordance with Ind AS 109 "Financial Instruments ", the Group applies the ECL model for measurement and recognition of impairment loss on the following financial assets and credit risk exposure.
For trade receivables, the Group follows the "simplified approach" for recognition of impairment loss allowance on trade receivables resulting from transactions within the scope of Ind AS 115 "Revenue from Contracts with Customers ". The application of the simplified approach does not require the Group to track changes in credit risk. Rather, it recognises impairment loss allowance based on lifetime ECL at each reporting date, from its initial recognition.
For other financial assets, the Group recognises impairment loss on financial assets and risk exposure by determining whether credit risk has increased significantly since initial recognition. If credit risk has not increased significantly, the 12-month ECL is used to provide for impairment loss. However, if credit risk has increased significantly, the lifetime ECL is used. If in subsequent years, the credit quality of the instrument improves such that there is no longer a significant increase in credit risk since initial recognition, the entity then reverts to recognizing impairment loss allowance based on the 12-month ECL. Lifetime ECL is the expected credit loss resulting from all possible default events over the expected life of a financial instrument. 12-month ECL is a portion of the lifetime ECL which results from default events that are possible within 12 months after the year end.
ECL is the difference between all contractual cash flows that are due to the Group in accordance with the contract and all cash flows that the entity expects to receive (that is, all shortfalls), discounted at the original effective interest rate (EIR). When estimating the cash flows, an entity is required to consider all contractual terms of the financial instrument (including prepayment, extension etc.) over the expected life of the financial instrument. However, in rare cases when the expected life of the financial instrument cannot be estimated reliably, then the entity is required to use the remaining contractual term of the financial instrument.
ECL impairment loss allowance (or reversal) recognised during the year is recognised as income/expense in the statement of profit and loss. For financial assets measured at amortised cost, ECL is presented as an allowance, i.e. as an integral part of the measurement of those assets in the balance sheet. The allowance reduces the net carrying amount. Until the asset meets write off criteria, the Group does not reduce impairment allowance from the gross carrying amount.
Derecognition of financial assets
The Company derecognises a financial asset only when the rights to receive the cash flows from the asset expire or are transferred, or if it retains the contractual rights to receive the cash flows from the asset but assumes a contractual obligation to pay the received cash flows in full without material delay to one or more recipients.
Where the financial asset is transferred, the asset is derecognised only if substantially all risks and rewards of ownership of the asset are transferred. Where the entity has not transferred substantially all risks and rewards of ownership of the financial asset, the financial asset is not derecognised.
Where the financial asset is not transferred and the relevant entity does not retain substantially all risks and rewards of ownership of the asset, the asset is derecognised only if the Group has not retained control of the asset. In such case, the Group also recognises an associated liability. The transferred asset and the associated liability are measured on a basis that reflects the rights and obligations that the Group has retained.
On derecognition of a financial asset, the difference between the carrying amount and the consideration received is recognised in the Statement of Profit and Loss.
ii. Financial liabilities and equity instruments
An instrument issued by a Group is classified as either a financial liability or as equity in accordance with the substance of the contractual arrangements and the definitions of a financial liability and an equity instrument.
Equity instruments
An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued by the Group are recognised at the proceeds received, net of direct issue costs.
Financial liabilities
At initial recognition, financial liabilities are classified as financial liabilities at fair value through profit or loss or at amortised cost, as appropriate. All financial liabilities are recognised initially at fair value and, in the case of loans, borrowings and payables, net of directly attributable transaction costs.
After initial recognition, subsequent measurement of financial liabilities depends on their classification, as follows:
financial liabilities measured at fair value through profit or loss - Financial liabilities measured at fair value through profit or loss include financial liabilities held for trading and financial liabilities designated upon initial recognition as at fair value through profit or loss;
derivative financial instruments - The Group uses derivative financial instruments, primarily foreign exchange forward contracts, to manage its exposure to foreign exchange risk. These contracts are generally entered into with banks as counterparties. Derivatives that are not designated as hedging instruments, or those designated as hedges but deemed ineffective under Ind AS 109, are accounted for as financial assets or financial liabilities at fair value through profit or loss. Such derivatives are initially recognised at fair value on the contract date, with any attributable transaction costs recognised in the Statement of Profit and Loss when incurred. Subsequently, these derivatives are re-measured at fair value through profit or loss, and any resulting gains or losses are recorded in other income or other expenses. Derivatives with a positive fair value are classified as financial assets, while those with a negative fair value are classified as financial liabilities;
borrowings - Interest-bearing loans and borrowings are subsequently measured at amortised cost using the effective interest rate method. Gains and losses are recognised in the Statement of Profit and Loss when the liabilities are derecognised as well as through the effective interest rate amortisation process. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the effective interest rate. The effective interest rate amortisation is included as finance costs in the Statement of Profit and Loss. The entitys long-term borrowings are all at a variable interest rate. Therefore, the unamortised transaction costs incurred on these borrowings are amortised on a straight-line basis instead of using the effective interest rate method; and
financial liabilities at amortised cost - All the financial liabilities of the Group are subsequently measured at amortised cost using the effective interest rate method. Gains and losses are recognised in the Statement of Profit and Loss when the liabilities are derecognised as well as through the effective interest rate amortisation process. Amortised cost is calculated by taking into account any discount or premium on acquisition and fees or costs that are an integral part of the effective interest rate. The effective interest rate amortisation is included as finance costs in the Statement of Profit and Loss.
A financial liability is derecognised when the obligation under the liability is discharged, cancelled or expired. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such replacement or modification is treated as the derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognised in the Statement of Profit and Loss as finance costs.
iii. Offsetting financial instruments
Financial assets and liabilities are offset and the net amount is reported in the balance sheet where there is a legally enforceable right to offset the recognised amounts and there is an intention to settle on a net basis or realise the assets and settle liabilities simultaneously. The legally enforceable right must not be contingent on future events and must be enforceable in the normal course of business and in the event of default, insolvency or bankruptcy of the Group or the counterparty.
11. Corporate guarantees
Corporate guarantees given are treated as deferred income and amortised over the term of the guarantee on a systematic basis. The amortisation is recognised under other income in the Statement of Profit and Loss, reflecting the usage pattern of the guarantees.
12. Leases
As a lessee, at inception of a contract, the Group assesses whether a contract is, or contains, a lease. A contract is, or contains, a lease if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration. To assess whether a contract conveys the right to control the use of an identified asset, the Group assesses whether:
the contract involves the use of an identified asset - this may be specified explicitly or implicitly and should be physically distinct or represent substantially all of the capacity of a physically distinct asset.
If the supplier has a substantive substation right, then the asset is not identified;
the Group has the right to substantially all of the economic benefits from the use of the asset throughout the period of use; and
the Group has the right to direct the use of the asset. The Group has this right when it has the decisionmaking rights that are most relevant to changing how and for what purposes the asset is used. In rare cases where the decision about how and for what purpose the asset is used is predetermined, the Group has the right to direct the use of the asset if either the Group has the right to operate the asset, or the Group designed the asset in a way that predetermines how and for what purposes it will be used.
The Group recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of-use asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred and an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentives received. The right-of-use asset is subsequently depreciated using the straight-line method from the commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful life of a right-of-use asset is determined on the same basis as the useful life of property and equipment. In addition, the right-of-use asset is periodically reduced by impairment losses, if any, and adjusted for certain re-measurements of the lease liability.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted using the interest rate implicit in the lease or, if that rate cannot be readily determined, Group?s incremental borrowing rate. The lease liability is measured at amortised cost using the effective interest method. It is remeasured when there is a change in future lease payments arising from a change in an index or rate, if there is a change in the Group?s estimate of the amount expected to be payable under a residual value guarantee, or if the Group changes its assessment of whether it will exercise a purchase, extension or termination option. When the lease liability is remeasured in this way, a corresponding adjustment is made to the carrying amount of the right-of-use asset or is recorded in profit or loss if the carrying amount of the right-of- use asset has been reduced to zero.
The Group has elected to not recognise leases with a lease term of 12 months or less, or of low value in the balance sheet, and lease costs for those short-term leases or low-value leases are recognised on a straight-line basis over the lease term in the Statement of Profit and Loss. For practicality and expediency, the Group has elected to apply the lessee practical expedient to combine lease and non-lease components and account for the combined unit as a single lease component.
13. Employee benefits
i. Defined benefit plans
The Groups gratuity benefit scheme is a defined benefit plan. The Groups net obligation in respect of a defined benefit plan is calculated by estimating the amount of future benefit that employees have earned in return for their service in the current and prior periods, and discounting the benefit to determine its present value. The present value of obligations under such benefit plan is determined based on an actuarial valuation using the projected unit credit method which recognises each period of service that gives rise to additional units of employee benefit entitlement and measures each unit separately to build up to the final obligation. Obligation is measured at present values of estimated future cash flows, with the discounted rates used for determining the present values based on market yields on government securities as at the balance sheet date.
Defined benefit costs are categorized into:
the current service cost of the defined benefit plan, which is recognised in the Statement of Profit and Loss under employee benefits expense, and which reflects the increase in the defined benefit obligation resulting from employees? service in the current year, benefit changes, curtailments and settlements (past service costs, which comprise plan amendments and curtailments, and gains or losses on the settlement of pension benefits, are recognised immediately in the Statement of Profit and Loss when they occur;
the net interest cost, which is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets, and is included under finance cost in the Statement of Profit and Loss; and
re-measurements, which comprise actuarial gains and losses and the effect of the asset ceiling, excluding amounts included in net interest on the net defined benefit liability and the return on plan assets (excluding amounts included in net interest on the net defined benefit liability), and which are recognised immediately in the balance sheet with a corresponding debit or credit to retained earnings through other comprehensive income in the period in which they occur. Re-measurements are not reclassified to the Statement of Profit and Loss in subsequent periods.
ii. Defined contribution plans
Contributions to defined contribution plans are recognised as an expense when employees have rendered services entitling them to such benefits. The Group provides benefits treated as defined contribution plans to its employees, such as a provident fund.
iii. Short-term employee benefit obligations
Employee benefits payable wholly within 12 months of receiving the employee?s services are classified as shortterm employee benefits and are recognised in the period in which the employee renders the related service. These benefits include salaries and wages, bonus and ex-gratia payments. The undiscounted amount of short-term employee benefits to be paid in exchange for employee services is recognised as an expense as the related service is rendered by employees.
iv. Compensated absences
Compensated absences which are expected to occur within 12 months after the end of the period in which the employee renders the related services are recognised as an undiscounted liability at the balance sheet date. Compensated absences which are not expected to occur within 12 months after the end of the period in which the employee renders the related services are recognised using the projected unit credit method as an actuarially determined liability at the present value of the defined benefit obligation at the balance sheet date.
For the purpose of the presentation of defined benefit plans and compensated absences, the allocation between current and non-current provisions has been as determined by an actuary.
14. Revenue recognition
Revenue from contracts with customers is recognised on transfer of control of the promised goods or services to a customer at an amount that reflects the consideration which the Group is expected to be entitled to in exchange for those goods or services. Such amount is measured at the transaction price (net of variable consideration) allocated to that performance obligation. Revenue (net of variable consideration) is recognised only to the extent that it is highly probable that the amount will not be subject to significant reversal when uncertainty relating to its recognition is resolved.
i. Sale of products
In respect of the sale of products, the performance obligation is satisfied at the relevant point in time specified in the contract, such as when the goods are shipped to the customer or on delivery to the customer. Revenue from the sale of products is hence recognised when the control on the goods have been transferred to the customers.
ii. Rendering of services
Revenue from rendering services is recognised over time by measuring the progress made towards satisfaction of the performance obligations for the services rendered.
iii. Other operating revenue
Grants are recognised as income when there is a reasonable assurance that the Group will comply with all necessary conditions attached to them and the grant or subsidy will be received in accordance with Ind AS 20
"Accounting for Government Grants and Disclosure of Government Assistance ".
Revenue from export incentives, including those arising under the Remission of Duties and Taxes on Exported Products Scheme ("RODTEP"), Merchandise Exports from India Scheme ("MEIS"), Terminal Excise Duty ("TED"), and Duty Drawback Scheme, is recognised on an accrual basis, post-export, at the rates at which the entitlements accrue.
Income from the above grants and subsidies is presented under the other operating income segment of revenue from operations.
15. Other income
Interest income is recognised when it is probable that the economic benefits will flow to the Group and the amount of income can be measured reliably. Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, being the rate that discounts estimated future cash receipts through the expected life of the financial asset to that assets net carrying amount on initial recognition.
For all financial instruments measured at amortised cost, interest income is recorded using the effective interest rate, which is the rate that discounts exactly the estimated future cash payments or receipts over the expected life of the financial instrument or a shorter period, where appropriate, to that financial asset?s net carrying amount.
Interest income is included under other income in the Statement of Profit and Loss.
16. Taxes
Tax expenses for a year, comprising current tax and deferred tax, are included in the determination of the net profit or loss for that year.
i. Current income tax
Current tax is the amount of tax payable on the taxable income for the year as determined in accordance with the provisions of the Income Tax Act, 1961. Advance taxes and provisions for current income taxes are presented in the balance sheet after offsetting advance tax paid and income tax provisions arising in the same tax jurisdiction, where the Group intends to settle the asset and liability on a net basis. Current income tax relating to items recognised outside the Statement of Profit and Loss is recognised in correlation to the underlying transaction either under other comprehensive income or directly under equity. The management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate.
ii. Deferred tax
Deferred tax is recognised on temporary differences, being differences between the carrying amount of assets and liabilities and corresponding tax bases used in the computation of taxable profit. Deferred tax is measured using the tax rates and tax laws enacted or substantively enacted as at the reporting date. Deferred tax liabilities are recognised for all temporary differences. Deferred tax assets are recognised for all deductible temporary differences, the carry forward of unused tax credits and any unused tax losses. Deferred tax assets are recognised to the extent that it is probable that taxable profit will be available against which the deductible temporary differences and the carry forward of unused tax credits and unused tax losses can be utilized.
Deferred tax assets and liabilities are offset if such items relate to taxes on income levied by the same governing tax laws and the Group has a legally enforceable right to such set off.
The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilised. Unrecognised deferred tax assets are re-assessed at each reporting date and are recognised to the extent that it has become probable that future taxable profits will allow the deferred tax asset to be recovered.
Deferred tax relating to items recognised outside the Statement of Profit and Loss is recognised outside profit or loss, either in other comprehensive income or in equity. Deferred tax items are recognised in correlation to the underlying transaction either in other comprehensive income or directly in equity.
17. Earnings per share
The basic earnings per share are calculated by dividing the net profit or loss for the year attributable to equity shareholders by the weighted average number of equity shares outstanding during the year. The weighted average number of equity shares outstanding during the year and for all the years presented is adjusted for events that have changed the number of equity shares outstanding without a corresponding change in resources, such as an issue of bonus shares, other than the conversion of potential equity shares.
For the purpose of calculating the diluted earnings per share, the net profit or loss for the year attributable to equity shareholders and the weighted average number of shares outstanding during the year are adjusted for the effects of all dilutive potential equity shares.
18. Segment reporting
An operating segment is a component of the Group that engages in business activities from which it may earn revenue and incur expenses, and which operating results are regularly reviewed by the Group?s chief operating decision maker to make decisions for which discrete financial information is available.
The Group is engaged in the selling of goods and the chief operating decision maker has identified the entire business to be a single reportable segment, namely manufacturing of technical textiles fabrics. Hence, segment reporting is not applicable to the Group. For more details, see "Restated Financial Information - Note 45 - Segment Reporting" on page 303.
19. Employee stock compensation cost
The fair value of options granted under the Group?s employee stock option scheme (measured as the excess of the fair value over the exercise price of the option at the date of grant) is recognised as an employee benefit expense with a corresponding increase in equity. The total amount to be expensed is determined by reference to the fair value of the options granted, including any market performance conditions (for example, the entity?s share price) and the impact of any non-vesting conditions (for example, the requirement for employees to save or hold shares for a specified time period), and excluding the impact of any service and non-market performance vesting conditions (for example, profitability, sales growth targets and remaining an employee of the entity over a specified time period).
Together with a corresponding increase in the share options? outstanding account in equity, that cost is recognised under employee benefits expense over the period in which the performance and/or service conditions are fulfilled.
The cumulative expense recognised for equity-settled transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the Group?s best estimate of the number of equity instruments that will ultimately vest. The expense or credit in the Statement of Profit and Loss for a period represents the movement in cumulative expense recognised as at the beginning and end of that period and is recognised under employee benefits expense. The dilutive effect of outstanding options is reflected as an additional share dilution in the computation of diluted earnings per share.
For more details on employee stock compensation cost, see "Restated Financial Information - Note 49 - Employee stock option plan" on pages 309.
20. Borrowing costs
Borrowing costs directly attributable to the acquisition, construction or production of an asset that necessarily takes a substantial period of time to be readied for its intended use or sale are capitalised as part of the cost of the asset. All other borrowing costs are expensed in the period in which they occur. Borrowing costs comprise interest and other costs incurred in connection with the borrowing of funds.
21. Business combination under common control
A common control business combination refers to a business combination involving entities in which all the combining entities are ultimately controlled by the same party or parties both before and after the combination, and that control is not transitory.
Business combinations involving entities or businesses under common control have been accounted for using the pooling of interest method. The assets and liabilities of the combining entities are reflected at their carrying amounts. No adjustments have been made to reflect fair values, or to recognise any new assets or liabilities.
The financial information in the Restated Financial Information in respect of prior periods has been restated as if the business combination had occurred from the beginning of the earliest period presented in the Restated Financial Information, irrespective of the actual date of the combination. This is with the exception of business combinations that have occurred after that beginning date, for which the information in respect of the prior period has been restated only from the date of the business combination.
The difference, if any, between the purchase consideration paid either in the form of share capital or cash or other assets and the amount of net assets of the entities acquired is transferred to capital reserve (in the case of credit balance) and the common control adjustment deficit account (in the case of debit balance), and presented separately from other reserves within equity.
DESCRIPTION OF KEY COMPONENTS OF OUR RESTATED STATEMENT OF PROFIT AND LOSS
Income
Our total income consists of revenue from operations and other income.
Revenue from operations
Our revenue from operations is generated from:
(i) revenue from contracts with customers, which includes revenue from
(a) the sale of products (being manufactured goods) and
(b) the sale of services; and
(ii) other operating income, which includes revenue from
(a) government grants,
(b) duty drawback,
(c) Remission of Duties and Taxes on Exported Products scheme (the "RODTEP") income,
(d) sale of scrap,
(e) Merchandise Exports from India Scheme (the "MEIS") income and
(f) Terminal Excise Duty ("TED") income.
Other income
Our other income consists of:
(i) foreign exchange gain;
(ii) interest income, which includes
(a) interest income on fixed deposits,
(b) interest income on the unwinding of discounts on security deposits and
(c) other interest income;
(iii) allowance for ECL reversal;
(iv) profit on the sale of assets;
(v) sundry balance written back; and
(vi) miscellaneous income.
Components of our miscellaneous income for the past three Fiscals have included interest subsidy for a term loan.
Expenses
Our total expenses consist of:
(i) cost of materials consumed;
(ii) changes in inventories of finished goods and semi-finished goods;
(iii) employee benefits expense;
(iv) finance costs;
(v) depreciation and amortisation expense; and
(vii) other expenses.
Cost of materials consumed
Our cost of materials consumed is the net of our opening stock plus the purchases during the relevant financial year less our closing stock.
Changes in inventories of finished goods and semi-finished goods
Our changes in inventories of finished goods and semi-finished goods indicate the difference between inventory of finished stock and semi-finished stock at the beginning of the year, and at the end of the year.
Employee benefits expense
Our employee benefits expense consists of:
(i) salaries and wages;
(ii) staff welfare expenses;
(iii) contributions to provident and other funds (including superannuation funds and new pension schemes);
(iv) share based payments to employees;
(v) leave encashment expenses; and
(vi) gratuity expenses.
Finance costs
Our finance costs consist of:
(i) interest expense, which include
(a) interest expense on borrowings, and
(b) interest expense on lease liabilities; and
(ii) bank and other finance charges.
Depreciation and amortisation expense
Our depreciation and amortisation expense consists of:
(i) depreciation of property, plant and equipment;
(ii) depreciation on right-of-use assets; and
(iii) amortisation of intangible assets.
Other expenses
Our other expenses primarily consist of:
(i) power and fuel;
(ii) job work and labour charges (including charges arising from transactions with related parties);
(iii) royalty expenses;
(iv) consumption of stores;
(v) travelling and conveyance;
(vi) freight and forwarding charges;
(vii) professional and legal fees; and
(viii) miscellaneous and administration expenses. Components of our miscellaneous expenses (other than administration expenses) for the past three Fiscals have included factory expenses, postage and courier and telegrams, and membership fees. For more details on certain of our job work and labour charges, see "Restated Financial Information - Note 43 - Related Party Disclosures? on page 299.
Tax expenses
Our tax expenses consist of:
(i) current tax;
(ii) short provision for tax relating to prior years; and
(iii) deferred tax expense/(credit).
OUR RESULTS OF OPERATIONS
The following table sets forth a summary of our restated statement of profit and loss for the fiscal years indicated and such amounts expressed as a percentage of total income.
Particulars |
For the year ended March 31, |
|||||
2025 |
2024 |
2023 |
||||
| Rs. in million | As a % of total income | Rs. in million | As a % of total income | Rs. in million | As a % of total income | |
Income: |
||||||
Revenue from operations |
7,789.97 | 98.58% | 4,679.08 | 98.60% | 3,016.48 | 99.32% |
Other income |
112.15 | 1.42% | 66.43 | 1.40% | 20.68 | 0.68% |
Total income |
7,902.12 | 100.00% | 4,745.51 | 100.00% | 3,037.16 | 100.00% |
Expenses: |
||||||
Cost of material consumed |
3,713.71 | 47.00% | 2,002.86 | 42.21% | 1,535.96 | 50.57% |
Changes in inventories of finished goods and semi-finished goods |
(111.76) | (1.41%) | (232.62) | (4.90%) | (145.98) | (4.81%) |
Employee benefits expense |
655.73 | 8.30% | 414.85 | 8.74% | 315.12 | 10.38% |
Finance costs |
146.31 | 1.85% | 63.22 | 1.33% | 52.78 | 1.74% |
Depreciation and amortisation expense |
341.90 | 4.33% | 170.97 | 3.60% | 153.73 | 5.06% |
Other expenses |
1,648.40 | 20.86% | 1,175.52 | 24.77% | 632.77 | 20.83% |
Total expenses |
6,394.29 | 80.92% | 3,594.80 | 75.75% | 2,544.38 | 83.77% |
Profit before tax |
1,507.83 | 19.08% | 1,150.71 | 24.25% | 492.78 | 16.23% |
Income tax expenses: |
||||||
Current tax |
408.91 | 5.17% | 289.13 | 6.09% | 125.15 | 4.12% |
Short provision for tax relating to prior years |
0.05 | 0.00% | 0.69 | 0.01% | 1.78 | 0.06% |
Deferred tax expense/(credit) |
(21.01) | (0.27%) | 16.93 | 0.36% | (6.32) | (0.21%) |
Total income tax expenses |
387.95 | 4.91% | 306.75 | 6.46% | 120.61 | 3.97% |
Profit for the year |
1,119.88 | 14.17% | 843.96 | 17.78% | 372.17 | 12.25% |
Fiscal 2025 compared to Fiscal 2024
Income
Revenue from operations
Set forth below is a table showing our revenue from operations for Fiscals 2025 and 2024.
Particulars |
Fiscal 2025 | Fiscal 2024 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Revenue from operations: |
|||
Sale of products |
7,685.98 | 4,545.65 | 69.08% |
Sale of services |
14.97 | 11.29 | 32.60% |
Revenue from contracts with customers |
7,700.95 | 4,556.94 | 68.99% |
Other operating income: |
|||
Government grants |
18.04 | 52.34 | (65.53%) |
Duty drawback |
29.33 | 27.20 | 7.83% |
RODTEP income |
21.03 | 24.55 | (14.34%) |
Sale of scrap |
20.62 | 18.05 | 14.24% |
MEIS income |
- | - | - |
TED income |
- | - | - |
Total |
7,789.97 | 4,679.08 | 66.49% |
Our revenue from operations increased by 66.49% to Rs.7,789.97 million for Fiscal 2025 from Rs.4,679.08 million for Fiscal 2024, which increase was primarily due to a 68.99% increase in our revenue from contracts with customers, which is discussed below.
Revenue from contracts with customers
Our revenue from contracts with customers increased by 68.99% to Rs.7,700.95 million for Fiscal 2025 from Rs.4,556.94 million for Fiscal 2024, which increase was primarily due to an increase in our revenue from Aerospace and Defence Fabrics, Aerospace and Defence Solutions and Outdoor and Lifestyle Fabrics.
The table below sets forth our revenue from contracts with customers from our four primary market segments, and from sales falling outside of those four market segments, for Fiscal 2025 and Fiscal 2024.
Particulars |
Fiscal 2025 | Fiscal 2024 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Aerospace and Defence Fabrics |
3,700.92 | 3,134.88 | 18.06% |
Aerospace and Defence Solutions |
2,219.02 | 8.64 | 25,583.10% |
Industrial and Automotive Fabrics |
1,126.34 | 1,113.86 | 1.12% |
Outdoor and Lifestyle Fabrics |
569.00 | 291.65 | 95.10% |
Other Sales |
85.67 | 7.92 | 981.69% |
Revenue from contracts with customers |
7,700.95 | 4,556.94 | 68.99% |
Our revenue from Aerospace and Defence Fabrics increased by 18.06% to Rs.3,700.92 million for Fiscal 2025 from Rs.3,134.88 million for Fiscal 2024, which increase was primarily due to an increase in the volume of orders, as well as a change in our product mix. The increase in the volume of orders was primarily attributable to customers outside India.
Our revenue from Aerospace and Defence Solutions increased to Rs.2,219.02 million for Fiscal 2025 from Rs.8.64 million for Fiscal 2024. This increase was primarily due to a large order for Combat Free Fall (CFF) parachute systems, which was a new product introduced by us in Fiscal 2025. We recognised a revenue of Rs.2,225.88 million from this large order for Fiscal 2025.
Our revenue from Outdoor and Lifestyle Fabrics increased by 95.10% to Rs.569.00 million for Fiscal 2025 from Rs.291.65 million for Fiscal 2024. This increase was primarily due to an increase in our final output capacity (comprising the aggregate installed capacity of our processing, dyeing, finishing, printing and coating factories) to 127.80 million metres as at March 31, 2025 from 48.86 million metres as at March 31, 2024. Our final output capacity increased due to our commencement of operations at an additional manufacturing facility located at Kothwa, Taluka Mangrol, District Surat, Gujarat, India on April 1, 2024. We use this manufacturing facility for scouring, dyeing, finishing, processing and coating nylon and polyester fabrics. For more details on our manufacturing capabilities, see "Our Business - Manufacturing Capabilities?? on page 192.
Other operating income
Other operating income decreased by 27.12% to Rs.89.02 million for Fiscal 2025 from Rs.122.14 million for Fiscal 2024, which was primarily due to a decrease in government grants.
Other income
Other income increased by 68.82% to Rs. 112.15 million for Fiscal 2025 from Rs.66.43 million for Fiscal 2024. This increase was primarily due to an increase in foreign exchange gain to Rs.46.95 million for Fiscal 2025 from Rs.32.40 million for Fiscal 2024, and an increase in interest income on fixed deposits to Rs.57.57 million for Fiscal 2025 from Rs.29.52 million for Fiscal 2024.
Expenses
Cost of materials consumed and changes in inventories of finished goods and semi-finished goods
Set forth below is a table showing the components of our cost of materials consumed and changes in inventories of finished goods and semi-finished goods for Fiscals 2025 and 2024.
Particulars |
Fiscal 2025 | Fiscal 2024 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Cost of materials consumed: |
|||
Opening stock |
726.11 | 203.25 | 257.25% |
Add: Purchases |
3,498.16 | 2,525.72 | 38.50% |
Particulars |
Fiscal 2025 | Fiscal 2024 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Less: Closing stock |
(510.56) | (726.11) | (29.69%) |
Cost of materials consumed [A] |
3,713.71 | 2,002.86 | 85.42% |
Add: Changes in inventories of finished goods and semi-finished goods [B] |
(111.76) | (232.62) | N.C. |
Cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) [C = A + B] |
3,601.95 | 1,770.24 | 103.47% |
Cost of material consumed (including changes in inventories of finished goods and semi-finished goods) as a percentage of revenue from contracts with customers [D = C/E] (%) |
46.77% | 38.85% | 20.39% |
Revenue from contracts with customers [E] |
7,700.95 | 4,556.94 | 68.99% |
Note:
N.C. means not comparable
Our cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) increased by 103.47% to Rs.3,601.95 million for Fiscal 2025 from Rs.1,770.24 million for Fiscal 2024. This was primarily due to an increase in purchases during Fiscal 2025 by 38.50% to Rs.3,498.16 million for Fiscal 2025 from Rs.2,525.72 million for Fiscal 2024, and an increase in opening stock by 257.25% to Rs.726.11 million for Fiscal 2025 from Rs.203.25 million for Fiscal 2024. Our cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) as a percentage of our revenue from contracts with customers increased by 20.39% in Fiscal 2025 as compared to Fiscal 2024.
Employee benefits expense
Our employee benefits expense increased by 58.06% to Rs.655.73 million for Fiscal 2025 from Rs.414.85 million for Fiscal 2024. This was primarily due to an increase in salaries and wages to employees by 45.03% to Rs.537.74 million for Fiscal 2025 from Rs.370.79 million for Fiscal 2024. Our number of employees increased from 878 employees at March 31, 2024 to 1,082 employees at March 31, 2025. However, our employee benefits expense as a percentage of revenue from operations decreased by 5.06% in Fiscal 2025 as compared to Fiscal 2024.
Finance costs
Our finance costs increased by 131.43% to Rs.146.31 million for Fiscal 2025 from Rs.63.22 million for Fiscal 2024. This increase was primarily due to a 219.66% increase in interest expenses to Rs.131.22 million for Fiscal 2025 from Rs.41.05 million for Fiscal 2024, which was in turn primarily due to a 195.90% increase in interest expense on borrowings to Rs.91.73 million for Fiscal 2025 from Rs.31.00 million for Fiscal 2024, and a 292.94% increase in lease liabilities to Rs.39.49 million for Fiscal 2025 from Rs.10.05 million for Fiscal 2024.
Depreciation and amortisation expense
Our depreciation and amortisation expense increased by 99.98% to Rs.341.90 million for Fiscal 2025 from Rs.170.97 million for Fiscal 2024, primarily due to an increase in depreciation of property, plant and equipment by 106.07% to Rs.255.46 million for Fiscal 2025 from Rs.123.97 million for Fiscal 2024.
Other expenses
Our other expenses increased by 40.23% to Rs.1,648.40 million for Fiscal 2025 from Rs.1,175.52 million for Fiscal 2024. Our other expenses increased primarily due to a 93.98% increase in our job work and labour charges to Rs.362.57 million for Fiscal 2025 from Rs.186.91 million for Fiscal 2024, a 57.86% increase in power and fuel to Rs.333.31 million for Fiscal 2025 from Rs.211.14 million for Fiscal 2024, and a 150.73% increase in freight and forwarding charges to Rs.128.25 million for Fiscal 2025 from Rs.51.15 million for Fiscal 2024. The increase in job work and labour charges was primarily due to a requirement for additional capacity to fulfil customer orders, the increase in power and fuel was primarily due to a combination of increased sales and utility charges, and the increase in freight and forwarding charges was primarily due to increase sales orders. The foregoing was offset slightly by a decrease in royalty expenses by 60.12% to Rs.129.64 million for Fiscal 2025 from Rs.325.08 million for Fiscal 2024, which was due to a decrease in royalty related fulfilled orders in Fiscal 2025 as compared to Fiscal 2024.
Tax expenses
Our total tax expenses increased by 26.47% to Rs.387.95 million for Fiscal 2025 from Rs.306.75 million for Fiscal 2024. Our current tax increased by 41.43% to Rs.408.91 million for Fiscal 2025 from Rs.289.13 million for Fiscal 2024. Our total tax expense as a percentage of profit before tax was 25.73% for Fiscal 2025 compared to 26.66% for Fiscal 2024.
Profit for the year
Primarily for the reasons stated above, our profit for the year increased by 32.69% to Rs.1,119.88 million for Fiscal 2025 from Rs.843.96 million for Fiscal 2024.
Fiscal 2024 compared to Fiscal 2023
Income
Revenue from operations
Set forth below is a table showing our revenue from operations for Fiscals 2024 and 2023.
Particulars |
Fiscal 2024 | Fiscal 2023 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Revenue from operations: |
|||
Sale of products |
4,545.65 | 2,919.44 | 55.70% |
Sale of services |
11.29 | 34.08 | (66.88%) |
Revenue from contracts with customers: |
4,556.94 | 2,953.52 | 54.29% |
Other operating income: |
|||
Government grants |
52.34 | - |
N.C. |
Duty drawback |
27.20 | 16.63 | 63.56% |
RODTEP income |
24.55 | 24.05 | 2.08% |
Sale of scrap |
18.05 | 19.61 | (7.96%) |
MEIS income |
- | 1.47 | N.C. |
TED income |
- |
1.20 | N.C. |
Total |
4,679.08 | 3,016.48 | 55.12% |
Note:
N.C. means not comparable
Our revenue from operations increased by 55.12% to Rs.4,679.08 million for Fiscal 2024 from Rs.3,016.48 million for Fiscal 2023. This increase was due to a 54.29% increase in our revenue from contracts with customers, which is discussed below.
Revenue from contracts with customers
The revenue from contracts with customers increased by 54.29% to Rs.4,556.94 million for Fiscal 2024 from Rs.2,953.52 million for Fiscal 2023, which increase was primarily due to an increase in our revenue from Aerospace and Defence Fabrics.
The table below sets forth our revenue from contracts with customers from our four primary market segments, and from sales falling outside of those four market segments, for Fiscal 2024 and Fiscal 2023.
Particulars |
Fiscal 2024 | Fiscal 2023 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Aerospace and Defence Fabrics |
3,134.88 | 1,440.52 | 117.62% |
Aerospace and Defence Solutions |
8.64 | 46.93 | (81.59%) |
Industrial and Automotive Fabrics |
1,113.86 | 1,131.12 | (1.53%) |
Outdoor and Lifestyle Fabrics |
291.65 | 311.61 | (6.41%) |
Other Sales |
7.92 | 23.33 | (66.05%) |
Revenue from contracts with customers |
4,556.94 | 2,953.52 | 54.29% |
Our revenue from Aerospace and Defence Fabrics increased by 117.62% to Rs.3,134.88 million for Fiscal 2024 from Rs.1,440.52 million for Fiscal 2023, which increase was primarily due to an increase in the volume of orders, as well as a change in the product mix. The increased volume of orders was primarily attributable to large orders from customers outside India for military fabric consisting of infrared reflective fabric and fabric for extreme cold weather clothing, which were products we newly introduced in Fiscal 2024. We recognised an aggregate revenue Rs.2,153.40 million from orders of infrared reflective fabric and fabric for extreme cold weather clothing for Fiscal 2024.
Other operating income
Other operating income increased by 94.00% to Rs.122.14 million for Fiscal 2024 from Rs.62.96 million for Fiscal 2023, which increase was primarily due to the presence of government grants in Fiscal 2024, which were absent in Fiscal 2023.
Other income
Other income increased by 221.23% to Rs.66.43 million for Fiscal 2024 from Rs.20.68 million for Fiscal 2023. This increase was primarily due to an increase in foreign exchange gain to Rs.32.40 million for Fiscal 2024 from Rs.8.67 million for Fiscal 2023 and an increase in interest income on fixed deposits to Rs.29.52 million for Fiscal 2024 from Rs.1.30 million for Fiscal 2023.
Expenses
Cost of materials consumed and changes in inventories of finished goods and semi-finished goods
Set forth below is a table showing components of our cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) for Fiscals 2024 and 2023.
Particulars |
Fiscal 2024 | Fiscal 2023 | Percentage Increase/ (Decrease) (%) |
Rs. in million |
|||
Cost of materials consumed: |
|||
Opening stock |
203.25 | 136.38 | 49.04% |
Add: Purchases during the year |
2,525.72 | 1,602.83 | 57.58% |
Less: Closing stock |
(726.11) | (203.25) | (257.25%) |
Cost of materials consumed [A] |
2,002.86 | 1,535.96 | 30.40% |
Add: Changes in inventories of finished goods and semi-finished goods [B] |
(232.62) | (145.98) | N.C. |
Cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) [C = A + B] |
1,770.24 | 1,389.98 | 27.36% |
Cost of material consumed (including changes in inventories of finished goods and semi-finished goods) as a percentage of revenue from contracts with customer [D = C/E] (%) |
38.85% | 47.06% | (17.45%) |
Revenue from contracts with customer [E] |
4,556.94 | 2,953.52 | 54.29% |
Note:
N.C. means not comparable
Our cost of materials consumed (including changes in inventories of finished goods and semi-finished goods) increased by 27.36% to Rs.1,770.24 million for Fiscal 2024 from Rs.1,389.98 million for Fiscal 2023. This increase was primarily due to a 57.58% increase in purchases during Fiscal 2024 to Rs.2,525.72 million for Fiscal 2024 from Rs.1,602.83 million for Fiscal 2023. Our cost of material consumed (including changes in inventories of finished goods and semi-finished goods) as a percentage of revenue from contracts with customers decreased by 17.45% in Fiscal 2024 as compared to Fiscal 2023.
Employee benefits expense
Our employee benefits expense increased by 31.65% to Rs.414.85 million for Fiscal 2024 from Rs.315.12 million for Fiscal 2023. This increase was primarily due to a 32.04% increase in salaries and wages to employees to Rs.370.79 million for Fiscal 2024 from Rs.280.81 million for Fiscal 2023. Our number of employees increased from 684 employees at March 31, 2023 to 878 employees at March 31, 2024. Our employee benefits expense as a percentage of revenue from operations decreased by 15.13% in Fiscal 2024 as compared to Fiscal 2023.
Finance costs
Our finance costs increased by 19.78% to Rs.63.22 million for Fiscal 2024 from Rs.52.78 million for Fiscal 2023. This increase was primarily due to a 100.27% increase in bank and other finance charges to Rs.22.17 million for Fiscal 2024 from Rs.11.07 million for Fiscal 2023.
Depreciation and amortisation expense
Our depreciation and amortisation expense increased by 11.21% to Rs.170.97 million for Fiscal 2024 from Rs.153.73 million for Fiscal 2023, primarily due to a 12.18% increase in depreciation of property, plant and equipment to Rs.123.97 million for Fiscal 2024 from Rs.110.51 million for Fiscal 2023.
Other expenses
Our other expenses increased by 85.77% to Rs.1,175.52 million for Fiscal 2024 from Rs.632.77 million for Fiscal 2023. Our other expenses increased primarily due to a 102.39% increase in our job work and labour charges to Rs.186.91 million for Fiscal 2024 from Rs.92.35 million for Fiscal 2023, and the incurrence of Rs.325.08 million of royalty expenses in Fiscal 2024 as compared to nil royalty expenses in Fiscal 2023. The increase in job work and labour charges was primarily due to a requirement for additional capacity to fulfil customer orders. The incurrence of royalty expenses was due to the payment of royalties pursuant to a royalty agreement entered into by us with the technology partner for the grant of a licence to certain intellectual property rights to manufacture, sell and market special prints on certain fabrics and textiles. The licence allowed us to print infrared reflective fabric at one of our manufacturing facilities. This royalty agreement has been terminated.
Tax expenses
Our total tax expenses increased by 154.33% to Rs.306.75 million for Fiscal 2024 from Rs.120.61 million for Fiscal 2023. Our current tax increased by 131.03% to Rs.289.13 million for Fiscal 2024 from Rs.125.15 million for Fiscal 2023. Our total tax expense as a percentage of profit before tax was 26.66% for Fiscal 2024 compared to 24.48% for Fiscal 2023.
Profit for the year
Primarily for the reasons stated above, our profit for the year increased by 126.77% to Rs.843.96 million for Fiscal 2024 from Rs.372.17 million for Fiscal 2023.
Financial condition
Total assets
The table below sets forth the principal components of our total assets as at dates indicated.
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Non-current assets: |
|||
Property, plant and equipment |
1,718.63 | 1,367.20 | 825.60 |
Right-of-use-asset |
605.92 | 491.58 | 147.42 |
Capital work in progress |
451.94 | 84.34 | 1.90 |
Other intangible assets |
1.33 | 2.21 | 4.53 |
Financial assets: |
|||
(i) Investments |
149.67 | 121.80 | 0.01 |
(ii) Other financial assets |
59.61 | 73.73 | 21.23 |
Non-current tax assets (net) |
28.20 | - | 3.51 |
Deferred tax assets (net) |
0.56 | - | - |
Other non-current assets |
195.53 | 83.14 | 52.01 |
Total non-current assets |
3,211.39 | 2,224.00 | 1,056.21 |
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Current assets: |
|||
Inventories |
1,369.02 | 1,437.11 | 677.63 |
Financial assets: |
|||
(ii) Trade receivables |
561.10 | 422.39 | 553.42 |
(iii) Cash and cash equivalents |
304.94 | 326.80 | 101.12 |
(iv) Other bank balances |
106.93 | 1,106.13 | 11.40 |
(v) Loans |
155.69 | - | - |
(vi) Other financial assets |
238.38 | 26.57 | 37.91 |
Other current assets |
376.53 | 304.41 | 101.01 |
Total current assets |
3,112.59 | 3,623.41 | 1,482.49 |
Total assets |
6,323.98 | 5,847.41 | 2,538.70 |
Our total non-current assets were Rs.1,056.21 million as at March 31, 2023, increased by 110.56% to Rs.2,224.00 million as at March 31, 2024 and increased by 44.40% to Rs.3,211.39 million as at March 31, 2025. The increase in our non-current assets from March 31, 2023 to March 31, 2024 was primarily due to an increase in property, plant and equipment from Rs.825.60 million as at March 31, 2023 to Rs.1,367.20 million as at March 31, 2024, which was in turn primarily due to business expansion. The increase in our non-current assets from March 31, 2024 to March 31, 2025 was primarily due to an increase in property, plant and equipment from Rs.1,367.20 million as at March 31, 2024 to Rs.1,718.63 million as at March 31, 2025, as well as an increase in capital work in progress from Rs.84.34 million as at March 31, 2024 to Rs.451.94 million as at March 31, 2025. The increase in property, plant and equipment was primarily due to business expansion to cater to increasing customer demand and the increase in capital work in progress was primarily due to the time taken to install additional capacity in downstream processes which resulted in an increase in work in progress from upstream processes.
Our inventories were Rs.677.63 million as at March 31, 2023, increased by 112.08% to Rs.1,437.11 million as at March 31, 2024, and decreased by 4.74% to Rs.1,369.02 million as at March 31, 2025. The increase in our inventories from March 31, 2023 to March 31, 2024 was primarily due to an increase in our inventory of raw materials by 257.25% to Rs.726.11 million as at 31 March, 2024 from Rs.203.25 million as at 31 March, 2023.
Our other bank balances were Rs.11.40 million as at March 31, 2023, increased to Rs.1,106.13 million as at 31 March, 2024, and decreased by 90.33% to Rs.106.93 million as at March 31, 2025. The increase in our other bank balances from March 31, 2023 to March 31, 2024 was primarily due to an advanced payment of a customer for a large order. The decrease in our other bank balances from March 31, 2024 to March 31, 2025 was primarily due to the acquisition of ECFPL in a cash transaction and capital investments to make upgrades to our manufacturing facility.
Our financial assets comprised loans amounting to Rs.155.69 million as at March 31, 2025 which was an increase from the corresponding nil amounts as at each of March 31, 2024 and March 31, 2023. This was primarily due to investments in plant, property and equipment. In addition, our other financial assets amounted to Rs.37.91 million as at March 31, 2023, decreased by 29.90% to Rs.26.57 million as at March 31, 2024, and increased by 797.06% to Rs.238.38 million as at March 31, 2025. The increase in other financial assets from March 31, 2024 to March 31, 2025 was primarily due to an increase in earnest money deposits (EMDs)/security deposits to secure a government tender by 981.32% to Rs.234.43 million as at March 31, 2025 from Rs.21.68 million as at March 31, 2024.
Total equity and liabilities
The table below sets forth the principal components of our total equity and liabilities as at the dates indicated.
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Equity: |
|||
Equity share capital |
101.49 | 19.90 | 19.90 |
Other equity |
2,476.03 | 1,383.69 | 536.24 |
Total equity |
2,577.52 | 1,403.59 | 556.14 |
Liabilities: |
|||
Non-current liabilities: |
|||
Financial liabilities: |
|||
(i) Borrowings |
757.64 | 348.05 | 196.55 |
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
(ii) Lease liabilities |
479.30 | 368.31 | 61.47 |
Deferred tax liabilities (net) |
17.10 | 34.97 | 18.87 |
Employee benefit obligations |
25.52 | 17.90 | 8.71 |
Total non-current liabilities |
1,279.56 | 769.23 | 285.60 |
Current liabilities: |
|||
Financial Liabilities: |
|||
(i) Borrowings |
1,707.37 | 417.28 | 278.49 |
(ii) Lease liabilities |
77.56 | 54.38 | 25.22 |
(iii) Trade payables: |
|||
- Total outstanding dues of micro and small enterprises |
50.42 | 14.32 | 19.96 |
- Total outstanding dues other than micro and small enterprises |
421.65 | 508.40 | 170.60 |
(iv) Other financial liabilities |
103.98 | 1,337.32 | 1,155.99 |
Employee benefit obligations |
9.07 | 5.32 | 4.45 |
Other current liabilities |
96.85 | 1,307.87 | 42.25 |
Current tax liabilities (net) |
- | 29.70 | - |
Total current liabilities |
2,466.90 | 3,674.59 | 1,696.96 |
Total liabilities |
3,746.46 | 4,443.82 | 1,982.56 |
Total equity and liabilities |
6,323.98 | 5,847.41 | 2,538.70 |
Our total equity increased from Rs.556.14 million as at March 31, 2023 to Rs.1,403.59 million as at March 31, 2024 and further increased to Rs.2,577.52 million as at March 31, 2025. These increases were primarily due to increases in other equity, which increased from Rs.536.24 million as at March 31, 2023 to Rs.1,383.69 million as at March 31, 2024 and further increased to Rs.2,476.03 million as at March 31, 2025, which was in turn primarily due to retained earnings.
Our total non-current liabilities increased from Rs.285.60 million as at March 31, 2023 to Rs.769.23 million as at March 31, 2024 and further increased to Rs.1,279.56 million as at March 31, 2025. The increase as at March 31, 2024 was primarily due to an increase in non-current borrowings from Rs.196.55 million as at March 31, 2023 to Rs.348.05 million as at March 31, 2024, which was in turn primarily due to certain payment tranches for term loans from banks becoming due during Fiscal 2024, and an increase in non-current lease liabilities from Rs.61.47 million as at March 31, 2023 to Rs.368.31 million as at March 31, 2024. The increase in total non-current liabilities as at March 31, 2025 was primarily due to an increase in non-current borrowings from Rs.348.05 million as at March 31, 2024 to Rs.757.64 million as at March 31, 2025, which was primarily due to certain payment tranches for term loans from banks becoming due during Fiscal 2025.
Our total current liabilities increased from Rs.1,696.96 million as at March 31, 2023 to Rs.3,674.59 million as at March 31, 2024 and decreased to Rs.2,466.90 million as at March 31, 2025. The increase as at March 31, 2024 was primarily due to an increase in advances from customers from Rs.29.18 million as at March 31, 2023 to Rs.1,264.61 million as at March 31, 2024, coupled with an increase in the total outstanding amounts due to creditors other than micro enterprises and small enterprises from Rs.170.60 million as at March 31, 2023 to Rs.508.40 million as at March 31, 2024. The decrease in total current liabilities as at March 31, 2025 was primarily due to a decrease in advances from customers from Rs.1,264.61 million as at March 31, 2024 to Rs.27.44 million as at March 31, 2025, coupled with the absence of any purchase consideration payable as compared to the purchase consideration of Rs.1,118.53 million payable as at March 31, 2024 and March 31, 2023 for the Company?s acquisition of ECFPL, and partially offset by an increase in current borrowings from Rs.417.28 million as at March 31, 2024 to Rs.1,707.37 million as at March 31, 2025 that was primarily attributable to an increase in a working capital demand loan from a bank.
Liquidity and capital resources
Our liquidity requirements primarily relate to operational costs incurred in the ongoing conduct of our business activities. Our sources of liquidity for Fiscals 2025, 2024 and 2023 were primarily borrowings from banks and financial institutions.
As at March 31, 2025 our cash and cash equivalents aggregated to Rs.304.94 million.
Cash flows
The following table sets forth a summary of our cash flows for the fiscal years indicated.
Particulars |
Year ended March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Net cash flows generated from/(used in) operating activities |
(1,549.77) | 2,009.64 | 175.84 |
Net cash flows generated from/(used in) investing activities |
20.62 | (1,995.80) | (175.69) |
Net cash flows generated from/(used in) financing |
1,507.49 | 211.84 | 21.82 |
Cash and cash equivalents at the beginning of the year |
326.80 | 101.12 | 79.15 |
Net increase/(decrease) in cash and cash equivalents |
(21.66) | 225.68 | 21.97 |
Foreign currency translation reserve |
(0.20) | - | - |
Cash and cash equivalents at the end of the year |
304.94 | 326.80 | 101.12 |
Operating activities
Fiscal 2025
Net cash flows used in our operating activities were Rs.1,549.77 million for Fiscal 2025. Our profit before tax from continuing operations was Rs.1,507.83 million, which was adjusted for non-cash and other items in a net amount of Rs.443.82 million, resulting in an operating profit before working capital changes of Rs.1,951.65 million. The key adjustments to our cash flow from operating activities included depreciation and amortisation expenses of Rs.341.90 million and finance costs of Rs.130.81 million.
Fiscal 2024
Net cash flows generated from our operating activities were Rs.2,009.64 million for Fiscal 2024. Our net profit before tax was Rs.1,150.71 million, which was adjusted for non-cash and other items in a net amount of Rs.159.90 million, resulting in an operating profit before working capital changes of Rs.1,310.61 million. The key adjustments to our cash flow from operating activities included depreciation and amortisation expenses of Rs.170.97 million.
Fiscal 2023
Net cash flows generated from our operating activities were Rs.175.84 million for Fiscal 2023. Our net profit before tax was Rs.492.78 million, which was adjusted for non-cash and other items in a net amount of Rs.175.28 million, resulting in an operating profit before working capital changes of Rs.668.06 million. The key adjustments to our cash flow from operating activities included depreciation and amortisation expenses of Rs.153.73 million.
Investing activities
Fiscal 2025
Net cash flows generated from investing activities were Rs.20.62 million during Fiscal 2025. The key adjustments to our cash flow from investing activities included proceeds from bank deposits of Rs.1,030.99 million, which were partially offset by payments for capital work in progress, payments for capital advances and payments to certain creditors in the aggregate amount of Rs.452.41 million, and payments for the purchase of property, plant and equipment of Rs.613.71 million.
Fiscal 2024
Net cash flows used in investing activities were Rs.1,995.80 million during Fiscal 2024. The key adjustments to our cash flow from investing activities were investments in bank deposits of Rs.1,139.12 million, and payments for the purchase of property, plant and equipment of Rs.669.05 million.
Fiscal 2023
Net cash flows used in investing activities were Rs.175.69 million during Fiscal 2023. The key adjustments to our cash flow from investing activities were payments for the purchase of property, plant and equipment of Rs.488.13 million, which were partially offset by proceeds from the sale or disposal of property, plant and equipment of Rs.305.13 million.
Financing activities
Fiscal 2025
Net cash flows generated from financing were Rs.1,507.49 million during Fiscal 2025. The key adjustments to our cash flow from financing activities were proceeds from borrowings of Rs.1,832.33 million, which were partially offset by the repayment of borrowings of Rs.139.99 million.
Fiscal 2024
Net cash flows generated from financing were Rs.211.84 million during Fiscal 2024. The key adjustments to our cash flow from financing activities were proceeds from borrowings of Rs.370.67 million, which were partially offset by the repayment of borrowings of Rs.82.67 million.
Fiscal 2023
Net cash flows generated from financing were Rs.21.82 million during Fiscal 2023. The key adjustments to our cash flow from financing activities were proceeds from borrowings of Rs.147.37 million, which were partially offset by the repayment of borrowings of Rs.49.44 million, principal paid on lease liabilities of Rs.34.40 million, and interest paid on borrowings of Rs.33.31 million.
Borrowings
As at March 31, 2025, we had total borrowings of Rs.2,465.01 million, which consisted of non-current borrowings and current borrowings.
We are bound by restrictive and other covenants in our facility agreements with various lenders, including but not limited to, restrictions on the utilisation of the loan for certain specified purposes, timely provision of information and documents, timely creation of security, obtaining prior consent and waiver from existing lenders and maintenance of financial ratios, including debt to tangible net worth, debt-service coverage ratio and fixed assets coverage ratio. Further, most of our loan documents contain restrictive covenants that require us to obtain prior written approval from the appropriate lender for various corporate actions, including effecting any change in the composition or management or the shareholding or capital structure of our Company, any merger, amalgamation, acquisition, compromise or other restructuring. Our term loans and working capital facilities are secured by, among others, a charge over material, stock in process, current assets and moveable assets, fixed deposits, demand promissory notes and personal guarantees from certain of our Promoters.
In Fiscal 2025, our Company breached a financial covenant in one of our loan agreements where our Companys current ratio (being the total current assets divided by the total current liabilities), calculated on a standalone basis, fell below the prescribed threshold in the loan agreement. The lender has waived the said breach. For more details on the risks arising from covenants of such nature, see "Risk Factors - 16. Our financing agreements contain covenants that limit our flexibility in operating our business. Any future failure to meet the conditions under our financing arrangements or obtain any consents thereunder could have a material adverse effect on our business, financial condition, results of operations and cash flows" on page 43.
The following table provides the types and amounts of our outstanding borrowings as at the dates indicated.
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Non-current borrowings (less: current maturities of long-term borrowings) [A] |
757.64 | 348.05 | 196.55 |
Of which secured: |
757.64 |
348.05 |
196.55 |
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Current borrowings (including current maturities of long-term borrowings) [B] |
1,707.37 | 417.28 | 278.49 |
Of which secured: |
1,707.37 |
417.28 |
278.49 |
Total Borrowings [C = A + B] |
2,465.01 | 765.33 | 475.04 |
For further details of security, repayment terms and interest rates for our borrowings, see "Restated Financial Information - Note 23 - Borrowings" on pages 289.
Contractual maturities of financial liabilities
The following table summarises the undiscounted maturity profile of the Group?s financial liabilities on an undiscounted basis as at March 31, 2025.
Particulars |
Payment due by period |
|||
| Total | Less than 1 year | 1-5 years | More than 5 years | |
in Rs. million |
||||
Borrowings |
2,467.35 | 1 ,707.37 | 670.33 | 89.65 |
Lease liabilities |
760.14 | 122.85 | 414.95 | 222.34 |
Trade payables |
472.06 | 467.66 | 4.40 | - |
Other financial liabilities |
103.98 | 103.98 | - | - |
Total |
3,803.53 | 2,401.87 | 1,089.68 | 311.99 |
Capital Expenditure
The following table sets forth net additions to property, plant and equipment by category for the fiscal years indicated.
Particulars |
Fiscal 2025 | Fiscal 2024 | Fiscal 2023 |
Rs. in million |
|||
Additions: |
|||
Freehold lands |
- | - | 31.08 |
Buildings |
- | 1.00 | 0.76 |
Leasehold improvements |
46.63 | 9.64 | 2.22 |
Electrical installation |
10.09 | 25.05 | 0.38 |
Plant and machinery? |
490.48 | 618.23 | 332.51 |
Furniture and fixtures |
7.37 | 3.21 | 1.87 |
Office equipment |
10.04 | 5.92 | 4.76 |
Factory equipment |
- |
- |
- |
Vehicles |
45.46 | 3.52 | 113.62 |
Computers |
3.62 | 2.47 | 0.94 |
Total additions [A] |
613.69 | 669.04 | 488.14 |
Disposals: |
|||
Plant and machinery |
15.37 | 21.54 | 246.91 |
Furniture and fixtures |
0.07 | - | - |
Vehicles |
0.04 | 12.38 | 76.85 |
Total disposals? [B] |
15.48 | 33.92 | 323.76 |
Net additions to property, plant and equipment? [C = A-B] |
598.21 | 635.12 | 164.38 |
Notes:
(1) During Fiscals 2025, 2024 and 2023, we capitalised borrowing costs of Rs.0.29 million, Rs.13.70 million and Rs.1.33 million, respectively.
(2) Only those line items for which there were disposals are included under the disposals in this table.
(3) Net additions to property plant and equipment are before depreciation. For more details, see "Restated Financial Information - Note 6 - Property, Plant and Equipment" on page 282.
Contingent liabilities and capital commitments
The following table sets our contingent liabilities and capital commitments as at March 31, 2025, March 31, 2024 and March 31, 2023.
Particulars |
As at March 31, |
||
| 2025 | 2024 | 2023 | |
Rs. in million |
|||
Contingent liabilities: |
|||
Letter of credit |
53.11 | 47.12 | 18.17 |
Corporate guarantee given to related party |
- | 75.00 | 75.00 |
Capital commitments: |
|||
Plant and machinery |
852.70 | 570.19 | 642.88 |
Off-balance sheet arrangements
We do not have any off-balance sheet arrangements or other relationships with any entity that have been established for the purposes of facilitating off-balance sheet arrangements.
Quantitative and qualitative disclosure on market risk
Market risk is the risk of loss of future earnings, fair values or future cash flows that may result from a change in the price of a financial instrument. The value of a financial instrument may change because of changes in the interest rates, foreign currency exchange rates, and other market changes that affect market risk sensitive instruments. Financial instruments affected by market risk include borrowings and derivative financial instruments. In respect of market risks, the Group is exposed to interest rate risk and foreign currency risk. Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Group?s exposure to the risk of changes in market intere st rates relates primarily to the Group?s borrowings with floating interest rates.
Foreign currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Group?s exposure to the risk of changes in foreign exchange rates relates primarily to the Group?s trade receivables and trade payables.
For quantitative disclosures on the Group?s market risk, see "Restated Financial Information - Note 48 - Financial Risk Management Objectives and Policies - (a) Market risk" on page 306.
Credit risk
Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations. Credit risk arises principally from the Group?s trade receivables, loans, security deposits, bank balances and other financial assets. The objective of managing counterparty credit risk is to prevent losses in financial assets. The Group assesses the credit quality of the counterparties, taking into account their financial position, past experience and other factors.
For quantitative disclosures on the Group?s credit risk, see "Restated Financial Information - Note 48 - Financial Risk Management Objectives and Policies - (b) Credit risk" on page 307.
Liquidity risk
Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they become due. The Group manages its liquidity risk by ensuring, as far as possible, that it will always have sufficient liquidity to meet its liabilities.
For quantitative disclosures on the Group?s liquidity risk, see "Restated Financial Information - Note 48 - Financial Risk Management Objectives and Policies - (c) Liquidity risk" on page 308.
Reservations, qualifications and adverse remarks
There are no reservations, qualifications or adverse remarks in the Statutory Auditors? examination report on the Restated Financial Information that requisite any adjustments to the Restated Financial Information.
The Statutory Auditors have included certain observations in the annexure to their reports on our Company?s audited financial statements for the years ended March 31, 2025, March 31, 2024 and March 31, 2023, as required under the Companies (Auditor?s Report) Order, 2020, which do not require any adjustment to the Restated Financial Information. For more details, see "Risk Factors - 17. Certain observations have been included in the Statutory Auditor?s report on our audited standalone financial statements for the years ended March 31, 2025, March 31, 2024 and March 31, 2023 as required under the Companies (Auditor?s Report) Order, 20207" on page 44.
The Statutory Auditors have also identified limitations in the audit trail functionality of our accounting software for Fiscal 2025, which may impact our compliance with Rule 11(g) of the Companies (Audit and Auditors) Rules. For more details, see "Risk Factors - 23. The audit trail functionality of our accounting software for Fiscals 2025 and 2024, was not in compliance with Rule 11(g) of the Companies (Audit and Auditors) Rules. " on page 48 and "Restated Financial Information - Note 52 - Other Matters - Audit Trial" on page 312.
The above observations have been included in Annexure VI Part A to the Restated Financial Information. For more details, see "Restated Financial Information - Part A"" on page 280.
Unusual or infrequent events or transactions
Other than as described in this section and "Our Business"", "Risk Factors"" and "History and Certain Corporate Matters"" on pages 179, 32 and 214, respectively, there have been no events or transactions which may be described as "unusual" or "infrequent".
Significant economic changes that materially affected or are likely to affect revenue from operations
Other than as described in this section, and in "Our Business"", "Risk Factors"" and "Industry Overview" on pages 179, 32, and 132, respectively, there have been no significant economic changes that materially affected or are likely to affect our revenue from operations.
Known trends or uncertainties that have had or are expected to have a material adverse effect on revenue from operations or other income
Except as described in this section and in "Risk Factors"" on page 32, to our knowledge, there are no trends or uncertainties that have had, or are expected to have, a material adverse effect on our revenue from operations or other income.
Total turnover of each major operating segment in which the issuer operated
In accordance with Ind AS 108 "Operating Segments"", our business activities, as reviewed by the management, fall within a single reportable operating segment, namely the manufacturing of technical textile fabrics. Therefore, there are no reportable segments for our Company under the requirements of Ind AS 108 "Operating Segments"". For more information, see "Restated Financial Information - Note 45 - Segment Reporting" on page 303.
Future relationships between costs and revenue
Other than as described in this section and in "Our Business"" and "Risk Factors"" on pages 179 and 32, respectively, there are no known factors that are expected to have an effect on our costs and revenue.
Material increases in revenues and sales
Material increases in our revenues and sales are primarily due to the reasons described in "- Significant Factors Affecting our Results of Operations and Financial Condition"" on page 320.
New products or business segments
Our results of operations were materially affected by the launch of new products. For details, see "- Significant Factors Affecting our Results of Operations and Financial Condition - Our Ability to Upgrade our Existing Products and Introduce New Products" on page 322. We did not enter into any new business segments.
Seasonality
Our financial condition and results of operations were not materially affected by seasonal factors.
Customer and supplier concentration
Our Company has a customer concentration. For details, see "Risk Factors - 2. Our top customer and our top 10 customers contributed 28.90% and 84.69%, respectively, of our revenue from contracts with customers for Fiscal 2025. Any decrease in sales to such customers or the loss of such customers could have an adverse effect on our business, results of operations, financial condition and cash flows." on page 33.
Our Company has a supplier concentration. For details, see "Risk Factors - 3. In order to get better pricing by buying in larger volumes, we generally buy the primary materials we need from a few suppliers. For Fiscal 2025, our cost of materials consumed purchased from our top 10 suppliers represented 35.72% of our cost of materials consumed. We have not entered into long-term agreements with these suppliers and if any of our top 10 suppliers ceased selling us the materials we require in the quantities we need, and we were unable to find a supplier to replace it, it could have a material adverse effect on our business, financial condition, results of operations and cash flows. " on page 34.
Competitive conditions
For a description of the competitive conditions in the industries in which we operate, see "Our Business - Competition" and "Industry Overview? on pages 201 and 132, respectively.
Material developments after March 31, 2025
On September 15, 2025 and September 24, 2025, the Company allotted 100 and 3,501,272 CCPS, respectively, of face value Rs.5.00 each at a premium of Rs.360.00 per CCPS, amounting to an issue price of Rs.365.00 for each CCPS.
Except as disclosed above, our Company is unaware of any circumstances that have arisen since March 31, 2025 that have a material adverse effect on, or are likely to affect, our trading, operations or profitability, the value of our assets or our ability to pay our liabilities within the next 12 months from the date of this Draft Red Herring Prospectus.
IIFL Customer Care Number
(Gold/NCD/NBFC/Insurance/NPS)
1860-267-3000 / 7039-050-000
IIFL Capital Services Support WhatsApp Number
+91 9892691696
IIFL Capital Services Limited - Stock Broker SEBI Regn. No: INZ000164132 (Member ID - NSE: 10975 BSE: 179 MCX: 55995 NCDEX: 01249), DP SEBI Reg. No. IN-DP-185-2016, IA SEBI Regn. No: INA000000623, Merchant Banker SEBI Regn. No. INM000010940, RA SEBI Regn. No: INH000000248, BSE Enlistment Number (RA): 5016, AMFI-Registered Mutual Fund Distributor & SIF Distributor
ARN NO : 47791 (Date of initial registration – 17/02/2007; Current validity of ARN – 08/02/2027), PFRDA Reg. No. PoP 20092018, IRDAI Corporate Agent (Composite) : CA1099

This Certificate Demonstrates That IIFL As An Organization Has Defined And Put In Place Best-Practice Information Security Processes.