Cholamandalam Securities
Thematic Basket
Date: 8th September, 2026

Thematic Basket - FY27

Low Beta High Dividend Yield Play!

Basket Snapshot

Sr No Stock Rating Weightage CMP *
(7-Sep)
Market Cap *(Rs. Cr)
(7-Sep)
Return on Equity
(FY26 ROE%)
Price to Earnings Ratio *
(PER) (7-Sep)
1Colgate-Palmolive (India) LtdBUY20%1,81449,32781.60%36.56
2Gillette India LtdBUY20%7,38324,06766.40%36.01
3NTPC LtdBUY20%3323,22,04014.20%11.61
4Power Grid Corporation of India LtdBUY20%2662,47,79916.50%15.58
5Coal India LtdBUY20%4192,58,01228.10%8.28

*CMP, Mcap & PER are as of closing price on 7th September, 2026

Date: 8th September, 2026

Factsheet

Rationale: The model portfolio consists of 5 stocks which can be invested individually as well. Each constituent has been selected based on fundamental analysis, with a documented investment rationale and valuation metrics.

Methodology: The selection process is based solely on fundamental research. Key evaluation parameters include an assessment of the company's business model, product offerings, financial performance, capital efficiency, and material business developments.

Launch Date: 8th September, 2026.

Type of model portfolio: This is an equity-only portfolio comprising stocks that have experienced significant corrections from their respective all-time highs while continuing to exhibit strong fundamentals, high Return on Equity (ROE), and attractive dividend yields.

Weightage: The model portfolio consists of five stocks, with each stock assigned an equal weight of 20%.

Investment Horizon: 1 year

Risk Disclosures: Investments in equity securities are subject to market risks, including price volatility, economic and political uncertainties, interest rate fluctuations, and sector-specific developments. Past performance is not indicative of future results. There is no assurance of returns or capital protection. Investors are advised to consider their risk tolerance and investment objectives before acting on this model portfolio.

Date: 8th September, 2026

01

Colgate-Palmolive (India) Ltd

About the Company

Colgate-Palmolive (India) Limited is one of India's leading oral care and personal care companies and a subsidiary of the global consumer products company, Colgate-Palmolive Company, USA. Incorporated in 1937 and headquartered in Mumbai, the company has built a strong presence in the Indian fast-moving consumer goods (FMCG) sector through its portfolio of trusted brands and extensive distribution network.

The company primarily operates in the oral care segment, offering a wide range of products including toothpastes, toothbrushes, toothpowder, mouthwashes, whitening products, rinses, and oral health solutions under the flagship Colgate brand. It also has a presence in the personal care segment through products such as hand washes, shower gels, soaps, and skincare offerings marketed under the Palmolive brand. In addition to serving the domestic market, the company exports its products to various international markets.

Colgate-Palmolive (India) enjoys a leadership position in the Indian oral care market, supported by strong brand equity, continuous product innovation, and deep penetration across urban and rural markets. The company's extensive distribution reach, consumer-focused marketing initiatives, and emphasis on oral health awareness have enabled it to maintain a strong competitive position within the FMCG industry.

The company focuses on premiumization, category expansion, and innovation through the introduction of specialized products targeting gum care, sensitivity, whitening, and other oral health needs. It also leverages digital engagement, consumer education programs, and strategic investments in manufacturing and supply chain capabilities to drive long-term growth.

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Investment Rationale

Colgate-Palmolive (India) Ltd

Backed by a debt-light balance sheet, robust cash flow generation, high return ratios, and a consistent dividend payout track record, Colgate-Palmolive (India) remains well-positioned to benefit from rising consumer spending, increasing oral care penetration, premium product adoption, and growing health and hygiene awareness in India.

The stock is trading at a steep correction of over 27% from its 52-week high, notwithstanding the company's consistent profitability, stable earnings growth, and strong underlying business fundamentals.

The company enjoys a leadership position in the Indian oral care market, supported by strong brand equity, an extensive distribution network, and a diversified portfolio of trusted products.

The company has delivered a 10-year Revenue CAGR of 5% and PAT CAGR of 8%, demonstrating its ability to generate steady growth and maintain profitability across business cycles.

The company has consistently maintained a high Return on Equity (ROE) of 81.6% as of FY26, reflecting strong capital efficiency and robust cash generation.

The stock offers an attractive dividend yield of 2.64% and a dividend payout ratio of 119% in FY26, reflecting robust cash generation, a shareholder-friendly capital allocation policy, and a consistent track record of rewarding investors.

The current valuation remains attractive relative to the company's strong cash flow generation, earnings profile, market leadership, and long-term growth opportunities.

Supported by a resilient business model, strong brand franchise, and healthy financial position, the stock offers a favorable risk-reward proposition with relatively limited downside risk in the current market environment.

Over a 1-year investment horizon, the stock is expected to generate total returns of 12-15%, supported by continued market leadership, premiumization initiatives, product innovation, and increasing oral care penetration across India.

Colgate-Palmolive (India) Ltd

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Story in Charts

Colgate-Palmolive (India) Ltd

Return on Equity (ROE) (%)

Price to Earnings (PER) (%)

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Historical Financials:

Colgate-Palmolive (India) Ltd

Income Statement (Rs. Crores)

Income Statement (Rs. Crores)FY24FY25FY26
Revenue from Operations5,6806,0406,035
Other Income7713989
Total Income5,7576,1796,124
Less: Expenses3,7804,0824,165
EBITDA1,9011,9581,870
EBITDA Margin (%)33.46%32.42%30.98%
Less: Depreciation172163146
EBIT1,7291,7951,724
Less: Finance Cost544
EBT1,7241,7911,720
PBT1,8011,9301,809
Exceptional Items20-25
PBT after exceptional items1,7811,9301,784
Less: Tax458493459
PAT1,3241,4371,325
EPS (Rs)48.752.848.7

Balance Sheet (Rs. Crores)

Balance Sheet (Rs. Crores)FY24FY25FY26
Equity and Liabilities
Equity Capital272727
Reserves1,8471,6371,557
Borrowings726147
Other Liabilities1,2501,2931,777
Total Equity and Liabilities3,1963,0183,408
Assets
Fixed Assets794776718
CWIP1103827
Investments---
Cash and Cash Equivalents1,3741,0951,469
Other Assets9181,1091,194
Total Assets3,1963,0183,408

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

02

Gillette India Ltd

About the Company

Gillette India Limited is one of India's leading grooming and oral care companies and a subsidiary of Procter & Gamble (P&G), one of the world's largest consumer goods companies. Incorporated in 1984 and headquartered in Mumbai, the company has established a strong presence in the fast-moving consumer goods (FMCG) sector through its portfolio of trusted grooming and personal care brands.

The company operates through two key business segments: Grooming and Oral Care. The Grooming segment comprises shaving systems, razor cartridges, blades, disposable razors, grooming appliances, shaving creams, gels, aftershaves, and female grooming products. Its portfolio includes well-established brands such as GilletteLabs, Fusion5, MACH3, SkinGuard Sensitive, Guard3, Styler, and Gillette Venus, catering to a diverse range of consumer needs across price points. The Oral Care segment primarily consists of toothbrushes and related oral hygiene products.

Gillette India benefits from strong brand recognition, continuous product innovation, and the technological expertise of its parent company. The company has consistently focused on introducing advanced grooming solutions and premium products, helping drive category growth and higher consumer adoption in the Indian market.

The company's products are distributed through an extensive network comprising modern trade outlets, grocery stores, pharmacies, department stores, membership clubs, e-commerce platforms, and traditional retail channels, ensuring broad market reach across urban and rural geographies.

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Investment Rationale

Gillette India Ltd

Backed by a strong parentage, asset-light business model, healthy cash flow generation, and robust return ratios, Gillette India is well positioned to benefit from rising disposable incomes, increasing grooming awareness, premiumization trends, and growing penetration of branded personal care products in India.

The stock is trading at a steep correction of over 31% from its 52-week high, notwithstanding the company's consistent profitability, stable earnings growth, and strong underlying business fundamentals.

The company enjoys a leadership position in the Indian grooming market, supported by strong brand equity, an extensive distribution network, and a diversified portfolio of trusted products.

The company has delivered a 5-year Revenue CAGR of 13% and PAT CAGR of 23%, demonstrating its ability to generate steady growth and expand profitability across business cycles.

The company has consistently maintained a high Return on Equity (ROE) of 66.4% as of FY26, reflecting strong capital efficiency and robust cash generation.

The stock offers an attractive dividend yield of 2.46% and a dividend payout ratio of 120% in FY26, reflecting robust cash generation, a shareholder-friendly capital allocation policy, and a consistent track record of rewarding investors.

Supported by strong cash flow generation, market leadership, a resilient business model, and a healthy financial position, the current valuation offers an attractive risk-reward proposition with relatively limited downside risk and favorable long-term growth potential.

Over a 1-year investment horizon, the stock is expected to generate total returns of 12-15%, supported by continued leadership in the blades and razors category, premiumization initiatives, product innovation, and increasing adoption of branded grooming products in India.

Gillette India Ltd

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Story in Charts

Gillette India Ltd

Return on Equity (ROE) (%)

Price to Earnings (PER) (%)

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Historical Financials:

Gillette India Ltd

Income Statement (Rs. Crores)

Income Statement (Rs. Crores)FY24FY25FY26
Revenue from Operations2,6332,2353,100
Other Income262828
Total Income2,6592,2633,127
Less: Expenses2,0021,6362,156
EBITDA631599943
EBITDA Margin (%)23.98%26.80%30.43%
Less: Depreciation836479
EBIT549535865
Less: Finance Cost13912
EBT536526852
PBT562554880
Less: Tax151136226
PAT412418654
EPS (Rs)126.4128.2200.8

Balance Sheet (Rs. Crores)

Balance Sheet (Rs. Crores)FY24FY25FY26
Equity and Liabilities
Equity Capital333333
Reserves939991914
Borrowings---
Other Liabilities859895925
Total Equity and Liabilities1,8311,9191,872
Assets
Fixed Assets347342304
CWIP261733
Investments---
Cash and Cash Equivalents476419269
Other Assets9821,1411,266
Total Assets1,8311,9191,872

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

03

NTPC Ltd

About the Company

NTPC Limited is India's largest integrated power utility and a Government of India enterprise under the Ministry of Power. Established in 1975, the company plays a critical role in India's energy security, with a diversified power generation portfolio spanning coal, gas, hydro, solar, wind, and other renewable energy sources. NTPC operates through its Energy Generation and Other Business segments and has a significant presence across the power value chain, including power generation, energy trading, coal mining, consultancy services, and power distribution.

The company owns and operates one of the largest power generation capacities in India through its own plants as well as joint ventures and subsidiaries. NTPC is also actively pursuing opportunities in renewable energy, green hydrogen, green mobility, battery energy storage systems, and other sustainable energy solutions to support India's long-term energy transition and decarbonization objectives.

As of FY26, the Generation segment contributed 94.8% of total revenue from operations, while the Other Business segment accounted for the remaining 5.2%. The company's diversified business model, regulated returns framework, operational excellence, and growing renewable energy portfolio position it as a key beneficiary of India's rising power demand and clean energy transition.

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Investment Rationale

NTPC Ltd

Backed by strong operational expertise, long-term power purchase agreements (PPAs), healthy cash flows, and strategic government support, NTPC enjoys a dominant position in the Indian power sector.

The stock is trading at a steep correction of over 19% from its 52 weeks high, despite the company maintaining a consistent track record of profitability and earnings compounding.

The company operates a stable and resilient business model with strong competitive positioning, regulated returns, and sustainable earnings visibility.

The company has delivered a 5-year Revenue CAGR of 11% and PAT CAGR of 14%, reflecting its ability to generate steady growth across business cycles.

The company has consistently generated a high Return on Equity (ROE) of 14.2% as of FY26, highlighting strong capital efficiency and effective management execution.

The stock offers an attractive dividend yield of 2.7%, supported by a healthy dividend payout ratio of 32.3% in FY26, providing investors with a steady income stream alongside potential capital appreciation.

The current valuation appears attractive relative to the company's historical trading levels, earnings profile, and long-term growth prospects.

Supported by strong fundamentals and consistent financial performance, the stock offers limited downside risk and a favorable risk-reward proposition in the current market environment.

Over a 1-year investment horizon, the stock is expected to generate total returns of 12-15%, driven by rising power demand, renewable energy expansion, energy transition initiatives, and continued investments in India's power infrastructure.

NTPC Ltd

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Story in Charts

NTPC Ltd

Return on Equity (ROE) (%)

Price to Earnings (PER) (%)

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Historical Financials:

NTPC Ltd

Income Statement (Rs. Crores)

Income Statement (Rs. Crores)FY24FY25FY26
Revenue from Operations1,78,5251,88,1381,87,385
Other Income2,6412,7242,414
Total Income1,81,1661,90,8621,89,799
Less: Expenses1,27,4081,34,0101,32,099
EBITDA51,11754,12855,286
EBITDA Margin (%)28.63%28.77%29.50%
Less: Depreciation16,20417,40119,629
EBIT34,91336,72635,656
Less: Finance Cost12,04813,16813,801
EBT22,86523,55821,856
PBT25,50626,28324,269
Share Profits of JV1,6362,2142,864
PBT27,14128,49627,134
Less: Tax6,8098,245-2,876
Net movement in regulatory deferral account balances (net of tax)1,0003,702-2,464
PAT21,33223,95327,546
EPS (Rs)21.524.227.9

Balance Sheet (Rs. Crores)

Balance Sheet (Rs. Crores)FY24FY25FY26
Equity and Liabilities
Equity Capital9,6979,6979,697
Reserves1,51,0131,74,3741,93,479
Borrowings2,37,1312,50,0962,71,005
Other Liabilities81,43789,56584,262
Total Equity and Liabilities4,79,2785,23,7325,58,443
Assets
Fixed Assets2,58,9342,71,4373,18,697
CWIP87,6641,00,85984,957
Investments15,88519,70424,180
Cash and Cash Equivalents6,84711,4578,004
Other Assets1,09,9481,20,2751,22,605
Total Assets4,79,2785,23,7325,58,443

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

04

Power Grid Corporation of India Ltd

About the Company

Power Grid Corporation of India Limited (POWERGRID) is India's largest electric power transmission utility and a Maharatna Central Public Sector Enterprise under the Ministry of Power, Government of India. Incorporated in 1989 and headquartered in Gurugram, Haryana, the company plays a pivotal role in the country's power sector by owning, operating, and maintaining the national transmission network that enables the efficient transfer of electricity across regions and states.

The company operates through three business segments: Transmission Services, Telecom Services, and Consultancy Services. Transmission Services constitute its core business, with POWERGRID owning and operating an extensive interstate transmission network comprising 184,960 circuit kilometers of transmission lines and 291 substations, with an aggregate transformation capacity of 624,016 MVA as of March 31, 2026.

Beyond power transmission, POWERGRID offers telecom services through its POWERTEL brand, leveraging its nationwide optical fiber network deployed on transmission infrastructure. The company provides a range of communication solutions, including leased lines, MPLS-VPN, data services, infrastructure services, and international long-distance connectivity.

The company also has a strong consultancy business, offering end-to-end services across the power value chain, including project planning, design and engineering, project management, construction supervision, power system studies, smart grid solutions, energy efficiency initiatives, grid modernization, and operation and maintenance services. Its consultancy expertise extends to domestic and international markets, supporting governments, utilities, and private-sector clients.

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Investment Rationale

Power Grid Corporation of India Ltd

As India's Central Transmission Utility (CTU) and backbone of the national grid, POWERGRID benefits from a strong regulatory framework, a diversified asset base, robust operational performance, and strategic importance to the country's power infrastructure.

The stock is trading at a steep correction of over 18% from its 52 weeks high, despite the company delivering consistent profitability and stable earnings growth over the years.

The company's regulated asset-based business model provides stable earnings visibility and supports long-term growth, resulting in predictable cash flows across market cycles.

The company has delivered a 10 -year Revenue CAGR of 9% and PAT CAGR of 9%, demonstrating its ability to generate steady and sustainable growth.

The capitalization guidance for FY27 stands at Rs 30,000 crore, implying a 31.8% YoY increase over FY26 capitalization of Rs 22,749 crore. This is expected to support earnings expansion, and enhance return ratios.

The company has consistently maintained a high Return on Equity (ROE) of 16.5% as of FY26, reflecting efficient capital deployment and operational excellence.

The stock offers an attractive dividend yield of 3.34% and a robust dividend payout ratio of 52.6% in FY26, underscoring the company's stable cash flows and shareholder-friendly capital allocation policy.

The current valuation remains attractive relative to the company's regulated earnings profile, strong fundamentals, and long-term growth opportunities.

Supported by a strong balance sheet, predictable cash flows, and leadership in the power transmission sector, the stock offers a favorable risk-reward profile with relatively limited downside risk.

Over a 1-year investment horizon, the stock is expected to generate total returns of 12-15%, supported by rising electricity demand, renewable energy integration, and sustained investments in transmission infrastructure and grid modernization.

Power Grid Corporation of India Ltd

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Story in Charts

Power Grid Corporation of India Ltd

Return on Equity (ROE) (%)

Price to Earnings (PER) (%)

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Historical Financials:

Power Grid Corporation of India Ltd

Income Statement (Rs. Crores)

Income Statement (Rs. Crores)FY24FY25FY26
Revenue from Operations45,84345,79246,733
Other Income1,0701,667952
Total Income46,91347,45947,684
Less: Expenses5,9406,7278,754
EBITDA39,90339,06537,979
EBITDA Margin (%)87.04%85.31%81.27%
Less: Depreciation13,09512,90413,030
EBIT26,80826,16124,949
Less: Finance Cost8,7738,7008,448
EBT18,03517,46116,502
PBT19,10519,12817,453
Share Profits of JV-20-110-132
PBT19,08519,01817,321
Less: Tax2,9413,773-1,381
Net movement in regulatory deferral account balances (net of tax)-571276-2,774
PAT15,57315,52115,928
EPS (Rs)16.716.717.1

Balance Sheet (Rs. Crores)

Balance Sheet (Rs. Crores)FY24FY25FY26
Equity and Liabilities
Equity Capital9,3019,3019,301
Reserves77,84583,36291,193
Borrowings1,23,5161,31,0301,48,071
Other Liabilities40,16842,32646,109
Total Equity and Liabilities2,50,8302,66,0192,94,674
Assets
Fixed Assets1,77,7611,72,3201,76,531
CWIP18,19733,58543,747
Investments4,1633,1172,995
Cash and Cash Equivalents7,49510,0778,920
Other Assets43,21446,92062,481
Total Assets2,50,8302,66,0192,94,674

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

05

Coal India Ltd

About the Company

Coal India Limited (CIL) is the world's largest coal-producing company and a Maharatna Central Public Sector Enterprise under the Ministry of Coal, Government of India. Incorporated in 1973 and headquartered in Kolkata, West Bengal, the company plays a critical role in India's energy security by supplying coal to the power, steel, cement, fertilizer, and other industrial sectors. Through its subsidiaries, CIL operates numerous opencast and underground mines across the country and accounts for a significant share of India's domestic coal production.

The company offers a diversified portfolio of coal products, including coking coal, semi-coking coal, and non-coking coal, catering to a wide range of industries. Its customer base spans both the power and non-power sectors, with thermal power generation accounting for the majority of coal demand. In addition to raw coal, the company produces washed and beneficiated coal, middlings, rejects, coke products, coal fines, and various coal by-products, serving applications across steel manufacturing, cement production, industrial heating, and other energy-intensive industries.

Beyond coal mining, Coal India has expanded its focus toward coal gasification, coal beneficiation, mineral exploration, mine development, and consultancy services. The company is also taking steps to diversify its business through investments in renewable energy projects, aligning with India's evolving energy landscape while continuing to support the country's growing energy requirements.

CIL benefits from vast coal reserves, a strong market position, an extensive mining infrastructure, and long-standing relationships with power utilities and industrial customers. Its strategic importance to India's energy ecosystem, coupled with steady coal demand and ongoing efforts to enhance operational efficiency, provides strong earnings visibility and cash flow generation.

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Investment Rationale

Coal India Ltd

As India's largest coal producer, Coal India remains well positioned to benefit from the country's rising electricity consumption, infrastructure development, industrial growth, and continued focus on energy security.

The stock is trading at a steep correction of over 14% from its 52 weeks high, despite the company delivering consistent profitability and stable earnings growth over the years.

CIL benefits from vast coal reserves, a dominant market position, extensive mining infrastructure, and long-standing relationships with power utilities and industrial customers, providing strong business visibility.

The FY27 coal production guidance of 815 MT implies a 6% YoY increase over FY26 production of 768 MT.

The company has delivered a 5-year Revenue CAGR of 13% and PAT CAGR of 20%, demonstrating its ability to generate steady growth and expand profitability.

The company has consistently maintained a high Return on Equity (ROE) of 28.1% as of FY26, reflecting strong capital efficiency and robust cash generation.

The stock offers an attractive dividend yield of 6.32%, supported by a healthy dividend payout ratio of 52.5% in FY26, reflecting the company's strong cash flow generation, robust profitability, and commitment to delivering consistent returns to shareholders.

The current valuation remains attractive relative to the company's strong cash flow generation, earnings profile, and leadership position in the domestic coal industry.

Supported by a robust balance sheet, healthy cash reserves, and a dominant presence in India's energy ecosystem, the stock offers a favorable risk-reward profile with relatively limited downside risk.

Over a 1-year investment horizon, the stock is expected to generate total returns of 12-15%, supported by sustained coal demand from the power sector, improving operational efficiencies, and the company's gradual diversification into coal gasification and renewable energy initiatives.

Coal India Ltd

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Story in Charts

Coal India Ltd

Return on Equity (ROE) (%)

Price to Earnings (PER) (%)

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026

Historical Financials:

Coal India Ltd

Income Statement (Rs. Crores)

Income Statement (Rs. Crores)FY24FY25FY26
Revenue from Operations1,44,7621,69,1771,68,400
Other Income7,9699,47211,276
Total Income1,52,7321,78,6491,79,676
Less: Expenses96,7911,21,9721,27,158
EBITDA47,97147,20541,242
EBITDA Margin (%)33.14%27.90%24.49%
Less: Depreciation6,7359,09210,137
EBIT41,23638,11331,105
Less: Finance Cost8198841,216
EBT40,41737,22929,889
PBT48,38646,70141,165
Share Profits of JV427462758
PBT48,81347,16341,923
Less: Tax11,44311,71410,853
PAT37,36935,45031,071
EPS (Rs)60.757.650.5

Balance Sheet (Rs. Crores)

Balance Sheet (Rs. Crores)FY24FY25FY26
Equity and Liabilities
Equity Capital6,1636,1636,163
Reserves76,56795,5581,12,939
Borrowings6,5239,14614,072
Other Liabilities1,47,2171,47,3111,50,782
Total Equity and Liabilities2,36,4702,58,1782,83,956
Assets
Fixed Assets75,66882,14887,252
CWIP18,96022,38523,413
Investments7,1107,59110,226
Cash and Cash Equivalents30,23534,21552,574
Other Assets1,04,4971,11,8391,10,491
Total Assets2,36,4702,58,1782,83,956

Source: CSEC Research, Company Filings, Company Website, NSE, BSE  •  Date: 8th September, 2026