Bharti Airtel Ltd.

NSE: BHARTIARTL · Telecommunication

₹2,107.20+2.45%06 Nov 2026

Ask the data

Instant answers about Bharti Airtel Ltd. — computed from its filings, no language model

Market cap₹13,15,061 cr

Current price₹2,107.20

High / Low₹2,163 / ₹1,741

P/E42.4

P/B8.32

Book value₹253.2

ROE19.6%

ROCE26.5%

Debt / equity0.77

Dividend yield0.86%

EPS (TTM)₹49.69

Face value₹5

Price & valuation

split & bonus adjusted · pick a metric and range

Annual performance

annual · ₹ crore · line = operating margin

showing latest 6 of 8 periods

	FY19	FY20	FY21	FY22	FY23	FY24	FY25	FY26
Revenue	80,780	87,539	1,00,616	1,16,547	1,39,145	1,49,982	1,72,985	2,10,973
EBITDA	25,819	36,482	45,372	57,534	71,274	78,292	93,159	1,19,674
Operating margin	32.0%	41.7%	45.1%	49.4%	51.2%	52.2%	53.9%	56.7%
Interest	9,779	12,382	15,091	16,616	19,300	22,648	21,754	21,555
Depreciation	21,348	27,690	29,404	33,091	36,432	39,538	45,570	52,711
Profit before tax	-2,087	-43,499	-14,395	10,060	15,809	9,970	34,696	44,808
Tax	-3,419	-12,182	8,932	4,178	4,273	4,121	917	11,350
Net profit	410	-32,183	-15,084	4,255	8,346	7,467	33,556	26,695
EPS ₹	1.02	-63.41	-27.65	7.67	14.80	13.09	58.00	45.96
Operating cash flow	—	—	—	55,017	65,325	78,898	98,332	1,22,230
Capex	—	—	—	44,848	38,907	52,206	61,029	47,569
Dividend paid	—	—	—	1,444	3,590	4,184	6,935	11,328
Total assets	2,75,198	3,60,779	3,46,028	3,63,656	4,46,633	4,44,531	5,14,360	5,52,152
Equity	71,422	77,145	58,953	66,554	77,563	82,019	1,13,672	1,49,057

Quarterly performance

last 33 quarters · ₹ crore

showing latest 8 of 33 periods

	SEP '18	DEC '18	MAR '19	JUN '19	SEP '19	DEC '19	MAR '20	JUN '20	SEP '20	DEC '20	MAR '21	JUN '21	SEP '21	DEC '21	MAR '22	JUN '22	SEP '22	DEC '22	MAR '23	JUN '23	SEP '23	DEC '23	MAR '24	JUN '24	SEP '24	DEC '24	MAR '25	JUN '25	SEP '25	DEC '25	MAR '26	JUN '26	SEP '26
Revenue	20,422	20,519	20,602	20,738	21,131	21,947	23,723	23,939	25,785	26,518	25,747	26,854	28,326	29,867	31,500	32,805	34,527	35,804	36,009	37,440	37,044	37,900	37,599	38,506	41,473	45,129	47,876	49,463	52,145	53,982	55,383	58,539	60,878
Operating profit	6,244	6,218	6,632	8,289	8,860	9,246	10,165	10,408	11,642	12,053	12,332	12,980	13,810	14,703	16,040	16,529	17,594	18,453	18,697	19,598	19,514	19,815	19,365	19,708	21,846	24,597	27,009	27,839	29,561	30,783	31,492	33,303	34,946
Operating margin	30.6%	30.3%	32.2%	40.0%	41.9%	42.1%	42.9%	43.5%	45.2%	45.5%	47.9%	48.3%	48.8%	49.2%	50.9%	50.4%	51.0%	51.5%	51.9%	52.3%	52.7%	52.3%	51.5%	51.2%	52.7%	54.5%	56.4%	56.3%	56.7%	57.0%	56.9%	56.9%	57.4%
Other income	69	68	55	75	68	74	99	480	149	49	84	210	109	197	19	192	202	258	285	348	330	440	317	364	255	470	486	509	728	702	878	907	877
Interest	3,093	2,017	2,538	3,228	2,931	2,985	3,308	3,456	3,760	3,972	3,861	4,226	3,964	4,367	4,059	4,511	4,940	4,686	5,163	5,614	5,186	6,645	5,203	5,152	5,424	5,676	5,502	5,461	4,866	5,623	5,606	5,956	5,707
Depreciation	5,237	5,472	5,493	6,759	6,935	6,941	7,055	7,227	7,421	7,503	7,502	7,714	8,247	8,547	8,583	8,781	8,947	9,298	9,406	9,654	9,734	10,074	10,075	10,540	11,000	11,704	12,326	12,465	13,182	13,420	13,644	14,235	14,617
Profit before tax	-2,162	210	677	-3,092	-31,650	-1,655	-7,102	-11,540	560	-3,933	1,494	1,281	2,430	2,025	4,323	3,429	3,909	4,058	4,413	1,263	3,354	3,405	1,948	5,114	4,824	15,232	9,526	10,422	12,241	12,185	9,960	13,665	15,318
Tax	-2,248	-182	137	-607	-8,504	-1,038	-2,034	3,818	552	4,307	510	834	1,031	991	1,322	1,123	1,286	1,076	788	333	1,846	1,232	710	1,308	1,744	757	-2,892	3,083	3,672	3,798	797	3,761	4,718
Net profit	119	86	107	-2,866	-23,045	-1,035	-5,237	-15,933	-763	854	759	284	1,134	830	2,008	1,607	2,145	1,588	3,006	1,612	1,341	2,442	2,072	4,160	3,593	14,781	11,022	5,948	6,792	6,630	7,325	8,167	8,888
EPS ₹	0.30	0.22	0.27	-6.18	-44.92	-2.02	-9.69	-29.22	-1.40	1.57	1.39	0.52	2.06	1.49	3.59	2.88	3.80	2.81	5.30	2.84	2.36	4.27	3.61	7.21	6.21	25.54	19.02	10.26	11.66	11.44	12.53	13.38	14.25
Revenue YoY	—	—	—	—	3.5%	7.0%	15.1%	15.4%	22.0%	20.8%	8.5%	12.2%	9.9%	12.6%	22.3%	22.2%	21.9%	19.9%	14.3%	14.1%	7.3%	5.9%	4.4%	2.8%	12.0%	19.1%	27.3%	28.5%	25.7%	19.6%	15.7%	18.4%	16.7%
Profit YoY	—	—	—	—	-19498.1%	-1301.0%	-4985.3%	—	—	—	—	—	—	-2.8%	164.5%	466.8%	89.2%	91.4%	49.7%	0.3%	-37.5%	53.8%	-31.1%	158.0%	168.0%	505.2%	432.0%	43.0%	89.0%	-55.1%	-33.5%	37.3%	30.9%

Earlier results (standalone, Sep '07 – Jun '18)

₹ crore · from BSE, before the NSE XBRL filings begin

Bharti Airtel Ltd. reports consolidated figures above. Quarterly consolidated results only became mandatory in India in 2019, so the earlier history available is the standalone company only (excluding subsidiaries). It is shown separately so the two bases are never mixed.

Full years

showing latest 8 of 10 periods

	FY09†	FY10†	FY11†	FY12†	FY13†	FY14†	FY15†	FY16†	FY17†	FY18†
Revenue	34,014	35,610	38,016	41,602	45,351	49,918	55,496	60,300	62,359	53,663
Operating profit	13,108	13,644	13,232	13,347	13,359	16,299	19,374	22,336	24,724	18,620
Operating margin	38.5%	38.3%	34.8%	32.1%	29.5%	32.7%	34.9%	37.0%	39.6%	34.7%
Other income	141	90	113	241	1,575	853	5,193	1,486	—	236
Interest	1,881	1,016	423	1,514	1,652	1,336	1,409	3,559	4,670	5,884
Depreciation	3,206	3,890	4,488	5,118	6,827	7,231	7,560	9,543	12,203	13,049
Profit before tax	8,162	10,699	8,726	6,956	6,455	8,377	15,655	10,040	-8,510	-681
Tax	418	1,273	1,009	1,226	1,358	1,777	2,455	2,493	1,416	-760
Net profit	7,744	9,426	7,717	5,730	5,096	6,600	13,200	7,546	-9,926	79

Quarters

showing latest 8 of 44 periods

	SEP '07†	DEC '07†	MAR '08†	JUN '08†	SEP '08†	DEC '08†	MAR '09†	JUN '09†	SEP '09†	DEC '09†	MAR '10†	JUN '10†	SEP '10†	DEC '10†	MAR '11†	JUN '11†	SEP '11†	DEC '11†	MAR '12†	JUN '12†	SEP '12†	DEC '12†	MAR '13†	JUN '13†	SEP '13†	DEC '13†	MAR '14†	JUN '14†	SEP '14†	DEC '14†	MAR '15†	JUN '15†	SEP '15†	DEC '15†	MAR '16†	JUN '16†	SEP '16†	DEC '16†	MAR '17†	JUN '17†	SEP '17†	DEC '17†	MAR '18†	JUN '18†
Revenue	6,060	6,618	7,414	7,893	8,274	8,830	9,017	9,041	8,902	8,755	8,912	9,324	9,300	9,564	9,828	10,180	10,164	10,501	10,757	10,981	11,523	11,299	11,548	12,224	12,243	12,514	12,936	13,628	13,581	13,995	14,292	14,821	14,824	15,065	15,589	16,340	16,480	15,240	14,300	14,506	13,980	12,688	12,489	12,419
Operating profit	2,580	2,777	2,835	3,095	3,123	3,354	3,537	3,587	3,536	3,305	3,216	3,367	3,298	3,208	3,358	3,195	3,321	3,322	3,510	3,221	3,474	3,176	3,489	3,592	3,728	4,310	4,669	4,788	4,516	4,837	5,233	5,438	5,417	5,543	5,938	6,612	6,627	5,692	5,792	5,104	4,763	4,666	4,087	3,788
Operating margin	42.6%	42.0%	38.2%	39.2%	37.7%	38.0%	39.2%	39.7%	39.7%	37.7%	36.1%	36.1%	35.5%	33.5%	34.2%	31.4%	32.7%	31.6%	32.6%	29.3%	30.1%	28.1%	30.2%	29.4%	30.4%	34.4%	36.1%	35.1%	33.3%	34.6%	36.6%	36.7%	36.5%	36.8%	38.1%	40.5%	40.2%	37.3%	40.5%	35.2%	34.1%	36.8%	32.7%	30.5%
Other income	59	64	33	59	28	20	33	16	25	16	32	50	20	15	28	19	13	22	186	642	796	45	92	83	539	75	156	176	3,152	108	1,756	153	1,087	153	92	50	—	—	51	52	72	80	32	54
Interest	5	468	280	58	1,076	402	345	430	80	226	280	145	146	56	76	203	595	406	310	546	336	490	281	460	268	218	391	272	272	285	581	578	1,018	835	1,128	1,298	405	1,402	1,565	1,551	1,146	1,577	1,610	2,257
Depreciation	842	925	763	725	764	814	902	953	944	990	1,003	1,067	1,066	1,128	1,227	1,171	1,156	1,256	1,535	1,652	1,680	1,738	1,757	1,815	1,798	1,791	1,828	1,879	1,872	1,823	1,986	2,101	2,321	2,441	2,680	2,988	2,939	3,002	3,275	3,179	3,069	3,347	3,453	3,664
Profit before tax	1,792	1,448	1,825	2,371	1,311	2,158	2,322	3,080	2,537	2,557	2,526	2,205	2,398	2,040	2,083	1,840	1,583	1,683	1,850	1,666	2,253	993	1,543	1,171	2,201	2,400	2,606	2,814	5,525	2,837	4,479	2,784	2,822	2,312	2,122	2,084	3,975	980	-15,549	422	536	-225	-1,414	-2,322
Tax	173	29	33	324	-294	141	247	392	240	245	396	274	298	192	245	408	276	267	276	196	462	242	459	212	417	602	546	654	588	558	655	789	598	602	504	657	667	558	-466	142	41	-290	-654	-865
Net profit	1,619	1,420	1,792	2,047	1,605	2,017	2,075	2,688	2,297	2,312	2,130	1,931	2,100	1,848	1,838	1,432	1,308	1,416	1,574	1,470	1,792	750	1,084	959	1,784	1,797	2,060	2,160	4,937	2,279	3,824	1,995	2,224	1,709	1,619	1,428	3,308	422	-15,083	281	494	64	-760	-1,457
EPS ₹	8.53	7.48	9.44	10.78	8.46	10.63	10.93	14.16	6.05	6.09	5.61	5.08	5.53	4.87	4.84	3.77	3.44	3.73	4.15	3.87	4.72	1.98	2.86	2.50	4.46	4.50	5.15	5.41	12.35	5.70	9.57	4.99	5.56	4.28	4.05	3.57	8.28	1.06	-37.74	0.70	1.24	0.16	-1.90	-3.65
Revenue YoY	—	—	—	—	36.5%	33.4%	21.6%	14.5%	7.6%	-0.8%	-1.2%	3.1%	4.5%	9.2%	10.3%	9.2%	9.3%	9.8%	9.4%	7.9%	13.4%	7.6%	7.4%	11.3%	6.3%	10.8%	12.0%	11.5%	10.9%	11.8%	10.5%	8.8%	9.2%	7.6%	9.1%	10.2%	11.2%	1.2%	-8.3%	-11.2%	-15.2%	-16.7%	-12.7%	-14.4%
Profit YoY	—	—	—	—	-0.9%	42.1%	15.8%	31.3%	43.1%	14.6%	2.6%	-28.2%	-8.6%	-20.1%	-13.7%	-25.8%	-37.7%	-23.4%	-14.3%	2.6%	37.0%	-47.0%	-31.1%	-34.8%	-0.4%	139.5%	90.0%	125.3%	176.7%	26.8%	85.6%	-7.7%	-55.0%	-25.0%	-57.7%	-28.4%	48.8%	-75.3%	-1031.9%	-80.3%	-85.1%	-84.8%	—	-619.3%

Returns & margins

trailing-twelve-month, per quarter

showing latest 8 of 30 periods

	JUN '19	SEP '19	DEC '19	MAR '20	JUN '20	SEP '20	DEC '20	MAR '21	JUN '21	SEP '21	DEC '21	MAR '22	JUN '22	SEP '22	DEC '22	MAR '23	JUN '23	SEP '23	DEC '23	MAR '24	JUN '24	SEP '24	DEC '24	MAR '25	JUN '25	SEP '25	DEC '25	MAR '26	JUN '26	SEP '26
ROE	-3.6%	-36.0%	-37.6%	-41.7%	-58.7%	-29.8%	-27.3%	-25.6%	1.9%	5.1%	5.1%	6.4%	8.4%	9.0%	10.1%	10.8%	10.8%	9.7%	10.8%	9.1%	12.2%	14.1%	28.3%	29.5%	31.1%	32.7%	25.8%	17.9%	19.4%	19.6%
ROCE	3.4%	-12.2%	-12.7%	-16.8%	-21.2%	-3.4%	-4.1%	0.9%	8.1%	9.2%	12.5%	13.4%	14.6%	13.2%	14.2%	14.4%	14.0%	14.3%	14.9%	13.9%	15.4%	16.2%	20.8%	21.5%	23.7%	26.7%	25.5%	24.5%	25.9%	26.5%
Net margin	-3.1%	-31.0%	-31.8%	-36.8%	-49.9%	-24.1%	-21.1%	-14.8%	1.1%	2.8%	2.7%	3.7%	4.6%	5.1%	5.5%	6.0%	5.8%	5.2%	5.7%	5.0%	6.6%	7.9%	15.1%	19.4%	19.2%	19.8%	14.9%	12.7%	13.1%	13.6%
EBITDA margin	33.3%	36.1%	39.1%	41.8%	42.6%	43.5%	44.3%	45.5%	46.7%	47.6%	48.6%	49.4%	49.9%	50.4%	51.0%	51.2%	51.7%	52.1%	52.3%	52.2%	51.9%	51.9%	52.6%	53.9%	55.1%	56.0%	56.6%	56.7%	56.9%	57.1%
Debt / equity	1.66	1.66	1.66	1.40	1.40	1.40	1.40	2.20	2.20	2.20	2.20	2.00	2.00	2.27	2.27	2.13	2.13	2.04	2.04	1.85	1.85	1.68	1.68	1.30	1.30	1.19	1.19	0.82	0.82	0.77
Interest coverage	0.60	-2.16	-2.06	-2.49	-3.10	-0.46	-0.52	0.11	0.96	1.08	1.44	1.61	1.72	1.77	1.86	1.82	1.67	1.63	1.55	1.44	1.62	1.68	2.26	2.59	2.81	3.21	3.07	3.08	3.18	3.23
Asset turnover	0.30	0.30	0.31	0.24	0.25	0.26	0.28	0.29	0.30	0.31	0.32	0.32	0.34	0.30	0.32	0.31	0.32	0.33	0.34	0.34	0.34	0.34	0.35	0.34	0.36	0.37	0.39	0.38	0.40	0.40

Balance sheet

equity vs borrowings over time · ₹ crore

showing latest 6 of 17 periods

	MAR '14‡	MAR '15‡	MAR '17‡	MAR '18‡	MAR '19‡	MAR '20‡	MAR '21‡	MAR '22‡	SEP '22	MAR '23	SEP '23	MAR '24	SEP '24	MAR '25	SEP '25	MAR '26	SEP '26
Share capital	—	—	1,999	1,999	1,999	2,728	2,746	2,795	2,831	2,837	2,858	2,877	2,896	2,900	2,900	3,047	3,120
Other equity / reserves	—	—	65,458	67,536	69,424	74,417	56,207	63,759	70,022	74,726	74,627	79,142	84,202	1,10,772	1,14,896	1,46,010	1,54,927
Total equity	59,756	61,956	67,456	69,534	71,422	77,145	58,953	66,554	72,853	77,563	77,484	82,019	87,097	1,13,672	1,17,796	1,49,057	1,58,047
Borrowings	75,896	66,367	1,02,582	97,899	1,18,255	1,07,783	1,29,790	1,32,914	1,65,625	1,65,545	1,57,803	1,51,916	1,46,340	1,48,312	1,39,948	1,21,671	1,21,129
Current liabilities	56,805	63,444	63,460	78,240	93,055	1,31,488	1,11,636	1,14,026	1,16,719	1,21,964	1,31,591	1,38,668	1,54,162	1,80,440	1,78,787	1,74,506	1,85,774
Non-current liabilities	62,406	65,529	95,474	93,993	97,195	1,27,162	1,53,165	1,57,695	2,07,110	2,18,225	2,07,096	2,00,299	1,96,517	1,80,452	1,84,722	1,81,682	1,83,194
Total assets	1,83,177	1,95,782	2,33,265	2,50,582	2,75,198	3,60,779	3,46,028	3,63,656	4,24,389	4,46,633	4,42,096	4,44,531	4,60,982	5,14,360	5,23,863	5,52,152	5,68,360
Property, plant & equipment	59,643	57,916	62,009	70,608	81,523	87,757	85,805	90,572	1,38,681	1,49,871	1,49,744	1,62,549	1,78,992	2,03,514	2,11,329	2,24,390	2,36,920
Capital work-in-progress	—	—	2,394	5,209	8,843	3,997	4,366	4,239	6,412	11,029	13,948	8,908	8,753	10,596	10,219	12,613	13,607
Investments	5,670	4,626	14,339	16,159	15,711	25,476	27,550	29,349	29,650	32,954	31,518	31,602	34,438	5,838	9,459	18,901	25,033
Inventories	142	134	49	69	88	157	266	375	245	258	339	364	436	452	430	601	646
Receivables	—	—	4,740	5,883	4,301	4,606	3,638	4,056	4,775	3,982	5,593	4,908	5,845	7,669	9,146	8,232	9,490
Cash & equivalents	4,981	1,172	1,282	4,955	6,212	13,551	8,086	6,096	6,494	7,179	4,366	6,916	4,738	6,106	6,298	13,722	7,446

Cash flow

annual · ₹ crore · line = free cash flow

showing latest 5 of 12 periods

	FY14‡	FY15‡	FY17‡	FY18‡	FY19‡	FY20‡	FY21‡	FY22	FY23	FY24	FY25	FY26
Cash from operations	26,233	27,602	28,280	29,854	20,070	18,129	48,205	55,017	65,325	78,898	98,332	1,22,230
Cash from investing	-24,973	-22,048	-30,604	-27,968	-28,501	-30,492	-26,888	-41,870	-39,080	-50,204	-60,270	-58,534
Cash from financing	2,774	-9,657	-351	1,920	9,464	19,144	-24,910	-15,203	-24,470	-27,778	-36,533	-52,293
Capex	17,902	21,238	37,870	26,301	29,478	20,717	27,258	44,848	38,907	52,206	61,029	47,569
Free cash flow	8,331	6,364	-9,590	3,553	-9,407	-2,588	20,947	10,168	26,418	26,692	37,304	74,661
Dividends paid	444	1,603	917	3,265	4,662	1,826	2,691	1,444	3,590	4,184	6,935	11,328

Where the assets sit

Sep '26 · ₹ crore

Fixed assets (PPE)

₹2,36,920 cr42%

CWIP

₹13,607 cr2%

Investments

₹25,033 cr4%

Inventories

₹646 cr0%

Receivables

₹9,490 cr2%

Cash & equivalents

₹7,446 cr1%

Other assets

₹2,75,217 cr48%

Peer comparison

largest in Telecommunication · this company in bold

Company	Market cap ₹cr	Price	P/E	P/B	ROE
Bharti Airtel Ltd.	13,15,061	2,107.20	42.4	8.32	19.6%
Vodafone Idea Ltd.	1,38,246	12.76	3.7	—	—
Indus Towers Ltd.	1,01,066	383.10	14.2	2.56	18.0%
Bharti Hexacom Ltd.	83,220	1,664.40	42.3	11.38	26.9%
Tata Communications Ltd.	48,602	1,704.80	44.0	14.29	32.5%
Sterlite Technologies Ltd.	37,075	719.90	48.2	8.16	16.9%
HFCL Ltd.	32,239	210.66	37.2	5.71	15.4%
ITI Ltd.	23,961	248.85	—	12.57	-5.9%
Tata Teleservices (Maharashtra) Ltd.	7,775	39.77	26.0	—	—
Railtel Corporation Of India Ltd.	7,736	241.05	22.9	3.28	14.3%

StoxGud checklist: Bullish setup · 7/10

Price above 50-day average
Price above 200-day average
50-day average above 200-day (uptrend)
RSI in healthy 40–70 zone
Positive 1-year return
Return on equity above 15%
Debt to equity below 1
Revenue growing year on year
Net profit margin above 10%
P/E below industry median

A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.

Returns & technicals

1 month+14.9%

6 months+15.4%

1 year+0.3%

3Y CAGR+30.9%

5Y CAGR+24.4%

10Y CAGR+22.3%

50-day avg₹1,868.15

200-day avg₹1,889.75

RSI (14)79

Long-term financials (FY12–FY12)

from published annual reports

Year	Revenue	Profit before tax	Net profit
FY12	₹41,604 Cr	₹6,956 Cr	₹5,730 Cr

Years before FY17 follow the older Indian GAAP standard, so they are not exactly comparable with recent years.

Compare Bharti Airtel Ltd. with

Bharti Airtel vs Vodafone Idea Bharti Airtel vs Indus Towers Bharti Airtel vs Bharti Hexacom Bharti Airtel vs Tata Communications

FAQs

What is the share price of Bharti Airtel Ltd.?

Bharti Airtel Ltd. (BHARTIARTL) closed at ₹2,107.20 on NSE on 06 Nov 2026.

What is the market cap of Bharti Airtel Ltd.?

₹13,15,061 crore at the latest close.

What is the P/E ratio of Bharti Airtel Ltd.?

42.4, on trailing-twelve-month earnings from its filings.

How fast is Bharti Airtel Ltd. growing?

Bharti Airtel Ltd.: revenue has compounded at 14.9% a year over three years; net profit at 47.3% a year. Latest-quarter revenue is up 16.7% year on year, profit up 30.9%.

How profitable is Bharti Airtel Ltd.?

On a trailing-twelve-month basis return on equity is 19.6%, return on capital employed 26.5%, operating margin 57.1%, net margin 13.6%.

How much debt does Bharti Airtel Ltd. have?

Bharti Airtel Ltd. is moderately geared: debt to equity is 0.77 with borrowings of ₹1,21,129 cr against cash of ₹7,446 cr (balance sheet of 2026-09-30). Operating profit covers interest 3.2 times.

Financials parsed from Bharti Airtel Ltd.'s own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from SEP '18, annual from FY19, balance sheet from Mar '14. * = derived (full year or half year minus earlier quarters). ‡ = balance sheet / cash flow read from the company's published annual report (same basis), for years before the NSE filings carry them; each one checked to add up. Information only, not investment advice.