In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|
| Non-current Assets | |||||
| + Property, Plant & Equipment | 300.2 | 290.2 | 363.1 | 363.1 | |
| + Goodwill | 417.6 | 667.9 | 2,498.1 | 2,498.1 | |
| + Other Intangibles | 165.6 | 263.4 | 615.4 | 615.4 | |
| + Intangibles under Development | 63.9 | 88.2 | 0.0 | 0.0 | |
| + Deferred Tax Assets | 4.5 | 0.5 | 2.0 | 2.0 | |
| Current Assets | |||||
| + Trade Receivables | 328.2 | 443.1 | 503.6 | 503.6 | |
| + Cash & Cash Equivalents | 442.7 | 740.2 | 569.2 | 569.2 | |
| + Other Bank Balances | 195.4 | 351.4 | 912.4 | 912.4 | |
| Total Assets | 15,118.9 | 19,768.7 | 27,201.4 | 27,201.4 | |
| Equity | |||||
| + Equity Share Capital | 35.9 | 39.3 | 40.6 | 40.6 | |
| + Other Equity / Reserves | 3,413.8 | 7,025.8 | 9,794.9 | 9,794.9 | |
| Equity — Owners of Parent | — | 7,065.1 | 9,835.6 | 9,835.6 | |
| Total Equity | 3,449.7 | 7,065.1 | 9,835.6 | 9,835.6 | |
| Liabilities | |||||
| + Deferred Tax Liabilities | 73.3 | 87.9 | 197.5 | 197.5 | |
| + Current Tax Liabilities | 6.3 | 67.7 | 55.2 | 55.2 | |
| Total Liabilities | — | 12,703.6 | 17,365.8 | 17,365.8 | |
| Total Equity & Liabilities | 15,118.9 | 19,768.7 | 27,201.4 | 27,201.4 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets (net) | 216.8 | 273.5 | 364.5 | 364.5 | |
| + Financial Assets | 13,749.4 | 17,983.8 | 22,713.8 | 22,713.8 | |
| + Other Financial Assets | 371.7 | 329.9 | 445.7 | 445.7 | |
| + Derivative Financial Instruments — Assets | — | 1.0 | 0.0 | 0.0 | |
| + Non-financial Assets | 1,369.5 | 1,784.9 | 4,487.6 | 4,487.6 | |
| + Other Non-financial Assets | 201.1 | 201.2 | 644.5 | 644.5 | |
| + Other Receivables | 95.0 | 112.8 | 314.1 | 314.1 | |
| + Loans | 6,368.7 | 8,397.4 | 11,126.3 | 11,126.3 | |
| Liabilities — additional as-filed lines | |||||
| + Financial Liabilities | 11,509.8 | 12,455.2 | 17,006.8 | 17,006.8 | |
| + Other Financial Liabilities | 1,344.0 | 597.2 | 503.4 | 503.4 | |
| + Derivative Financial Instruments — Liabilities | 185.3 | 148.1 | 47.7 | 47.7 | |
| + Non-financial Liabilities | 159.4 | 248.4 | 359.0 | 359.0 | |
| + Other Non-financial Liabilities | 62.5 | 65.2 | 81.1 | 81.1 | |
| + Debt Securities | 6,834.0 | 7,909.8 | 12,962.4 | 12,962.4 | |
| + Subordinated Liabilities | 120.8 | 134.7 | 131.7 | 131.7 | |
| + Provisions | 17.3 | 27.6 | 25.2 | 25.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors | 160.6 | 202.6 | 250.6 | 250.6 | |
| + Dues to Other Creditors — Other Payables | 408.8 | 412.5 | 753.2 | 753.2 | |
| Other Filed Concepts — mapped but not yet placed in the schedule | |||||
| Borrowings | 2,456.3 | 3,050.3 | 2,357.9 | 2,357.9 | |
| Investments | 5,947.7 | 7,608.1 | 8,842.4 | 8,842.4 | |