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 | 360.1 | 505.3 | 633.3 | 633.3 | |
| + Capital Work-in-Progress | 125.4 | 130.3 | 332.3 | 332.3 | |
| + Goodwill | 56.8 | 56.8 | 104.3 | 104.3 | |
| + Other Intangibles | 10.3 | 8.3 | 7.2 | 7.2 | |
| + Non-current Investments | 0.2 | 0.2 | 0.2 | 0.2 | |
| + Other Non-current Financial Assets | 2.6 | 4.9 | 8.2 | 8.2 | |
| Non-current Financial Assets | 2.8 | 5.1 | 8.4 | 8.4 | |
| + Other Non-current Assets | 44.7 | 51.8 | 17.1 | 17.1 | |
| Total Non-current Assets | 600.1 | 757.6 | 1,102.7 | 1,102.7 | |
| Current Assets | |||||
| + Inventories | 156.7 | 179.9 | 231.3 | 231.3 | |
| + Trade Receivables | 206.4 | 290.5 | 362.6 | 362.6 | |
| + Cash & Cash Equivalents | 29.7 | 185.2 | 215.6 | 215.6 | |
| + Other Bank Balances | 23.6 | 63.7 | 9.3 | 9.3 | |
| + Short-term Loans | 1.6 | 2.2 | 2.6 | 2.6 | |
| + Other Current Financial Assets | 0.0 | 70.1 | 59.9 | 59.9 | |
| Current Financial Assets | 261.2 | 611.7 | 649.9 | 649.9 | |
| + Other Current Assets | 75.4 | 0.0 | — | — | |
| Total Current Assets | 495.8 | 791.6 | 881.3 | 881.3 | |
| Total Assets | 1,095.9 | 1,549.3 | 1,984.0 | 1,984.0 | |
| Equity | |||||
| + Equity Share Capital | 36.9 | 40.9 | 40.9 | 40.9 | |
| + Other Equity / Reserves | 637.1 | 1,268.7 | 1,612.6 | 1,612.6 | |
| Equity — Owners of Parent | 674.0 | 1,309.6 | 1,653.6 | 1,653.6 | |
| + Minority Interest | 8.8 | 10.5 | 57.2 | 57.2 | |
| Total Equity | 682.8 | 1,320.1 | 1,710.8 | 1,710.8 | |
| Liabilities | |||||
| + Borrowings — Non-current | 113.6 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Liab | 0.0 | 4.8 | 9.1 | 9.1 | |
| Non-current Financial Liabilities | 113.6 | 4.8 | 9.1 | 9.1 | |
| + Provisions — Non-current | 1.3 | 2.5 | 4.6 | 4.6 | |
| + Deferred Tax Liabilities | 13.0 | 19.6 | 28.7 | 28.7 | |
| Non-current Liabilities | 128.0 | 26.9 | 42.4 | 42.4 | |
| + Borrowings — Current | 103.0 | 8.2 | 26.5 | 26.5 | |
| + Trade Payables | 134.6 | 156.0 | 153.9 | 153.9 | |
| Current Financial Liabilities | 237.6 | 164.2 | 180.4 | 180.4 | |
| + Provisions — Current | 13.2 | 24.5 | 32.5 | 32.5 | |
| + Current Tax Liabilities | 0.0 | 0.0 | 5.5 | 5.5 | |
| + Other Current Liabilities | 34.4 | 13.5 | 12.4 | 12.4 | |
| Current Liabilities | 285.2 | 202.2 | 230.8 | 230.8 | |
| Total Liabilities | 413.1 | 229.2 | 273.2 | 273.2 | |
| Total Equity & Liabilities | 1,095.9 | 1,549.3 | 1,984.0 | 1,984.0 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 2.5 | 0.0 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 54.3 | 27.2 | 27.2 | |
| + Dues to Other Creditors — Current | — | 101.7 | 126.7 | 126.7 | |