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 | 438.0 | 475.8 | 790.1 | 790.1 | |
| + Capital Work-in-Progress | 0.0 | 0.4 | 1.9 | 1.9 | |
| + Goodwill | 32.6 | 32.6 | 32.6 | 32.6 | |
| + Other Intangibles | 27.9 | 13.5 | 11.4 | 11.4 | |
| + Intangibles under Development | 0.2 | 0.0 | 0.0 | 0.0 | |
| + Investments (Equity Method) | 0.0 | 141.6 | 148.4 | 148.4 | |
| + Non-current Investments | 31.5 | 0.0 | 0.0 | 0.0 | |
| + Long-term Loans | 0.2 | 1.5 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 33.6 | 32.8 | 27.3 | 27.3 | |
| Non-current Financial Assets | 65.3 | 34.2 | 27.3 | 27.3 | |
| + Deferred Tax Assets | 68.1 | 63.5 | 66.6 | 66.6 | |
| + Other Non-current Assets | 13.5 | 10.3 | 7.8 | 7.8 | |
| Total Non-current Assets | 645.5 | 771.9 | 1,086.1 | 1,086.1 | |
| Current Assets | |||||
| + Current Investments | 40.6 | 72.5 | 43.6 | 43.6 | |
| + Trade Receivables | 43.9 | 47.8 | 50.6 | 50.6 | |
| + Cash & Cash Equivalents | 20.9 | 17.3 | 9.6 | 9.6 | |
| + Short-term Loans | 1.1 | 2.1 | 1.8 | 1.8 | |
| + Other Current Financial Assets | 14.6 | 32.2 | 32.3 | 32.3 | |
| Current Financial Assets | 121.1 | 171.9 | 138.0 | 138.0 | |
| + Other Current Assets | 23.1 | 15.2 | 12.2 | 12.2 | |
| Total Current Assets | 144.3 | 187.2 | 162.0 | 162.0 | |
| Total Assets | 789.8 | 959.1 | 1,248.1 | 1,248.1 | |
| Equity | |||||
| + Equity Share Capital | 49.1 | 49.1 | 52.4 | 52.4 | |
| + Other Equity / Reserves | 188.6 | 219.3 | 300.1 | 300.1 | |
| Equity — Owners of Parent | 237.7 | 268.4 | 352.5 | 352.5 | |
| + Minority Interest | 12.5 | 9.4 | — | — | |
| Total Equity | 250.2 | 277.8 | 352.5 | 352.5 | |
| Liabilities | |||||
| + Borrowings — Non-current | 21.4 | 102.1 | 0.0 | 0.0 | |
| + Other Non-current Financial Liab | 358.9 | 398.9 | 727.4 | 727.4 | |
| Non-current Financial Liabilities | 380.3 | 501.0 | 727.4 | 727.4 | |
| + Deferred Tax Liabilities | 7.8 | 3.6 | — | — | |
| + Other Non-current Liabilities | 2.8 | 3.2 | 4.2 | 4.2 | |
| Non-current Liabilities | 390.8 | 507.7 | 734.7 | 734.7 | |
| + Borrowings — Current | 15.6 | 11.0 | 0.0 | 0.0 | |
| + Trade Payables | 88.3 | 87.6 | 93.5 | 93.5 | |
| + Other Current Financial Liab | 2.2 | 48.5 | 42.9 | 42.9 | |
| Current Financial Liabilities | 106.2 | 147.1 | 136.5 | 136.5 | |
| + Current Tax Liabilities | 0.0 | 0.0 | 19.9 | 19.9 | |
| + Other Current Liabilities | 42.6 | 26.5 | 4.5 | 4.5 | |
| Current Liabilities | 148.8 | 173.6 | 160.9 | 160.9 | |
| Total Liabilities | 539.6 | 681.3 | 895.6 | 895.6 | |
| Total Equity & Liabilities | 789.8 | 959.1 | 1,248.1 | 1,248.1 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | — | 11.9 | 11.9 | |
| Liabilities — additional as-filed lines | |||||
| + Deferred Government Grants — Non-current | 0.0 | 0.0 | 3.0 | 3.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 8.3 | 76.6 | 76.6 | |
| + Dues to Other Creditors — Current | — | 79.3 | 17.0 | 17.0 | |