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 | 108.6 | 34.1 | 6.8 | 6.8 | |
| + Capital Work-in-Progress | 0.0 | — | 0.8 | 0.8 | |
| + Goodwill | 174.3 | 174.3 | 207.2 | 207.2 | |
| + Other Intangibles | 58.4 | 60.5 | 91.0 | 91.0 | |
| + Intangibles under Development | 16.4 | 11.8 | 6.7 | 6.7 | |
| + Non-current Investments | 0.0 | 7.0 | 18.9 | 18.9 | |
| + Other Non-current Financial Assets | 30.5 | 37.1 | 236.4 | 236.4 | |
| Non-current Financial Assets | 30.5 | 44.1 | 255.3 | 255.3 | |
| + Deferred Tax Assets | 23.5 | 28.7 | 27.7 | 27.7 | |
| + Other Non-current Assets | 127.3 | 187.2 | 0.5 | 0.5 | |
| Total Non-current Assets | 539.0 | 540.7 | 595.9 | 595.9 | |
| Current Assets | |||||
| + Current Investments | 25.1 | 42.7 | 60.0 | 60.0 | |
| + Trade Receivables | 23.2 | 29.0 | 52.2 | 52.2 | |
| + Cash & Cash Equivalents | 7.3 | 9.7 | 17.5 | 17.5 | |
| + Other Bank Balances | 15.7 | 15.5 | 63.5 | 63.5 | |
| + Short-term Loans | 0.0 | 2.3 | 9.5 | 9.5 | |
| + Other Current Financial Assets | 2.9 | 7.6 | 96.0 | 96.0 | |
| Current Financial Assets | 74.2 | 106.8 | 298.7 | 298.7 | |
| + Other Current Assets | 31.2 | 25.9 | — | — | |
| Total Current Assets | 105.4 | 133.8 | 311.2 | 311.2 | |
| Total Assets | 644.5 | 674.5 | 948.0 | 948.0 | |
| Equity | |||||
| + Equity Share Capital | 19.9 | 27.6 | 38.2 | 38.2 | |
| + Other Equity / Reserves | 160.5 | 246.8 | 468.0 | 468.0 | |
| Equity — Owners of Parent | 180.4 | 274.4 | 506.3 | 506.3 | |
| + Minority Interest | 7.6 | 10.1 | 3.8 | 3.8 | |
| Total Equity | 188.0 | 284.5 | 510.1 | 510.1 | |
| Liabilities | |||||
| + Borrowings — Non-current | 135.6 | 76.1 | 0.5 | 0.5 | |
| + Other Non-current Financial Liab | 5.7 | 2.3 | 151.2 | 151.2 | |
| Non-current Financial Liabilities | 141.3 | 78.4 | 151.7 | 151.7 | |
| + Provisions — Non-current | 0.0 | 5.1 | 6.6 | 6.6 | |
| + Other Non-current Liabilities | 78.0 | 128.1 | — | — | |
| Non-current Liabilities | 219.3 | 211.5 | 158.2 | 158.2 | |
| + Borrowings — Current | 58.3 | 5.0 | 1.3 | 1.3 | |
| + Trade Payables | 34.7 | 32.5 | 32.2 | 32.2 | |
| + Other Current Financial Liab | 76.3 | 65.2 | 168.4 | 168.4 | |
| Current Financial Liabilities | 169.3 | 102.6 | 201.8 | 201.8 | |
| + Provisions — Current | 0.0 | 1.0 | 3.3 | 3.3 | |
| + Current Tax Liabilities | — | 0.8 | 1.7 | 1.7 | |
| + Other Current Liabilities | 67.9 | 74.2 | 8.9 | 8.9 | |
| Current Liabilities | 237.2 | 178.6 | 215.6 | 215.6 | |
| Total Liabilities | 456.5 | 390.0 | 438.0 | 438.0 | |
| Total Equity & Liabilities | 644.5 | 674.5 | 948.0 | 948.0 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | 0.0 | 41.0 | 41.0 | |
| + Current Tax Assets | — | 1.1 | 12.5 | 12.5 | |
| Liabilities — additional as-filed lines | |||||
| + Liabilities of Disposal Group Held for Sale | — | — | 64.1 | 64.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.0 | 0.8 | 0.8 | |
| + Dues to Other Creditors — Current | — | 31.5 | 31.3 | 31.3 | |