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 | 2,638.6 | 2,644.8 | 2,603.6 | 2,603.6 | |
| + Capital Work-in-Progress | 45.5 | 105.8 | 1,747.1 | 1,747.1 | |
| + Other Intangibles | 0.8 | 0.6 | 0.5 | 0.5 | |
| + Investments (Equity Method) | 333.3 | 425.1 | 461.6 | 461.6 | |
| + Non-current Investments | 6.1 | 6.1 | 6.2 | 6.2 | |
| + Other Non-current Financial Assets | 3.7 | 2.8 | 3.7 | 3.7 | |
| Non-current Financial Assets | 9.8 | 9.0 | 9.9 | 9.9 | |
| + Other Non-current Assets | 23.1 | 643.0 | 200.0 | 200.0 | |
| Total Non-current Assets | 3,051.0 | 3,828.2 | 5,022.7 | 5,022.7 | |
| Current Assets | |||||
| + Inventories | 2,868.8 | 3,118.7 | 3,134.6 | 3,134.6 | |
| + Trade Receivables | 125.6 | 143.0 | 179.2 | 179.2 | |
| + Cash & Cash Equivalents | 0.3 | 0.4 | 0.4 | 0.4 | |
| + Other Bank Balances | 2.6 | 3.1 | 3.8 | 3.8 | |
| + Other Current Financial Assets | 6.2 | 5.3 | 12.8 | 12.8 | |
| Current Financial Assets | 134.7 | 151.7 | 196.2 | 196.2 | |
| + Other Current Assets | 31.4 | 30.4 | 52.8 | 52.8 | |
| Total Current Assets | 3,034.9 | 3,300.8 | 3,383.6 | 3,383.6 | |
| Total Assets | 6,086.0 | 7,129.0 | 8,406.3 | 8,406.3 | |
| Equity | |||||
| + Equity Share Capital | 20.2 | 20.2 | 20.2 | 20.2 | |
| + Other Equity / Reserves | 3,380.8 | 3,775.3 | 4,117.9 | 4,117.9 | |
| Equity — Owners of Parent | 3,401.0 | 3,795.5 | 4,138.1 | 4,138.1 | |
| Total Equity | 3,401.0 | 3,795.5 | 4,138.1 | 4,138.1 | |
| Liabilities | |||||
| + Borrowings — Non-current | 326.3 | 489.5 | 908.2 | 908.2 | |
| + Other Non-current Financial Liab | 0.7 | 0.6 | 0.5 | 0.5 | |
| Non-current Financial Liabilities | 327.1 | 490.1 | 908.8 | 908.8 | |
| + Provisions — Non-current | 11.1 | 11.5 | 11.3 | 11.3 | |
| + Deferred Tax Liabilities | 226.8 | 275.3 | 343.3 | 343.3 | |
| Non-current Liabilities | 565.0 | 777.0 | 1,263.4 | 1,263.4 | |
| + Borrowings — Current | 1,681.9 | 2,136.7 | 2,261.1 | 2,261.1 | |
| + Trade Payables | 278.4 | 276.6 | 282.3 | 282.3 | |
| + Other Current Financial Liab | 100.0 | 83.9 | 419.1 | 419.1 | |
| Current Financial Liabilities | 2,060.4 | 2,497.2 | 2,962.5 | 2,962.5 | |
| + Provisions — Current | 6.0 | 6.5 | 9.0 | 9.0 | |
| + Current Tax Liabilities | 9.1 | 4.8 | 0.2 | 0.2 | |
| + Other Current Liabilities | 44.5 | 48.0 | 33.2 | 33.2 | |
| Current Liabilities | 2,120.0 | 2,556.5 | 3,004.8 | 3,004.8 | |
| Total Liabilities | 2,685.0 | 3,333.5 | 4,268.2 | 4,268.2 | |
| Total Equity & Liabilities | 6,086.0 | 7,129.0 | 8,406.3 | 8,406.3 | |
| Liabilities — additional as-filed lines | |||||
| + Deferred Government Grants — Current | 0.1 | 0.0 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 10.6 | 16.3 | 16.3 | |
| + Dues to Other Creditors — Current | — | 266.1 | 266.0 | 266.0 | |