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 | 168.3 | 320.8 | 452.5 | 452.5 | |
| + Capital Work-in-Progress | 0.0 | 10.7 | 1.9 | 1.9 | |
| + Goodwill | 81.4 | 994.5 | 1,212.8 | 1,212.8 | |
| + Other Intangibles | 45.8 | 48.1 | 40.7 | 40.7 | |
| + Intangibles under Development | 0.0 | — | 14.6 | 14.6 | |
| + Investments (Equity Method) | 24.6 | 21.3 | 0.0 | 0.0 | |
| + Non-current Investments | 66.3 | 35.3 | 20.8 | 20.8 | |
| + Other Non-current Financial Assets | 103.7 | 210.1 | 169.4 | 169.4 | |
| Non-current Financial Assets | 170.0 | 245.4 | 190.3 | 190.3 | |
| + Deferred Tax Assets | 2.4 | 10.7 | 8.3 | 8.3 | |
| + Other Non-current Assets | 9.7 | 12.1 | 19.9 | 19.9 | |
| Total Non-current Assets | 502.2 | 1,663.6 | 1,941.1 | 1,941.1 | |
| Current Assets | |||||
| + Inventories | 1.6 | 0.5 | 0.9 | 0.9 | |
| + Current Investments | 24.8 | 163.3 | 330.8 | 330.8 | |
| + Trade Receivables | 40.5 | 121.7 | 170.6 | 170.6 | |
| + Cash & Cash Equivalents | 414.1 | 282.9 | 494.2 | 494.2 | |
| + Other Bank Balances | 548.0 | 457.9 | 687.6 | 687.6 | |
| + Other Current Financial Assets | 68.2 | 91.8 | 85.0 | 85.0 | |
| Current Financial Assets | 1,095.5 | 1,117.6 | 1,768.1 | 1,768.1 | |
| + Other Current Assets | 17.1 | 24.1 | 60.0 | 60.0 | |
| Total Current Assets | 1,114.2 | 1,142.2 | 1,829.0 | 1,829.0 | |
| Total Assets | 1,616.4 | 2,805.8 | 3,770.1 | 3,770.1 | |
| Equity | |||||
| + Equity Share Capital | 41.2 | 41.2 | 41.2 | 41.2 | |
| + Other Equity / Reserves | 1,166.5 | 1,689.7 | 2,422.3 | 2,422.3 | |
| Equity — Owners of Parent | 1,207.6 | 1,730.8 | 2,463.5 | 2,463.5 | |
| + Minority Interest | 234.0 | 287.9 | 320.2 | 320.2 | |
| Total Equity | 1,441.6 | 2,018.8 | 2,783.7 | 2,783.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 179.6 | 178.0 | 178.0 | |
| + Other Non-current Financial Liab | 0.4 | 0.6 | 149.9 | 149.9 | |
| Non-current Financial Liabilities | 0.4 | 180.2 | 328.0 | 328.0 | |
| + Provisions — Non-current | 5.0 | 11.7 | 14.8 | 14.8 | |
| + Deferred Tax Liabilities | 0.0 | 1.6 | 16.0 | 16.0 | |
| + Other Non-current Liabilities | 24.7 | 104.7 | — | — | |
| Non-current Liabilities | 30.1 | 298.2 | 358.7 | 358.7 | |
| + Borrowings — Current | 0.0 | 24.9 | 52.5 | 52.5 | |
| + Trade Payables | 31.4 | 98.3 | 152.7 | 152.7 | |
| + Other Current Financial Liab | 65.7 | 181.2 | 257.7 | 257.7 | |
| Current Financial Liabilities | 97.1 | 304.4 | 462.9 | 462.9 | |
| + Provisions — Current | 0.7 | 0.7 | 1.9 | 1.9 | |
| + Other Current Liabilities | 46.8 | 183.7 | 162.9 | 162.9 | |
| Current Liabilities | 144.7 | 488.8 | 627.7 | 627.7 | |
| Total Liabilities | 174.8 | 787.0 | 986.4 | 986.4 | |
| Total Equity & Liabilities | 1,616.4 | 2,805.8 | 3,770.1 | 3,770.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.0 | 3.1 | 3.1 | |
| + Dues to Other Creditors — Current | — | 97.3 | 149.6 | 149.6 | |