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 | 587.8 | 582.2 | 640.4 | 640.4 | |
| + Capital Work-in-Progress | 9.1 | 2.3 | 31.6 | 31.6 | |
| + Investment Property | 4.4 | 0.0 | 0.0 | 0.0 | |
| + Other Intangibles | 1.2 | 2.1 | 1.9 | 1.9 | |
| + Intangibles under Development | 0.1 | 0.4 | 1.4 | 1.4 | |
| + Investments (Equity Method) | 0.0 | 20.0 | 26.0 | 26.0 | |
| + Non-current Investments | 2.8 | 2.1 | 6.4 | 6.4 | |
| + Trade Receivables — Non-current | 86.2 | 59.5 | 91.8 | 91.8 | |
| + Other Non-current Financial Assets | 24.2 | 70.5 | 295.6 | 295.6 | |
| Non-current Financial Assets | 113.1 | 132.1 | 393.7 | 393.7 | |
| + Deferred Tax Assets | 0.7 | 0.6 | 0.2 | 0.2 | |
| + Other Non-current Assets | 43.3 | 58.8 | 49.1 | 49.1 | |
| Total Non-current Assets | 759.8 | 798.4 | 1,144.3 | 1,144.3 | |
| Current Assets | |||||
| + Inventories | 111.1 | 109.9 | 128.9 | 128.9 | |
| + Trade Receivables | 548.0 | 1,079.8 | 1,085.0 | 1,085.0 | |
| + Cash & Cash Equivalents | 19.3 | 64.1 | 91.2 | 91.2 | |
| + Other Bank Balances | 190.1 | 29.8 | 72.4 | 72.4 | |
| + Other Current Financial Assets | 99.3 | 80.9 | 1,193.7 | 1,193.7 | |
| Current Financial Assets | 856.7 | 1,254.6 | 2,442.4 | 2,442.4 | |
| + Other Current Assets | 1,376.7 | 1,272.1 | 167.1 | 167.1 | |
| Total Current Assets | 2,344.5 | 2,636.5 | 2,738.4 | 2,738.4 | |
| Total Assets | 3,149.1 | 3,500.1 | 3,922.3 | 3,922.3 | |
| Equity | |||||
| + Equity Share Capital | 84.6 | 84.6 | 84.6 | 84.6 | |
| + Other Equity / Reserves | 1,432.4 | 1,634.1 | 1,824.2 | 1,824.2 | |
| Equity — Owners of Parent | 1,517.0 | 1,718.7 | 1,908.8 | 1,908.8 | |
| + Minority Interest | 0.1 | 1.3 | 3.0 | 3.0 | |
| Total Equity | 1,517.1 | 1,720.0 | 1,911.9 | 1,911.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 123.8 | 149.1 | 128.7 | 128.7 | |
| + Other Non-current Financial Liab | 44.9 | 54.0 | 64.9 | 64.9 | |
| Non-current Financial Liabilities | 168.7 | 203.0 | 193.5 | 193.5 | |
| + Provisions — Non-current | 5.1 | 1.0 | 0.8 | 0.8 | |
| + Deferred Tax Liabilities | 60.1 | 46.4 | 71.6 | 71.6 | |
| + Other Non-current Liabilities | 55.5 | 75.2 | 87.8 | 87.8 | |
| Non-current Liabilities | 289.4 | 325.6 | 353.7 | 353.7 | |
| + Borrowings — Current | 202.0 | 267.6 | 343.1 | 343.1 | |
| + Trade Payables | 818.2 | 895.9 | 909.9 | 909.9 | |
| + Other Current Financial Liab | 36.3 | 36.6 | 334.5 | 334.5 | |
| Current Financial Liabilities | 1,056.5 | 1,200.1 | 1,587.5 | 1,587.5 | |
| + Provisions — Current | 6.1 | 9.2 | 12.2 | 12.2 | |
| + Current Tax Liabilities | 18.5 | 51.0 | 21.0 | 21.0 | |
| + Other Current Liabilities | 261.6 | 194.1 | 35.9 | 35.9 | |
| Current Liabilities | 1,342.6 | 1,454.4 | 1,656.7 | 1,656.7 | |
| Total Liabilities | 1,632.1 | 1,780.1 | 2,010.4 | 2,010.4 | |
| Total Equity & Liabilities | 3,149.1 | 3,500.1 | 3,922.3 | 3,922.3 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 44.8 | 65.2 | 39.6 | 39.6 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 27.2 | 45.7 | 45.7 | |
| + Dues to Other Creditors — Current | — | 868.7 | 864.3 | 864.3 | |