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 | 58.0 | 172.5 | 197.2 | 197.2 | |
| + Capital Work-in-Progress | — | — | 1.2 | 1.2 | |
| + Goodwill | 1,324.2 | 1,324.2 | 1,324.2 | 1,324.2 | |
| + Other Intangibles | 106.8 | 0.5 | 0.3 | 0.3 | |
| + Non-current Investments | 7.2 | 7.3 | 6.7 | 6.7 | |
| + Other Non-current Financial Assets | 78.2 | 170.5 | 199.3 | 199.3 | |
| Non-current Financial Assets | 85.4 | 177.7 | 206.1 | 206.1 | |
| + Deferred Tax Assets | 55.9 | 41.2 | 31.5 | 31.5 | |
| + Other Non-current Assets | 65.8 | 50.5 | 13.6 | 13.6 | |
| Total Non-current Assets | 1,696.3 | 1,766.7 | 1,774.2 | 1,774.2 | |
| Current Assets | |||||
| + Current Investments | 502.7 | 606.9 | 903.3 | 903.3 | |
| + Trade Receivables | 73.3 | 86.8 | 93.0 | 93.0 | |
| + Cash & Cash Equivalents | 22.1 | 28.8 | 31.4 | 31.4 | |
| + Other Bank Balances | 77.3 | 47.8 | 9.8 | 9.8 | |
| + Other Current Financial Assets | 125.1 | 115.0 | 106.2 | 106.2 | |
| Current Financial Assets | 800.5 | 885.3 | 1,143.7 | 1,143.7 | |
| + Other Current Assets | 11.9 | 53.3 | 91.3 | 91.3 | |
| Total Current Assets | 812.5 | 938.6 | 1,235.0 | 1,235.0 | |
| Total Assets | 2,509.8 | 2,705.2 | 3,009.2 | 3,009.2 | |
| Equity | |||||
| + Equity Share Capital | 46.9 | 47.4 | 47.9 | 47.9 | |
| + Other Equity / Reserves | 2,023.1 | 2,173.2 | 2,435.5 | 2,435.5 | |
| Equity — Owners of Parent | 2,070.0 | 2,220.6 | 2,483.4 | 2,483.4 | |
| + Minority Interest | 86.9 | 105.9 | 135.0 | 135.0 | |
| Total Equity | 2,156.9 | 2,326.5 | 2,618.4 | 2,618.4 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 94.0 | 107.2 | 109.4 | 109.4 | |
| Non-current Financial Liabilities | 94.0 | 107.2 | 109.4 | 109.4 | |
| + Provisions — Non-current | 12.6 | 17.4 | 23.1 | 23.1 | |
| + Deferred Tax Liabilities | 1.6 | 0.0 | — | — | |
| + Other Non-current Liabilities | 0.6 | 0.7 | 0.7 | 0.7 | |
| Non-current Liabilities | 108.7 | 125.3 | 133.2 | 133.2 | |
| + Trade Payables | 34.8 | 31.7 | 32.3 | 32.3 | |
| + Other Current Financial Liab | 144.0 | 141.1 | 143.6 | 143.6 | |
| Current Financial Liabilities | 178.8 | 172.7 | 175.9 | 175.9 | |
| + Provisions — Current | 10.7 | 13.4 | 16.8 | 16.8 | |
| + Current Tax Liabilities | 0.2 | 8.4 | 0.7 | 0.7 | |
| + Other Current Liabilities | 54.5 | 58.8 | 64.1 | 64.1 | |
| Current Liabilities | 244.2 | 253.4 | 257.6 | 257.6 | |
| Total Liabilities | 352.9 | 378.7 | 390.8 | 390.8 | |
| Total Equity & Liabilities | 2,509.8 | 2,705.2 | 3,009.2 | 3,009.2 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 1.1 | — | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 5.7 | 6.1 | 6.1 | |
| + Dues to Other Creditors — Current | — | 26.0 | 26.2 | 26.2 | |