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 | 447.0 | 768.2 | 942.5 | 942.5 | |
| + Capital Work-in-Progress | 23.2 | 2.4 | 3.3 | 3.3 | |
| + Goodwill | 1,173.8 | 3,843.0 | 4,167.1 | 4,167.1 | |
| + Other Intangibles | 732.2 | 1,485.0 | 1,344.3 | 1,344.3 | |
| + Non-current Investments | 0.0 | 0.0 | 98.0 | 98.0 | |
| + Trade Receivables — Non-current | 146.4 | 391.1 | 847.7 | 847.7 | |
| + Other Non-current Financial Assets | 59.0 | 89.3 | 305.6 | 305.6 | |
| Non-current Financial Assets | 205.4 | 480.4 | 1,251.3 | 1,251.3 | |
| + Deferred Tax Assets | 558.3 | 547.0 | 687.0 | 687.0 | |
| + Other Non-current Assets | 365.3 | 603.2 | 580.1 | 580.1 | |
| Total Non-current Assets | 3,505.2 | 7,729.2 | 8,975.6 | 8,975.6 | |
| Current Assets | |||||
| + Current Investments | 0.0 | 145.7 | 0.0 | 0.0 | |
| + Trade Receivables | 1,803.9 | 2,577.1 | 3,970.0 | 3,970.0 | |
| + Cash & Cash Equivalents | 321.3 | 795.6 | 1,093.6 | 1,093.6 | |
| + Other Bank Balances | 13.9 | 87.6 | 5.6 | 5.6 | |
| + Other Current Financial Assets | 17.8 | 296.1 | 11.8 | 11.8 | |
| Current Financial Assets | 2,156.9 | 3,902.1 | 5,081.0 | 5,081.0 | |
| + Other Current Assets | 445.6 | 448.7 | 824.8 | 824.8 | |
| Total Current Assets | 2,602.5 | 4,350.8 | 5,905.8 | 5,905.8 | |
| Total Assets | 6,107.7 | 12,490.7 | 14,881.4 | 14,881.4 | |
| Equity | |||||
| + Equity Share Capital | 61.8 | 66.9 | 67.2 | 67.2 | |
| + Other Equity / Reserves | 3,564.8 | 6,312.3 | 9,470.4 | 9,470.4 | |
| Equity — Owners of Parent | 3,626.6 | 6,379.2 | 9,537.6 | 9,537.6 | |
| + Minority Interest | 100.3 | 1,949.8 | 143.0 | 143.0 | |
| Total Equity | 3,726.9 | 8,329.0 | 9,680.6 | 9,680.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 339.9 | 6.7 | 116.7 | 116.7 | |
| + Other Non-current Financial Liab | 257.0 | 638.8 | 1,195.0 | 1,195.0 | |
| Non-current Financial Liabilities | 659.6 | 829.9 | 1,311.7 | 1,311.7 | |
| + Deferred Tax Liabilities | 46.6 | 218.4 | 35.3 | 35.3 | |
| + Other Non-current Liabilities | 143.1 | 333.4 | 184.4 | 184.4 | |
| Non-current Liabilities | 849.3 | 1,381.7 | 1,531.4 | 1,531.4 | |
| + Borrowings — Current | 96.7 | 693.8 | 283.0 | 283.0 | |
| + Trade Payables | 806.2 | 988.3 | 0.0 | 0.0 | |
| + Other Current Financial Liab | 295.2 | 551.8 | 718.8 | 718.8 | |
| Current Financial Liabilities | 1,198.1 | 2,233.9 | 1,001.8 | 1,001.8 | |
| + Current Tax Liabilities | — | 0.0 | 76.4 | 76.4 | |
| + Other Current Liabilities | 333.4 | 503.6 | 2,591.2 | 2,591.2 | |
| Current Liabilities | 1,531.5 | 2,737.5 | 3,669.4 | 3,669.4 | |
| Total Liabilities | 2,380.8 | 4,161.7 | 5,200.8 | 5,200.8 | |
| Total Equity & Liabilities | 6,107.7 | 12,490.7 | 14,881.4 | 14,881.4 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | 410.7 | 0.0 | 0.0 | |
| Liabilities — additional as-filed lines | |||||
| + Trade Payables — Non-current | 62.7 | 184.4 | 0.0 | 0.0 | |
| + Liabilities of Disposal Group Held for Sale | — | 42.5 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 988.3 | 0.0 | 0.0 | |
| + Dues to Other Creditors — Non-current | — | 184.4 | 0.0 | 0.0 | |