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 | 567.2 | 995.2 | 1,990.1 | 1,990.1 | |
| + Capital Work-in-Progress | 179.0 | 254.8 | 173.2 | 173.2 | |
| + Goodwill | 0.0 | 655.1 | 1,283.7 | 1,283.7 | |
| + Other Intangibles | 102.4 | 63.1 | 95.0 | 95.0 | |
| + Intangibles under Development | 0.1 | 0.8 | 4.5 | 4.5 | |
| + Non-current Investments | 130.6 | 145.0 | 262.2 | 262.2 | |
| + Long-term Loans | 0.0 | 4.6 | 1.3 | 1.3 | |
| + Other Non-current Financial Assets | 9.4 | 18.6 | 32.4 | 32.4 | |
| Non-current Financial Assets | 140.0 | 168.1 | 296.0 | 296.0 | |
| + Deferred Tax Assets | — | 0.6 | 2.6 | 2.6 | |
| + Other Non-current Assets | 2.2 | 5.5 | 56.6 | 56.6 | |
| Total Non-current Assets | 990.9 | 2,143.2 | 3,901.7 | 3,901.7 | |
| Current Assets | |||||
| + Inventories | 231.2 | 166.6 | 562.2 | 562.2 | |
| + Current Investments | 773.9 | 191.7 | 266.3 | 266.3 | |
| + Trade Receivables | 133.7 | 284.4 | 681.0 | 681.0 | |
| + Cash & Cash Equivalents | 47.2 | 85.4 | 49.1 | 49.1 | |
| + Other Bank Balances | 3.3 | 3.3 | 10.5 | 10.5 | |
| + Short-term Loans | 0.8 | 0.4 | 8.0 | 8.0 | |
| + Other Current Financial Assets | 0.4 | 10.0 | 1.8 | 1.8 | |
| Current Financial Assets | 959.3 | 575.2 | 1,016.8 | 1,016.8 | |
| + Other Current Assets | 62.7 | 111.5 | 217.2 | 217.2 | |
| Total Current Assets | 1,263.2 | 853.3 | 1,796.3 | 1,796.3 | |
| Total Assets | 2,254.1 | 3,031.8 | 5,729.6 | 5,729.6 | |
| Equity | |||||
| + Equity Share Capital | 25.5 | 25.5 | 38.3 | 38.3 | |
| + Other Equity / Reserves | 2,025.2 | 1,671.1 | 3,873.0 | 3,873.0 | |
| Equity — Owners of Parent | 2,050.7 | 1,696.6 | 3,911.3 | 3,911.3 | |
| + Minority Interest | — | 144.1 | 122.5 | 122.5 | |
| Total Equity | 2,050.7 | 1,840.6 | 4,033.8 | 4,033.8 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 6.2 | 50.5 | 50.5 | |
| + Other Non-current Financial Liab | 21.2 | 728.4 | 901.1 | 901.1 | |
| Non-current Financial Liabilities | 21.2 | 734.7 | 951.6 | 951.6 | |
| + Provisions — Non-current | 10.5 | 0.3 | 0.4 | 0.4 | |
| + Deferred Tax Liabilities | 64.8 | 91.0 | 97.9 | 97.9 | |
| Non-current Liabilities | 96.5 | 825.9 | 1,049.9 | 1,049.9 | |
| + Borrowings — Current | 38.6 | 71.9 | 119.2 | 119.2 | |
| + Trade Payables | 42.4 | 80.2 | 284.6 | 284.6 | |
| + Other Current Financial Liab | 14.0 | 187.1 | 119.0 | 119.0 | |
| Current Financial Liabilities | 95.0 | 339.2 | 522.8 | 522.8 | |
| + Provisions — Current | 4.7 | 17.9 | 47.3 | 47.3 | |
| + Current Tax Liabilities | 0.0 | 1.1 | 16.4 | 16.4 | |
| + Other Current Liabilities | 7.2 | 7.1 | 59.4 | 59.4 | |
| Current Liabilities | 106.9 | 365.2 | 645.9 | 645.9 | |
| Total Liabilities | 203.4 | 1,191.1 | 1,695.8 | 1,695.8 | |
| Total Equity & Liabilities | 2,254.1 | 3,031.8 | 5,729.6 | 5,729.6 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 0.0 | 35.3 | 31.7 | 31.7 | |
| + Current Tax Assets | 10.0 | 0.0 | 0.1 | 0.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 11.7 | 45.3 | 45.3 | |
| + Dues to Other Creditors — Current | — | 68.5 | 239.3 | 239.3 | |