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 | 381.4 | 498.4 | 594.4 | 594.4 | |
| + Capital Work-in-Progress | 25.4 | 60.3 | 162.1 | 162.1 | |
| + Investment Property | 54.3 | 76.5 | 86.1 | 86.1 | |
| + Goodwill | 62.4 | 74.6 | 75.8 | 75.8 | |
| + Other Intangibles | 0.1 | 40.9 | 36.5 | 36.5 | |
| + Investments (Equity Method) | 1.5 | 1.5 | 0.0 | 0.0 | |
| + Non-current Investments | 0.0 | 0.0 | 1.5 | 1.5 | |
| + Other Non-current Financial Assets | 12.9 | 20.8 | 27.3 | 27.3 | |
| Non-current Financial Assets | 12.9 | 20.8 | 28.8 | 28.8 | |
| + Deferred Tax Assets | 5.7 | 9.7 | 11.5 | 11.5 | |
| + Other Non-current Assets | 29.8 | 48.1 | 77.4 | 77.4 | |
| Total Non-current Assets | 573.5 | 830.8 | 1,072.6 | 1,072.6 | |
| Current Assets | |||||
| + Inventories | 225.1 | 294.0 | 377.0 | 377.0 | |
| + Trade Receivables | 64.6 | 134.3 | 163.7 | 163.7 | |
| + Cash & Cash Equivalents | 56.4 | 60.5 | 53.5 | 53.5 | |
| + Other Bank Balances | 249.4 | 164.9 | 8.3 | 8.3 | |
| + Short-term Loans | 0.7 | 1.9 | 2.1 | 2.1 | |
| + Other Current Financial Assets | 20.1 | 33.2 | 1.6 | 1.6 | |
| Current Financial Assets | 391.4 | 394.8 | 229.2 | 229.2 | |
| + Other Current Assets | 0.0 | 0.0 | 33.2 | 33.2 | |
| Total Current Assets | 616.5 | 688.8 | 639.3 | 639.3 | |
| Total Assets | 1,190.0 | 1,519.6 | 1,711.9 | 1,711.9 | |
| Equity | |||||
| + Equity Share Capital | 60.7 | 60.7 | 60.7 | 60.7 | |
| + Other Equity / Reserves | 753.7 | 942.1 | 1,159.0 | 1,159.0 | |
| Equity — Owners of Parent | 814.4 | 1,002.8 | 1,219.7 | 1,219.7 | |
| + Minority Interest | 27.8 | 79.7 | 82.4 | 82.4 | |
| Total Equity | 842.2 | 1,082.5 | 1,302.1 | 1,302.1 | |
| Liabilities | |||||
| + Borrowings — Non-current | 83.7 | 105.5 | 38.0 | 38.0 | |
| + Other Non-current Financial Liab | 43.0 | 44.6 | 41.5 | 41.5 | |
| Non-current Financial Liabilities | 126.7 | 150.1 | 79.6 | 79.6 | |
| + Provisions — Non-current | 14.9 | 18.8 | 26.3 | 26.3 | |
| + Deferred Tax Liabilities | — | 11.3 | 10.0 | 10.0 | |
| Non-current Liabilities | 141.6 | 180.2 | 115.9 | 115.9 | |
| + Borrowings — Current | 32.2 | 47.6 | 51.6 | 51.6 | |
| + Trade Payables | 90.4 | 109.1 | 125.2 | 125.2 | |
| + Other Current Financial Liab | 54.1 | 56.0 | 63.6 | 63.6 | |
| Current Financial Liabilities | 176.7 | 212.7 | 240.4 | 240.4 | |
| + Provisions — Current | 5.2 | 8.9 | 12.8 | 12.8 | |
| + Current Tax Liabilities | 1.6 | 2.8 | 3.9 | 3.9 | |
| + Other Current Liabilities | 22.6 | 32.5 | 36.9 | 36.9 | |
| Current Liabilities | 206.1 | 256.9 | 294.0 | 294.0 | |
| Total Liabilities | 347.8 | 437.1 | 409.8 | 409.8 | |
| Total Equity & Liabilities | 1,190.0 | 1,519.6 | 1,711.9 | 1,711.9 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 23.7 | 33.0 | 33.0 | |
| + Dues to Other Creditors — Current | — | 85.4 | 92.2 | 92.2 | |