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 | 13.1 | 49.3 | 80.8 | 80.8 | |
| + Capital Work-in-Progress | 0.0 | 0.9 | 15.9 | 15.9 | |
| + Investment Property | 2.3 | 11.0 | 16.6 | 16.6 | |
| + Goodwill | 49.7 | 49.7 | 49.7 | 49.7 | |
| + Other Intangibles | 65.6 | 54.7 | 58.2 | 58.2 | |
| + Intangibles under Development | 0.0 | 2.4 | 0.0 | 0.0 | |
| + Investments (Equity Method) | 0.0 | 0.0 | 112.4 | 112.4 | |
| + Non-current Investments | 37.0 | 47.8 | 53.6 | 53.6 | |
| + Long-term Loans | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 76.9 | 46.4 | 102.3 | 102.3 | |
| Non-current Financial Assets | 113.9 | 94.2 | 156.0 | 156.0 | |
| + Deferred Tax Assets | 8.2 | 9.7 | 18.6 | 18.6 | |
| + Other Non-current Assets | 80.5 | 108.4 | 17.6 | 17.6 | |
| Total Non-current Assets | 333.4 | 380.3 | 525.7 | 525.7 | |
| Current Assets | |||||
| + Inventories | 0.8 | 2.1 | 3.1 | 3.1 | |
| + Current Investments | 3.0 | 0.0 | 6.5 | 6.5 | |
| + Trade Receivables | 232.5 | 296.2 | 273.6 | 273.6 | |
| + Cash & Cash Equivalents | 100.9 | 136.1 | 80.2 | 80.2 | |
| + Other Bank Balances | 0.7 | 7.1 | 6.7 | 6.7 | |
| + Short-term Loans | 0.1 | 19.3 | 15.2 | 15.2 | |
| + Other Current Financial Assets | 113.6 | 158.2 | 102.2 | 102.2 | |
| Current Financial Assets | 450.9 | 616.9 | 484.3 | 484.3 | |
| + Other Current Assets | 100.8 | 154.1 | 103.7 | 103.7 | |
| Total Current Assets | 560.3 | 773.6 | 591.6 | 591.6 | |
| Total Assets | 893.6 | 1,153.9 | 1,208.4 | 1,208.4 | |
| Equity | |||||
| + Equity Share Capital | 177.2 | 354.4 | 363.7 | 363.7 | |
| + Other Equity / Reserves | 427.3 | 365.9 | 437.7 | 437.7 | |
| Equity — Owners of Parent | 604.5 | 720.3 | 801.3 | 801.3 | |
| + Minority Interest | 20.1 | 21.7 | 13.6 | 13.6 | |
| Total Equity | 624.7 | 742.0 | 814.9 | 814.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 3.7 | 25.5 | 21.3 | 21.3 | |
| + Other Non-current Financial Liab | 5.2 | 1.9 | 1.3 | 1.3 | |
| Non-current Financial Liabilities | 8.9 | 27.4 | 22.6 | 22.6 | |
| + Provisions — Non-current | 5.8 | 7.9 | 8.6 | 8.6 | |
| + Deferred Tax Liabilities | 9.5 | 8.0 | 6.6 | 6.6 | |
| + Other Non-current Liabilities | 0.0 | 80.2 | 80.8 | 80.8 | |
| Non-current Liabilities | 24.2 | 123.6 | 118.6 | 118.6 | |
| + Borrowings — Current | 9.1 | 9.3 | 10.1 | 10.1 | |
| + Trade Payables | 79.2 | 130.9 | 108.3 | 108.3 | |
| + Other Current Financial Liab | 40.3 | 44.1 | 46.7 | 46.7 | |
| Current Financial Liabilities | 128.6 | 184.4 | 165.1 | 165.1 | |
| + Provisions — Current | 4.2 | 5.0 | 4.4 | 4.4 | |
| + Current Tax Liabilities | 1.3 | 0.7 | 4.9 | 4.9 | |
| + Other Current Liabilities | 110.7 | 98.2 | 100.4 | 100.4 | |
| Current Liabilities | 244.8 | 288.3 | 274.8 | 274.8 | |
| Total Liabilities | 269.0 | 411.9 | 393.4 | 393.4 | |
| Total Equity & Liabilities | 893.6 | 1,153.9 | 1,208.4 | 1,208.4 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 0.0 | 0.0 | 91.0 | 91.0 | |
| + Current Tax Assets | 7.8 | 0.5 | 0.6 | 0.6 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.6 | 0.3 | 0.3 | |
| + Dues to Other Creditors — Current | — | 130.3 | 108.0 | 108.0 | |