| Tap a line for its trend | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Non-current assets | ||||
|---|---|---|---|---|
| 134 | 115 | 111 | 100.0 | |
| 18.6 | 17.1 | 30.3 | 36.6 | |
| 0.2 | 0.0 | 0.0 | — | |
| 294 | 125 | 51.1 | 3.9 | |
| 299 | 179 | 90.7 | 58.2 | |
| 10.6 | 0.2 | 20.3 | 10.6 | |
| 1.6 | 1.6 | 0.0 | 0.0 | |
| 0.0 | 0.0 | 0.0 | 0.5 | |
| 17.4 | 1.7 | 1.7 | 1.9 | |
| 19.0 | 3.4 | 1.7 | 2.4 | |
| 2.6 | 2.1 | 5.5 | 0.0 | |
| 778 | 442 | 310 | 212 | |
Current assets | ||||
| 3.9 | 1.4 | 2.9 | 1.0 | |
| 44.2 | 79.5 | 4.0 | 20.9 | |
| 189 | 145 | 103 | 67.2 | |
| 58.2 | 101 | 225 | 67.0 | |
| 7.0 | 6.1 | 20.2 | 31.4 | |
| 5.4 | 4.6 | 2.5 | 58.9 | |
| 1.8 | 1.7 | 3.1 | 1.9 | |
| 306 | 339 | 358 | 247 | |
| 119 | 81.3 | 75.9 | — | |
| 436 | 426 | 440 | 248 | |
| 1,213 | 868 | 750 | 460 | |
Equity | ||||
| 41.0 | 40.7 | 40.4 | 37.5 | |
| 870 | 705 | 616 | 355 | |
| 911 | 745 | 656 | 392 | |
| 1.5 | 2.0 | 5.8 | — | |
| 913 | 747 | 662 | 392 | |
Liabilities | ||||
| 13.0 | 0.0 | 0.0 | 6.2 | |
| 90.9 | 5.5 | — | — | |
| 104 | 5.5 | 0.0 | 6.2 | |
| 5.1 | 3.5 | 2.6 | 2.8 | |
| 16.7 | 11.5 | 6.7 | 2.6 | |
| 17.4 | 3.0 | 2.9 | — | |
| 143 | 23.5 | 12.2 | 11.5 | |
| 10.9 | 0.0 | 7.5 | 19.1 | |
| 60.1 | 31.4 | 24.0 | 18.2 | |
| 29.7 | 24.2 | 13.8 | — | |
| 101 | 55.6 | 45.2 | 37.3 | |
| 20.6 | 19.8 | 17.6 | 4.0 | |
| 14.5 | 11.6 | 5.1 | 2.7 | |
| 22.1 | 10.3 | 7.8 | 12.0 | |
| 158 | 97.4 | 75.7 | 56.0 | |
| 301 | 121 | 87.9 | 67.5 | |
| 1,213 | 868 | 750 | 460 | |
Assets — additional as-filed lines | ||||
| 7.0 | 4.9 | 2.2 | — | |
Trade payables — MSME split | ||||
| 6.8 | 2.9 | — | — | |
| 53.3 | 28.6 | — | — | |
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share As of | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Non-current Assets | ||||||
| + Property, Plant & Equipment | 100.0 | 110.8 | 114.8 | 134.0 | 134.0 | |
| + Capital Work-in-Progress | 36.6 | 30.3 | 17.1 | 18.6 | 18.6 | |
| + Investment Property | — | 0.0 | 0.0 | 0.2 | 0.2 | |
| + Goodwill | 3.9 | 51.1 | 125.5 | 294.0 | 294.0 | |
| + Other Intangibles | 58.2 | 90.7 | 178.8 | 298.9 | 298.9 | |
| + Intangibles under Development | 10.6 | 20.3 | 0.2 | 10.6 | 10.6 | |
| + Non-current Investments | 0.0 | 0.0 | 1.6 | 1.6 | 1.6 | |
| + Long-term Loans | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 1.9 | 1.7 | 1.7 | 17.4 | 17.4 | |
| Non-current Financial Assets | 2.4 | 1.7 | 3.4 | 19.0 | 19.0 | |
| + Other Non-current Assets | 0.0 | 5.5 | 2.1 | 2.6 | 2.6 | |
| Total Non-current Assets | 211.6 | 310.5 | 441.9 | 777.9 | 777.9 | |
| Current Assets | ||||||
| + Inventories | 1.0 | 2.9 | 1.4 | 3.9 | 3.9 | |
| + Current Investments | 20.9 | 4.0 | 79.5 | 44.2 | 44.2 | |
| + Trade Receivables | 67.2 | 103.3 | 145.5 | 189.2 | 189.2 | |
| + Cash & Cash Equivalents | 67.0 | 225.3 | 101.3 | 58.2 | 58.2 | |
| + Other Bank Balances | 31.4 | 20.2 | 6.1 | 7.0 | 7.0 | |
| + Short-term Loans | 58.9 | 2.5 | 4.6 | 5.4 | 5.4 | |
| + Other Current Financial Assets | 1.9 | 3.1 | 1.7 | 1.8 | 1.8 | |
| Current Financial Assets | 247.3 | 358.4 | 338.6 | 305.8 | 305.8 | |
| + Other Current Assets | — | 75.9 | 81.3 | 118.8 | 118.8 | |
| Total Current Assets | 248.3 | 439.5 | 426.2 | 435.6 | 435.6 | |
| Total Assets | 459.9 | 750.0 | 868.1 | 1,213.4 | 1,213.4 | |
| Equity | ||||||
| + Equity Share Capital | 37.5 | 40.4 | 40.7 | 41.0 | 41.0 | |
| + Other Equity / Reserves | 354.9 | 615.9 | 704.7 | 870.1 | 870.1 | |
| Equity — Owners of Parent | 392.4 | 656.3 | 745.3 | 911.1 | 911.1 | |
| + Minority Interest | — | 5.8 | 2.0 | 1.5 | 1.5 | |
| Total Equity | 392.4 | 662.1 | 747.3 | 912.6 | 912.6 | |
| Liabilities | ||||||
| + Borrowings — Non-current | 6.2 | 0.0 | 0.0 | 13.0 | 13.0 | |
| + Other Non-current Financial Liab | — | — | 5.5 | 90.9 | 90.9 | |
| Non-current Financial Liabilities | 6.2 | 0.0 | 5.5 | 103.9 | 103.9 | |
| + Provisions — Non-current | 2.8 | 2.6 | 3.5 | 5.1 | 5.1 | |
| + Deferred Tax Liabilities | 2.6 | 6.7 | 11.5 | 16.7 | 16.7 | |
| + Other Non-current Liabilities | — | 2.9 | 3.0 | 17.4 | 17.4 | |
| Non-current Liabilities | 11.5 | 12.2 | 23.5 | 143.0 | 143.0 | |
| + Borrowings — Current | 19.1 | 7.5 | 0.0 | 10.9 | 10.9 | |
| + Trade Payables | 18.2 | 24.0 | 31.4 | 60.1 | 60.1 | |
| + Other Current Financial Liab | — | 13.8 | 24.2 | 29.7 | 29.7 | |
| Current Financial Liabilities | 37.3 | 45.2 | 55.6 | 100.6 | 100.6 | |
| + Provisions — Current | 4.0 | 17.6 | 19.8 | 20.6 | 20.6 | |
| + Current Tax Liabilities | 2.7 | 5.1 | 11.6 | 14.5 | 14.5 | |
| + Other Current Liabilities | 12.0 | 7.8 | 10.3 | 22.1 | 22.1 | |
| Current Liabilities | 56.0 | 75.7 | 97.4 | 157.8 | 157.8 | |
| Total Liabilities | 67.5 | 87.9 | 120.9 | 300.8 | 300.8 | |
| Total Equity & Liabilities | 459.9 | 750.0 | 868.1 | 1,213.4 | 1,213.4 | |
| Assets — additional as-filed lines | ||||||
| + Current Tax Assets | — | 2.2 | 4.9 | 7.0 | 7.0 | |
| Trade Payables — MSME split | ||||||
| + Dues to Micro & Small — Current | — | — | 2.9 | 6.8 | 6.8 | |
| + Dues to Other Creditors — Current | — | — | 28.6 | 53.3 | 53.3 | |