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 | 93.1 | 132.1 | 103.1 | 103.1 | |
| + Goodwill | 192.8 | 424.0 | 749.1 | 749.1 | |
| + Other Intangibles | 3.4 | 3.3 | 8.5 | 8.5 | |
| + Intangibles under Development | — | 0.3 | 2.5 | 2.5 | |
| + Other Non-current Financial Assets | 15.7 | 26.2 | 49.3 | 49.3 | |
| Non-current Financial Assets | 15.7 | 26.2 | 49.3 | 49.3 | |
| + Deferred Tax Assets | 19.0 | 14.3 | 54.0 | 54.0 | |
| + Other Non-current Assets | 9.9 | 26.7 | 125.3 | 125.3 | |
| Total Non-current Assets | 334.0 | 626.8 | 1,091.8 | 1,091.8 | |
| Current Assets | |||||
| + Inventories | 421.2 | 659.8 | 841.7 | 841.7 | |
| + Current Investments | 0.0 | 57.6 | 129.9 | 129.9 | |
| + Trade Receivables | 615.4 | 830.4 | 1,212.4 | 1,212.4 | |
| + Cash & Cash Equivalents | 147.6 | 229.3 | 146.9 | 146.9 | |
| + Other Bank Balances | 745.5 | 31.1 | 14.9 | 14.9 | |
| + Short-term Loans | 0.1 | 0.1 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 25.8 | 183.2 | 30.8 | 30.8 | |
| Current Financial Assets | 1,534.5 | 1,331.7 | 1,534.9 | 1,534.9 | |
| + Other Current Assets | 55.3 | 84.3 | 126.6 | 126.6 | |
| Total Current Assets | 2,011.0 | 2,075.7 | 2,503.1 | 2,503.1 | |
| Total Assets | 2,345.0 | 2,702.5 | 3,600.3 | 3,600.3 | |
| Equity | |||||
| + Equity Share Capital | 43.5 | 43.5 | 43.5 | 43.5 | |
| + Other Equity / Reserves | 1,594.6 | 1,680.6 | 1,645.1 | 1,645.1 | |
| Equity — Owners of Parent | 1,638.1 | 1,724.1 | 1,688.6 | 1,688.6 | |
| + Minority Interest | 3.3 | 46.2 | 63.9 | 63.9 | |
| Total Equity | 1,641.4 | 1,770.4 | 1,752.5 | 1,752.5 | |
| Liabilities | |||||
| + Borrowings — Non-current | 45.5 | 0.0 | 122.6 | 122.6 | |
| + Other Non-current Financial Liab | 49.0 | 77.5 | 55.2 | 55.2 | |
| Non-current Financial Liabilities | 94.5 | 77.5 | 177.7 | 177.7 | |
| + Provisions — Non-current | 7.1 | 9.6 | 0.0 | 0.0 | |
| + Deferred Tax Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Liabilities | — | 0.0 | 82.4 | 82.4 | |
| Non-current Liabilities | 101.6 | 87.1 | 260.1 | 260.1 | |
| + Borrowings — Current | 230.0 | 298.8 | 444.1 | 444.1 | |
| + Trade Payables | 229.9 | 397.3 | 725.3 | 725.3 | |
| + Other Current Financial Liab | 119.2 | 127.2 | 387.7 | 387.7 | |
| Current Financial Liabilities | 579.1 | 823.3 | 1,557.2 | 1,557.2 | |
| + Provisions — Current | 2.9 | 2.7 | 5.1 | 5.1 | |
| + Current Tax Liabilities | 4.0 | 8.3 | 15.6 | 15.6 | |
| + Other Current Liabilities | 15.9 | 10.7 | 9.7 | 9.7 | |
| Current Liabilities | 601.9 | 845.0 | 1,587.6 | 1,587.6 | |
| Total Liabilities | 703.6 | 932.2 | 1,847.7 | 1,847.7 | |
| Total Equity & Liabilities | 2,345.0 | 2,702.5 | 3,600.3 | 3,600.3 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | 0.0 | 5.3 | 5.3 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 43.8 | 42.9 | 42.9 | |
| + Dues to Other Creditors — Current | — | 353.5 | 682.4 | 682.4 | |