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 | 128.5 | 157.9 | 207.3 | 207.3 | |
| + Capital Work-in-Progress | 2.4 | 9.2 | 2.7 | 2.7 | |
| + Goodwill | 5.9 | 6.2 | 37.0 | 37.0 | |
| + Other Intangibles | 0.0 | 0.0 | 87.5 | 87.5 | |
| + Non-current Investments | 23.4 | 22.5 | 22.8 | 22.8 | |
| + Long-term Loans | 0.1 | 0.2 | 0.1 | 0.1 | |
| + Trade Receivables — Non-current | 0.0 | 0.3 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 14.3 | 7.0 | 14.7 | 14.7 | |
| Non-current Financial Assets | 37.7 | 30.0 | 37.6 | 37.6 | |
| + Deferred Tax Assets | 2.1 | 6.4 | 9.6 | 9.6 | |
| + Other Non-current Assets | 27.0 | 49.7 | 53.0 | 53.0 | |
| Total Non-current Assets | 203.8 | 259.4 | 434.8 | 434.8 | |
| Current Assets | |||||
| + Inventories | 133.9 | 162.1 | 167.3 | 167.3 | |
| + Current Investments | 0.0 | 9.3 | 16.2 | 16.2 | |
| + Trade Receivables | 68.9 | 95.7 | 128.6 | 128.6 | |
| + Cash & Cash Equivalents | 4.3 | 10.3 | 2.2 | 2.2 | |
| + Other Bank Balances | 21.3 | 2.1 | 37.6 | 37.6 | |
| + Short-term Loans | 0.3 | 6.4 | 6.4 | 6.4 | |
| + Other Current Financial Assets | 5.0 | 37.1 | 40.6 | 40.6 | |
| Current Financial Assets | 99.7 | 160.8 | 231.5 | 231.5 | |
| + Other Current Assets | 290.3 | 360.8 | 531.3 | 531.3 | |
| Total Current Assets | 524.0 | 683.8 | 930.2 | 930.2 | |
| Total Assets | 727.8 | 943.2 | 1,365.0 | 1,365.0 | |
| Equity | |||||
| + Equity Share Capital | 58.2 | 126.4 | 126.4 | 126.4 | |
| + Other Equity / Reserves | 244.5 | 397.2 | 476.4 | 476.4 | |
| Equity — Owners of Parent | 302.6 | 523.5 | 602.8 | 602.8 | |
| + Minority Interest | -2.0 | -7.7 | -11.9 | -11.9 | |
| Total Equity | 300.6 | 515.8 | 590.9 | 590.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 24.3 | 22.0 | 98.2 | 98.2 | |
| + Other Non-current Financial Liab | 1.9 | — | 10.7 | 10.7 | |
| Non-current Financial Liabilities | 34.9 | 50.7 | 123.6 | 123.6 | |
| + Provisions — Non-current | 7.1 | 7.3 | 5.4 | 5.4 | |
| + Deferred Tax Liabilities | 1.9 | 2.1 | 27.0 | 27.0 | |
| + Other Non-current Liabilities | 16.8 | 10.6 | 31.6 | 31.6 | |
| Non-current Liabilities | 60.6 | 70.8 | 187.6 | 187.6 | |
| + Borrowings — Current | 164.4 | 104.7 | 195.8 | 195.8 | |
| + Trade Payables | 171.0 | 207.8 | 340.0 | 340.0 | |
| + Other Current Financial Liab | 11.7 | 13.3 | 32.8 | 32.8 | |
| Current Financial Liabilities | 347.1 | 325.8 | 568.6 | 568.6 | |
| + Provisions — Current | 0.6 | 1.3 | 4.8 | 4.8 | |
| + Other Current Liabilities | 18.8 | 29.5 | 13.1 | 13.1 | |
| Current Liabilities | 366.5 | 356.5 | 586.4 | 586.4 | |
| Total Liabilities | 427.2 | 427.3 | 774.1 | 774.1 | |
| Total Equity & Liabilities | 727.8 | 943.2 | 1,365.0 | 1,365.0 | |
| Liabilities — additional as-filed lines | |||||
| + Trade Payables — Non-current | 8.7 | 28.8 | 14.7 | 14.7 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 207.8 | 340.0 | 340.0 | |
| + Dues to Other Creditors — Non-current | — | 28.8 | 14.7 | 14.7 | |