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 | 98.9 | 98.4 | 123.6 | 123.6 | |
| + Capital Work-in-Progress | 5.5 | 20.5 | 21.7 | 21.7 | |
| + Investment Property | — | 1.4 | 1.4 | 1.4 | |
| + Goodwill | 21.8 | 32.0 | 41.9 | 41.9 | |
| + Other Intangibles | 6.7 | 16.3 | 18.8 | 18.8 | |
| + Intangibles under Development | — | 0.7 | 1.0 | 1.0 | |
| + Non-current Investments | 0.4 | 0.1 | 0.0 | 0.0 | |
| + Long-term Loans | 0.0 | 0.0 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | — | 22.2 | 30.7 | 30.7 | |
| Non-current Financial Assets | 0.4 | 22.3 | 30.8 | 30.8 | |
| + Deferred Tax Assets | 8.4 | 10.6 | 8.7 | 8.7 | |
| + Other Non-current Assets | 22.3 | 5.0 | 15.1 | 15.1 | |
| Total Non-current Assets | 164.1 | 207.1 | 263.0 | 263.0 | |
| Current Assets | |||||
| + Inventories | 161.2 | 188.8 | 194.9 | 194.9 | |
| + Current Investments | 6.0 | 10.5 | 13.2 | 13.2 | |
| + Trade Receivables | 157.4 | 225.3 | 300.8 | 300.8 | |
| + Cash & Cash Equivalents | 31.0 | 12.7 | 42.0 | 42.0 | |
| + Other Bank Balances | 64.5 | 90.6 | 51.6 | 51.6 | |
| + Short-term Loans | 0.0 | 0.7 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 0.5 | 12.0 | 15.1 | 15.1 | |
| Current Financial Assets | 259.5 | 351.9 | 422.7 | 422.7 | |
| + Other Current Assets | 10.7 | — | — | — | |
| Total Current Assets | 431.4 | 540.7 | 617.6 | 617.6 | |
| Total Assets | 604.3 | 747.8 | 880.6 | 880.6 | |
| Equity | |||||
| + Equity Share Capital | 12.4 | 12.6 | 519.1 | 519.1 | |
| + Other Equity / Reserves | 338.8 | 420.5 | 0.0 | 0.0 | |
| Equity — Owners of Parent | 351.2 | 433.0 | 519.1 | 519.1 | |
| + Minority Interest | — | 3.3 | 5.8 | 5.8 | |
| Total Equity | 351.2 | 436.3 | 524.9 | 524.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 12.1 | 6.8 | 25.8 | 25.8 | |
| + Other Non-current Financial Liab | 6.3 | 14.5 | 15.5 | 15.5 | |
| Non-current Financial Liabilities | 18.4 | 21.3 | 41.3 | 41.3 | |
| + Provisions — Non-current | 0.0 | 4.5 | 4.1 | 4.1 | |
| + Deferred Tax Liabilities | — | 0.4 | 1.6 | 1.6 | |
| + Other Non-current Liabilities | 3.1 | 1.8 | 6.6 | 6.6 | |
| Non-current Liabilities | 21.5 | 28.0 | 53.7 | 53.7 | |
| + Borrowings — Current | 59.9 | 74.6 | 57.6 | 57.6 | |
| + Trade Payables | 69.6 | 82.9 | 103.9 | 103.9 | |
| + Other Current Financial Liab | 16.4 | 16.5 | 28.4 | 28.4 | |
| Current Financial Liabilities | 145.9 | 174.0 | 189.9 | 189.9 | |
| + Provisions — Current | 6.4 | 11.3 | 10.7 | 10.7 | |
| + Current Tax Liabilities | 1.3 | 2.1 | 2.1 | 2.1 | |
| + Other Current Liabilities | 77.9 | 96.1 | 99.4 | 99.4 | |
| Current Liabilities | 231.5 | 283.5 | 302.0 | 302.0 | |
| Total Liabilities | 253.0 | 311.5 | 355.7 | 355.7 | |
| Total Equity & Liabilities | 604.3 | 747.8 | 880.6 | 880.6 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 8.8 | — | — | — | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 10.0 | 13.9 | 13.9 | |
| + Dues to Other Creditors — Current | — | 72.8 | 90.1 | 90.1 | |