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 | 384.9 | 323.6 | 470.2 | 470.2 | |
| + Capital Work-in-Progress | 3.5 | 7.6 | 4.5 | 4.5 | |
| + Investment Property | 8.1 | 7.9 | 7.6 | 7.6 | |
| + Goodwill | 0.0 | 0.2 | 0.2 | 0.2 | |
| + Other Intangibles | 0.7 | 0.6 | 0.7 | 0.7 | |
| + Non-current Investments | 3.8 | 4.0 | 0.2 | 0.2 | |
| + Long-term Loans | 28.8 | 19.2 | 13.3 | 13.3 | |
| + Other Non-current Financial Assets | 30.6 | 9.8 | 25.4 | 25.4 | |
| Non-current Financial Assets | 63.2 | 33.1 | 38.9 | 38.9 | |
| + Deferred Tax Assets | 0.0 | 13.3 | — | — | |
| + Other Non-current Assets | 75.4 | 137.2 | 66.9 | 66.9 | |
| Total Non-current Assets | 535.8 | 523.5 | 589.1 | 589.1 | |
| Current Assets | |||||
| + Inventories | 4.2 | 4.7 | 4.9 | 4.9 | |
| + Current Investments | 0.1 | 0.1 | 0.2 | 0.2 | |
| + Trade Receivables | 8.7 | 8.7 | 15.2 | 15.2 | |
| + Cash & Cash Equivalents | 7.5 | 12.1 | 18.6 | 18.6 | |
| + Other Bank Balances | 26.8 | 16.7 | 29.6 | 29.6 | |
| + Short-term Loans | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 5.1 | 9.1 | 11.1 | 11.1 | |
| Current Financial Assets | 48.3 | 46.8 | 74.7 | 74.7 | |
| + Other Current Assets | 29.4 | 14.2 | 10.2 | 10.2 | |
| Total Current Assets | 81.9 | 65.7 | 91.2 | 91.2 | |
| Total Assets | 617.8 | 589.2 | 680.3 | 680.3 | |
| Equity | |||||
| + Equity Share Capital | 26.5 | 30.1 | 30.1 | 30.1 | |
| + Other Equity / Reserves | 179.1 | 248.4 | 285.9 | 285.9 | |
| Equity — Owners of Parent | 205.6 | 278.5 | 316.0 | 316.0 | |
| + Minority Interest | 0.0 | 0.0 | 16.6 | 16.6 | |
| Total Equity | 205.6 | 278.5 | 332.6 | 332.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 183.8 | 124.5 | 106.7 | 106.7 | |
| + Other Non-current Financial Liab | 65.9 | 74.8 | 118.9 | 118.9 | |
| Non-current Financial Liabilities | 249.7 | 199.2 | 225.7 | 225.7 | |
| + Provisions — Non-current | 5.3 | 5.9 | 7.9 | 7.9 | |
| + Deferred Tax Liabilities | 16.3 | 29.1 | 27.9 | 27.9 | |
| + Other Non-current Liabilities | 1.6 | 0.9 | 0.5 | 0.5 | |
| Non-current Liabilities | 273.0 | 235.3 | 262.0 | 262.0 | |
| + Borrowings — Current | 16.0 | 3.2 | 4.0 | 4.0 | |
| + Trade Payables | 31.3 | 15.5 | 14.8 | 14.8 | |
| + Other Current Financial Liab | 44.7 | 47.5 | 47.4 | 47.4 | |
| Current Financial Liabilities | 92.1 | 66.2 | 66.3 | 66.3 | |
| + Provisions — Current | 1.2 | 1.4 | 1.5 | 1.5 | |
| + Current Tax Liabilities | 0.0 | 0.0 | 9.0 | 9.0 | |
| + Other Current Liabilities | 45.9 | 7.9 | 9.0 | 9.0 | |
| Current Liabilities | 139.2 | 75.5 | 85.7 | 85.7 | |
| Total Liabilities | 412.1 | 310.7 | 347.7 | 347.7 | |
| Total Equity & Liabilities | 617.8 | 589.2 | 680.3 | 680.3 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 0.0 | 1.4 | 1.4 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 4.5 | 6.3 | 6.3 | |
| + Dues to Other Creditors — Current | — | 11.0 | 8.5 | 8.5 | |