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 | 244.1 | 231.7 | 1,141.7 | 1,141.7 | |
| + Capital Work-in-Progress | 886.0 | 1,391.3 | 946.4 | 946.4 | |
| + Other Intangibles | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Non-current Investments | 0.1 | 0.1 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 17.1 | 11.2 | 19.5 | 19.5 | |
| Non-current Financial Assets | 17.2 | 11.2 | 19.5 | 19.5 | |
| + Deferred Tax Assets | 2.8 | 6.9 | — | — | |
| + Other Non-current Assets | 193.4 | 221.3 | 416.2 | 416.2 | |
| Total Non-current Assets | 1,343.5 | 1,862.4 | 2,523.8 | 2,523.8 | |
| Current Assets | |||||
| + Inventories | 164.1 | 190.7 | 150.9 | 150.9 | |
| + Trade Receivables | 256.8 | 339.5 | 124.6 | 124.6 | |
| + Cash & Cash Equivalents | 49.8 | 39.4 | 114.4 | 114.4 | |
| + Other Bank Balances | 19.4 | 28.3 | 37.9 | 37.9 | |
| + Other Current Financial Assets | 29.0 | 32.8 | 16.1 | 16.1 | |
| Current Financial Assets | 355.1 | 440.0 | 293.0 | 293.0 | |
| + Other Current Assets | 62.4 | 93.5 | 74.3 | 74.3 | |
| Total Current Assets | 581.6 | 724.2 | 518.2 | 518.2 | |
| Total Assets | 1,925.1 | 2,586.6 | 3,042.1 | 3,042.1 | |
| Equity | |||||
| + Equity Share Capital | 6.7 | 20.0 | 20.0 | 20.0 | |
| + Other Equity / Reserves | 897.9 | 1,013.0 | 1,009.9 | 1,009.9 | |
| Equity — Owners of Parent | 904.6 | 1,033.0 | 1,029.8 | 1,029.8 | |
| + Minority Interest | 127.5 | 176.8 | 209.0 | 209.0 | |
| Total Equity | 1,032.1 | 1,209.8 | 1,238.9 | 1,238.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 604.7 | 920.0 | 980.6 | 980.6 | |
| Non-current Financial Liabilities | 604.7 | 920.0 | 980.6 | 980.6 | |
| + Provisions — Non-current | 9.9 | 11.7 | 15.0 | 15.0 | |
| + Deferred Tax Liabilities | 2.6 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Liabilities | 113.8 | 158.5 | 462.9 | 462.9 | |
| Non-current Liabilities | 730.9 | 1,090.2 | 1,458.4 | 1,458.4 | |
| + Borrowings — Current | 76.5 | 162.5 | 218.8 | 218.8 | |
| + Trade Payables | 55.1 | 77.4 | 55.4 | 55.4 | |
| + Other Current Financial Liab | 3.2 | 6.3 | 26.3 | 26.3 | |
| Current Financial Liabilities | 134.8 | 246.2 | 300.5 | 300.5 | |
| + Provisions — Current | 4.1 | 4.5 | 1.2 | 1.2 | |
| + Current Tax Liabilities | 19.1 | 29.6 | 21.3 | 21.3 | |
| + Other Current Liabilities | 4.0 | 6.3 | 21.7 | 21.7 | |
| Current Liabilities | 162.0 | 286.6 | 344.8 | 344.8 | |
| Total Liabilities | 893.0 | 1,376.8 | 1,803.2 | 1,803.2 | |
| Total Equity & Liabilities | 1,925.1 | 2,586.6 | 3,042.1 | 3,042.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 3.8 | 3.0 | 3.0 | |
| + Dues to Other Creditors — Current | — | 73.6 | 52.4 | 52.4 | |