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 | 403.0 | 338.3 | 272.3 | 272.3 | |
| + Capital Work-in-Progress | 2.2 | 0.4 | 0.1 | 0.1 | |
| + Investment Property | 137.5 | 141.5 | 147.4 | 147.4 | |
| + Other Intangibles | 261.3 | 0.0 | 0.0 | 0.0 | |
| + Non-current Investments | 75.5 | 53.5 | 71.0 | 71.0 | |
| + Trade Receivables — Non-current | 41.7 | 31.3 | 34.6 | 34.6 | |
| + Other Non-current Financial Assets | 1,859.1 | 2,743.5 | 3,208.7 | 3,208.7 | |
| Non-current Financial Assets | 1,976.4 | 2,828.3 | 3,314.3 | 3,314.3 | |
| + Deferred Tax Assets | 136.7 | 127.6 | 115.1 | 115.1 | |
| + Other Non-current Assets | 397.9 | 526.3 | 548.7 | 548.7 | |
| Total Non-current Assets | 3,315.0 | 3,962.5 | 4,397.9 | 4,397.9 | |
| Current Assets | |||||
| + Inventories | 220.9 | 160.4 | 132.8 | 132.8 | |
| + Current Investments | 39.6 | 62.3 | 248.5 | 248.5 | |
| + Trade Receivables | 674.0 | 921.1 | 808.4 | 808.4 | |
| + Cash & Cash Equivalents | 356.4 | 103.3 | 186.4 | 186.4 | |
| + Other Bank Balances | 54.5 | 219.2 | 190.9 | 190.9 | |
| + Short-term Loans | 1.8 | 1.6 | 2.9 | 2.9 | |
| + Other Current Financial Assets | 929.4 | 1,461.9 | 1,853.3 | 1,853.3 | |
| Current Financial Assets | 2,055.8 | 2,769.4 | 3,290.4 | 3,290.4 | |
| + Other Current Assets | 190.7 | 210.1 | 277.0 | 277.0 | |
| Total Current Assets | 2,488.8 | 3,168.4 | 3,723.6 | 3,723.6 | |
| Total Assets | 5,803.8 | 7,131.4 | 8,121.6 | 8,121.6 | |
| Equity | |||||
| + Equity Share Capital | 56.2 | 56.2 | 56.2 | 56.2 | |
| + Other Equity / Reserves | 3,497.9 | 4,484.9 | 4,915.7 | 4,915.7 | |
| Equity — Owners of Parent | 3,554.1 | 4,541.2 | 4,972.0 | 4,972.0 | |
| + Minority Interest | -56.5 | 0.0 | -0.2 | -0.2 | |
| Total Equity | 3,497.7 | 4,541.2 | 4,971.8 | 4,971.8 | |
| Liabilities | |||||
| + Borrowings — Non-current | 1,161.8 | 1,757.4 | 2,269.8 | 2,269.8 | |
| + Other Non-current Financial Liab | 10.2 | 2.8 | 6.7 | 6.7 | |
| Non-current Financial Liabilities | 1,172.0 | 1,760.2 | 2,276.4 | 2,276.4 | |
| + Provisions — Non-current | 21.7 | 50.3 | 76.0 | 76.0 | |
| + Other Non-current Liabilities | 10.7 | 2.6 | 2.6 | 2.6 | |
| Non-current Liabilities | 1,204.4 | 1,813.2 | 2,354.9 | 2,354.9 | |
| + Borrowings — Current | 96.4 | 89.2 | 167.8 | 167.8 | |
| + Trade Payables | 281.2 | 306.1 | 282.2 | 282.2 | |
| + Other Current Financial Liab | 512.1 | 271.2 | 263.9 | 263.9 | |
| Current Financial Liabilities | 889.7 | 666.6 | 714.0 | 714.0 | |
| + Provisions — Current | 60.5 | 15.0 | 2.2 | 2.2 | |
| + Current Tax Liabilities | 6.5 | 25.1 | 0.0 | 0.0 | |
| + Other Current Liabilities | 144.9 | 70.3 | 78.6 | 78.6 | |
| Current Liabilities | 1,101.7 | 777.0 | 794.8 | 794.8 | |
| Total Liabilities | 2,306.1 | 2,590.2 | 3,149.8 | 3,149.8 | |
| Total Equity & Liabilities | 5,803.8 | 7,131.4 | 8,121.6 | 8,121.6 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 0.0 | 0.5 | 0.0 | 0.0 | |
| + Current Tax Assets | 21.4 | 28.5 | 23.3 | 23.3 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 1.6 | 3.0 | 3.0 | |
| + Dues to Other Creditors — Current | — | 304.5 | 279.2 | 279.2 | |