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 | 61.9 | 78.9 | 182.0 | 182.0 | |
| + Capital Work-in-Progress | 10.6 | 63.1 | 71.1 | 71.1 | |
| + Goodwill | 1.0 | 122.8 | 167.0 | 167.0 | |
| + Other Intangibles | — | 31.6 | 6.2 | 6.2 | |
| + Non-current Investments | — | 15.9 | 76.5 | 76.5 | |
| + Long-term Loans | — | 0.1 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 1.1 | 8.7 | 13.0 | 13.0 | |
| Non-current Financial Assets | — | 24.6 | 89.6 | 89.6 | |
| + Deferred Tax Assets | 6.5 | 9.4 | 4.4 | 4.4 | |
| + Other Non-current Assets | 22.4 | 8.2 | 104.3 | 104.3 | |
| Total Non-current Assets | 123.0 | 338.8 | 700.3 | 700.3 | |
| Current Assets | |||||
| + Inventories | 102.0 | 86.2 | 432.8 | 432.8 | |
| + Trade Receivables | 151.8 | 271.5 | 239.9 | 239.9 | |
| + Cash & Cash Equivalents | 125.0 | 129.5 | 336.4 | 336.4 | |
| + Other Bank Balances | — | 6.4 | 60.3 | 60.3 | |
| + Short-term Loans | 18.9 | 37.5 | 131.0 | 131.0 | |
| + Other Current Financial Assets | — | 22.8 | 77.3 | 77.3 | |
| Current Financial Assets | — | 467.7 | 844.9 | 844.9 | |
| + Other Current Assets | 43.4 | 94.2 | 388.5 | 388.5 | |
| Total Current Assets | 448.3 | 651.9 | 1,668.8 | 1,668.8 | |
| Total Assets | 571.3 | 990.7 | 2,369.1 | 2,369.1 | |
| Equity | |||||
| + Equity Share Capital | 114.5 | 116.6 | 144.0 | 144.0 | |
| + Other Equity / Reserves | 296.7 | 531.4 | 1,526.9 | 1,526.9 | |
| Equity — Owners of Parent | 411.2 | 648.0 | 1,670.9 | 1,670.9 | |
| + Minority Interest | — | 17.7 | 12.5 | 12.5 | |
| Total Equity | 411.2 | 665.7 | 1,683.3 | 1,683.3 | |
| Liabilities | |||||
| + Borrowings — Non-current | 4.7 | 15.5 | 9.2 | 9.2 | |
| + Other Non-current Financial Liab | — | 20.7 | 60.1 | 60.1 | |
| Non-current Financial Liabilities | — | 36.1 | 69.3 | 69.3 | |
| + Provisions — Non-current | 4.1 | 6.0 | 8.6 | 8.6 | |
| + Deferred Tax Liabilities | — | 0.2 | 4.3 | 4.3 | |
| + Other Non-current Liabilities | — | 0.1 | 0.8 | 0.8 | |
| Non-current Liabilities | 20.5 | 42.4 | 83.0 | 83.0 | |
| + Borrowings — Current | 56.2 | 42.9 | 24.6 | 24.6 | |
| + Trade Payables | — | 103.6 | 192.3 | 192.3 | |
| + Other Current Financial Liab | 17.5 | 4.6 | 18.6 | 18.6 | |
| Current Financial Liabilities | 101.7 | 151.1 | 235.5 | 235.5 | |
| + Provisions — Current | 3.9 | 7.6 | 12.4 | 12.4 | |
| + Current Tax Liabilities | — | 0.1 | 3.9 | 3.9 | |
| + Other Current Liabilities | 31.4 | 123.7 | 350.9 | 350.9 | |
| Current Liabilities | 139.6 | 282.5 | 602.8 | 602.8 | |
| Total Liabilities | 160.1 | 325.0 | 685.8 | 685.8 | |
| Total Equity & Liabilities | 571.3 | 990.7 | 2,369.1 | 2,369.1 | |
| Assets — additional as-filed lines | |||||
| + Biological Assets (other than bearer plants) | — | — | 75.8 | 75.8 | |
| + Current Tax Assets | — | 3.9 | 2.6 | 2.6 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 11.9 | 11.4 | 11.4 | |
| + Dues to Other Creditors — Current | — | 91.7 | 180.9 | 180.9 | |