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 | 63.2 | 82.2 | 185.2 | 185.2 | |
| + Capital Work-in-Progress | 10.6 | 63.1 | 71.1 | 71.1 | |
| + Investment Property | — | 6.7 | 3,456.9 | 3,456.9 | |
| + Goodwill | 10.3 | 133.1 | 177.3 | 177.3 | |
| + Other Intangibles | — | 31.9 | 6.2 | 6.2 | |
| + Non-current Investments | 1,229.1 | 2,463.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | — | 8.7 | 89.0 | 89.0 | |
| Non-current Financial Assets | — | 2,471.7 | 89.0 | 89.0 | |
| + Deferred Tax Assets | 9.7 | — | 0.0 | 0.0 | |
| + Other Non-current Assets | 232.9 | 85.5 | 326.4 | 326.4 | |
| Total Non-current Assets | 1,593.8 | 2,874.2 | 4,312.2 | 4,312.2 | |
| Current Assets | |||||
| + Inventories | 219.2 | 161.2 | 561.7 | 561.7 | |
| + Current Investments | 16.9 | 19.4 | 58.3 | 58.3 | |
| + Trade Receivables | 152.4 | 273.2 | 269.1 | 269.1 | |
| + Cash & Cash Equivalents | 126.5 | 143.6 | 341.6 | 341.6 | |
| + Other Bank Balances | 52.6 | 32.5 | 567.1 | 567.1 | |
| + Short-term Loans | 24.1 | 0.1 | 131.0 | 131.0 | |
| + Other Current Financial Assets | — | 0.0 | 77.3 | 77.3 | |
| Current Financial Assets | — | 468.9 | 1,444.4 | 1,444.4 | |
| + Other Current Assets | 212.4 | 748.4 | 862.0 | 862.0 | |
| Total Current Assets | 812.2 | 1,383.2 | 2,868.0 | 2,868.0 | |
| Total Assets | 2,406.0 | 4,257.4 | 7,180.2 | 7,180.2 | |
| Equity | |||||
| + Equity Share Capital | 127.2 | 127.2 | 151.0 | 151.0 | |
| + Other Equity / Reserves | 1,537.5 | 2,327.2 | 3,991.6 | 3,991.6 | |
| Equity — Owners of Parent | 1,664.7 | 2,454.4 | 4,142.6 | 4,142.6 | |
| + Minority Interest | 383.2 | 566.2 | 1,290.1 | 1,290.1 | |
| Total Equity | 2,047.9 | 3,020.7 | 5,432.7 | 5,432.7 | |
| Liabilities | |||||
| + Borrowings — Non-current | — | 137.1 | 389.2 | 389.2 | |
| + Other Non-current Financial Liab | — | 0.6 | 60.3 | 60.3 | |
| Non-current Financial Liabilities | — | 139.2 | 449.5 | 449.5 | |
| + Provisions — Non-current | 5.6 | 7.8 | 10.7 | 10.7 | |
| + Deferred Tax Liabilities | — | 383.8 | 337.7 | 337.7 | |
| + Other Non-current Liabilities | — | 20.9 | 0.9 | 0.9 | |
| Non-current Liabilities | — | 551.6 | 798.7 | 798.7 | |
| + Borrowings — Current | 105.2 | 438.1 | 334.2 | 334.2 | |
| + Trade Payables | — | 106.0 | 221.3 | 221.3 | |
| + Other Current Financial Liab | — | — | 18.6 | 18.6 | |
| Current Financial Liabilities | — | 544.1 | 574.1 | 574.1 | |
| + Provisions — Current | 5.3 | 10.5 | 13.1 | 13.1 | |
| + Current Tax Liabilities | — | — | 1.1 | 1.1 | |
| + Other Current Liabilities | 190.8 | 130.6 | 360.4 | 360.4 | |
| Current Liabilities | 332.8 | 685.2 | 948.8 | 948.8 | |
| Total Liabilities | 358.1 | 1,236.8 | 1,747.5 | 1,747.5 | |
| Total Equity & Liabilities | 2,406.0 | 4,257.4 | 7,180.2 | 7,180.2 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | — | 4.7 | — | — | |
| Liabilities — additional as-filed lines | |||||
| + Trade Payables — Non-current | — | 1.5 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 11.9 | 11.4 | 11.4 | |
| + Dues to Other Creditors — Current | — | 94.1 | 209.9 | 209.9 | |
| + Dues to Other Creditors — Non-current | — | 1.5 | 0.0 | 0.0 | |