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 | 318.6 | 290.7 | 318.4 | 318.4 | |
| + Capital Work-in-Progress | 5.5 | 13.2 | 32.0 | 32.0 | |
| + Goodwill | 41.5 | 41.5 | 41.5 | 41.5 | |
| + Other Intangibles | 4.5 | 6.3 | 7.9 | 7.9 | |
| + Intangibles under Development | 5.6 | 3.1 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 82.7 | 92.1 | 104.4 | 104.4 | |
| Non-current Financial Assets | 82.7 | 92.1 | 104.4 | 104.4 | |
| + Deferred Tax Assets | 85.0 | 99.8 | 121.2 | 121.2 | |
| + Other Non-current Assets | 894.0 | 969.9 | 1,238.5 | 1,238.5 | |
| Total Non-current Assets | 1,437.2 | 1,516.6 | 1,863.9 | 1,863.9 | |
| Current Assets | |||||
| + Inventories | 1,340.2 | 1,345.1 | 1,381.7 | 1,381.7 | |
| + Trade Receivables | 17.5 | 13.3 | 27.0 | 27.0 | |
| + Cash & Cash Equivalents | 91.2 | 86.1 | 198.4 | 198.4 | |
| + Other Bank Balances | 50.5 | 281.2 | 263.8 | 263.8 | |
| + Other Current Financial Assets | 32.6 | 81.4 | 197.8 | 197.8 | |
| Current Financial Assets | 191.7 | 461.9 | 686.9 | 686.9 | |
| + Other Current Assets | 35.5 | 36.5 | 47.0 | 47.0 | |
| Total Current Assets | 1,567.6 | 1,843.5 | 2,068.7 | 2,068.7 | |
| Total Assets | 3,004.8 | 3,360.1 | 3,932.5 | 3,932.5 | |
| Equity | |||||
| + Equity Share Capital | 23.9 | 23.9 | 24.0 | 24.0 | |
| + Other Equity / Reserves | 1,554.0 | 1,716.6 | 1,951.3 | 1,951.3 | |
| Equity — Owners of Parent | 1,577.9 | 1,740.6 | 1,975.4 | 1,975.4 | |
| + Minority Interest | -0.6 | -0.7 | -0.7 | -0.7 | |
| Total Equity | 1,577.4 | 1,739.9 | 1,974.7 | 1,974.7 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 0.9 | 0.5 | 1,235.0 | 1,235.0 | |
| Non-current Financial Liabilities | 0.9 | 0.5 | 1,235.0 | 1,235.0 | |
| + Provisions — Non-current | 32.5 | 35.1 | 33.6 | 33.6 | |
| + Other Non-current Liabilities | 868.1 | 1,008.0 | — | — | |
| Non-current Liabilities | 901.5 | 1,043.6 | 1,268.6 | 1,268.6 | |
| + Trade Payables | 253.0 | 299.0 | 307.0 | 307.0 | |
| + Other Current Financial Liab | 70.5 | 83.4 | 271.2 | 271.2 | |
| Current Financial Liabilities | 323.6 | 382.3 | 578.2 | 578.2 | |
| + Provisions — Current | 30.7 | 36.1 | 49.3 | 49.3 | |
| + Current Tax Liabilities | 0.4 | 0.3 | 2.8 | 2.8 | |
| + Other Current Liabilities | 171.3 | 157.9 | 59.0 | 59.0 | |
| Current Liabilities | 525.9 | 576.6 | 689.3 | 689.3 | |
| Total Liabilities | 1,427.4 | 1,620.2 | 1,957.9 | 1,957.9 | |
| Total Equity & Liabilities | 3,004.8 | 3,360.1 | 3,932.5 | 3,932.5 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 0.0 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 16.4 | 30.7 | 30.7 | |
| + Dues to Other Creditors — Current | — | 282.6 | 276.2 | 276.2 | |