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 | 155.9 | 190.3 | 215.3 | 215.3 | |
| + Goodwill | 454.7 | 589.9 | 660.2 | 660.2 | |
| + Other Intangibles | 386.3 | 496.6 | 530.8 | 530.8 | |
| + Investments (Equity Method) | 0.0 | 0.0 | 194.7 | 194.7 | |
| + Non-current Investments | 1.8 | 1.8 | 1.8 | 1.8 | |
| + Other Non-current Financial Assets | 24.8 | 30.9 | 20.6 | 20.6 | |
| Non-current Financial Assets | 26.5 | 32.7 | 22.3 | 22.3 | |
| + Deferred Tax Assets | 35.2 | 40.6 | 7.2 | 7.2 | |
| + Other Non-current Assets | 180.6 | 171.5 | 38.9 | 38.9 | |
| Total Non-current Assets | 1,239.2 | 1,521.4 | 1,669.4 | 1,669.4 | |
| Current Assets | |||||
| + Inventories | 38.7 | 47.8 | 45.5 | 45.5 | |
| + Current Investments | 53.1 | 69.2 | 140.6 | 140.6 | |
| + Trade Receivables | 126.3 | 147.9 | 170.3 | 170.3 | |
| + Cash & Cash Equivalents | 62.6 | 39.5 | 54.8 | 54.8 | |
| + Other Bank Balances | 8.6 | 9.5 | 7.5 | 7.5 | |
| + Other Current Financial Assets | 6.3 | 7.3 | 12.7 | 12.7 | |
| Current Financial Assets | 256.9 | 273.5 | 385.9 | 385.9 | |
| + Other Current Assets | 20.3 | 24.6 | 37.2 | 37.2 | |
| Total Current Assets | 315.8 | 345.9 | 468.6 | 468.6 | |
| Total Assets | 1,555.1 | 1,867.3 | 2,138.1 | 2,138.1 | |
| Equity | |||||
| + Equity Share Capital | 10.2 | 10.4 | 41.5 | 41.5 | |
| + Other Equity / Reserves | 1,085.9 | 1,320.6 | 1,471.7 | 1,471.7 | |
| Equity — Owners of Parent | 1,096.2 | 1,331.0 | 1,513.2 | 1,513.2 | |
| + Minority Interest | 3.1 | 3.7 | 11.4 | 11.4 | |
| Total Equity | 1,099.3 | 1,334.6 | 1,524.6 | 1,524.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 5.3 | 0.0 | 0.0 | |
| + Other Non-current Financial Liab | 119.1 | 106.9 | 139.7 | 139.7 | |
| Non-current Financial Liabilities | 119.1 | 112.2 | 139.7 | 139.7 | |
| + Provisions — Non-current | 15.8 | 26.7 | 34.2 | 34.2 | |
| + Deferred Tax Liabilities | 75.1 | 99.5 | 105.6 | 105.6 | |
| Non-current Liabilities | 209.9 | 238.4 | 279.5 | 279.5 | |
| + Borrowings — Current | 0.0 | 8.9 | 18.7 | 18.7 | |
| + Trade Payables | 99.4 | 125.9 | 129.4 | 129.4 | |
| + Other Current Financial Liab | 95.7 | 108.3 | 98.3 | 98.3 | |
| Current Financial Liabilities | 195.1 | 243.1 | 246.5 | 246.5 | |
| + Provisions — Current | 10.5 | 7.6 | 14.2 | 14.2 | |
| + Current Tax Liabilities | 16.3 | 20.6 | 46.3 | 46.3 | |
| + Other Current Liabilities | 24.0 | 23.0 | 27.0 | 27.0 | |
| Current Liabilities | 245.9 | 294.3 | 334.0 | 334.0 | |
| Total Liabilities | 455.8 | 532.7 | 613.5 | 613.5 | |
| Total Equity & Liabilities | 1,555.1 | 1,867.3 | 2,138.1 | 2,138.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 5.3 | 7.2 | 7.2 | |
| + Dues to Other Creditors — Current | — | 120.6 | 122.2 | 122.2 | |