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 | 213.2 | 316.5 | 381.2 | 381.2 | |
| + Capital Work-in-Progress | 24.5 | 28.3 | 21.6 | 21.6 | |
| + Goodwill | 74.5 | 74.5 | 0.0 | 0.0 | |
| + Other Intangibles | 19.7 | 97.5 | 131.8 | 131.8 | |
| + Non-current Investments | 1.3 | 7.2 | 101.3 | 101.3 | |
| + Long-term Loans | 0.0 | 0.1 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 7.1 | 7.8 | 7.6 | 7.6 | |
| Non-current Financial Assets | 8.5 | 15.1 | 108.9 | 108.9 | |
| + Other Non-current Assets | 63.9 | 86.8 | 129.0 | 129.0 | |
| Total Non-current Assets | 404.2 | 618.7 | 772.5 | 772.5 | |
| Current Assets | |||||
| + Inventories | 248.6 | 300.0 | 271.8 | 271.8 | |
| + Current Investments | 0.0 | 77.8 | 22.9 | 22.9 | |
| + Trade Receivables | 324.9 | 324.8 | 333.1 | 333.1 | |
| + Cash & Cash Equivalents | 16.9 | 27.4 | 31.2 | 31.2 | |
| + Other Bank Balances | 35.2 | 22.0 | 37.6 | 37.6 | |
| + Short-term Loans | 0.2 | 0.5 | 0.5 | 0.5 | |
| + Other Current Financial Assets | 14.4 | 11.3 | 16.0 | 16.0 | |
| Current Financial Assets | 391.7 | 463.7 | 441.3 | 441.3 | |
| + Other Current Assets | 248.8 | 395.7 | 450.5 | 450.5 | |
| Total Current Assets | 889.0 | 1,159.4 | 1,163.6 | 1,163.6 | |
| Total Assets | 1,293.2 | 1,778.1 | 1,936.1 | 1,936.1 | |
| Equity | |||||
| + Equity Share Capital | 102.2 | 109.6 | 109.6 | 109.6 | |
| + Other Equity / Reserves | 745.0 | 1,046.6 | 1,136.9 | 1,136.9 | |
| Equity — Owners of Parent | 847.2 | 1,156.2 | 1,246.4 | 1,246.4 | |
| + Minority Interest | 0.0 | 30.7 | 0.7 | 0.7 | |
| Total Equity | 847.2 | 1,187.0 | 1,247.1 | 1,247.1 | |
| Liabilities | |||||
| + Borrowings — Non-current | 3.4 | 25.8 | 133.6 | 133.6 | |
| + Other Non-current Financial Liab | 4.5 | 17.9 | 7.4 | 7.4 | |
| Non-current Financial Liabilities | 7.9 | 43.7 | 141.0 | 141.0 | |
| + Provisions — Non-current | 33.8 | 39.8 | 41.2 | 41.2 | |
| + Deferred Tax Liabilities | 2.2 | 7.0 | 16.5 | 16.5 | |
| Non-current Liabilities | 43.9 | 90.5 | 198.7 | 198.7 | |
| + Borrowings — Current | 25.6 | 53.6 | 61.1 | 61.1 | |
| + Trade Payables | 295.0 | 363.3 | 317.2 | 317.2 | |
| + Other Current Financial Liab | 50.5 | 42.5 | 44.2 | 44.2 | |
| Current Financial Liabilities | 371.2 | 459.4 | 422.6 | 422.6 | |
| + Provisions — Current | 25.0 | 19.6 | 29.6 | 29.6 | |
| + Other Current Liabilities | 5.9 | 21.6 | 38.1 | 38.1 | |
| Current Liabilities | 402.0 | 500.7 | 490.3 | 490.3 | |
| Total Liabilities | 446.0 | 591.1 | 689.0 | 689.0 | |
| Total Equity & Liabilities | 1,293.2 | 1,778.1 | 1,936.1 | 1,936.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 0.7 | 2.9 | 2.9 | |
| + Dues to Other Creditors — Current | — | 362.6 | 314.3 | 314.3 | |