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 | 608.3 | 833.1 | 937.5 | 937.5 | |
| + Capital Work-in-Progress | 217.6 | 53.1 | 135.5 | 135.5 | |
| + Investment Property | 0.0 | 24.1 | 87.5 | 87.5 | |
| + Goodwill | 0.0 | 0.0 | 1.2 | 1.2 | |
| + Other Intangibles | 88.9 | 7.9 | 6.7 | 6.7 | |
| + Investments (Equity Method) | 0.0 | 5.9 | 15.7 | 15.7 | |
| + Non-current Investments | 2.9 | 4.6 | 9.9 | 9.9 | |
| + Trade Receivables — Non-current | 17.1 | 0.4 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 19.7 | 17.0 | 14.6 | 14.6 | |
| Non-current Financial Assets | 39.6 | 22.1 | 24.5 | 24.5 | |
| + Deferred Tax Assets | 17.9 | 0.9 | 1.3 | 1.3 | |
| + Other Non-current Assets | 31.4 | 101.1 | 96.2 | 96.2 | |
| Total Non-current Assets | 1,003.7 | 1,048.2 | 1,306.2 | 1,306.2 | |
| Current Assets | |||||
| + Inventories | 825.2 | 935.3 | 1,010.4 | 1,010.4 | |
| + Current Investments | 18.7 | 1.5 | 1.5 | 1.5 | |
| + Trade Receivables | 494.6 | 580.4 | 731.5 | 731.5 | |
| + Cash & Cash Equivalents | 89.8 | 141.4 | 205.6 | 205.6 | |
| + Other Bank Balances | 52.6 | 48.2 | 64.4 | 64.4 | |
| + Other Current Financial Assets | 69.3 | 84.8 | 72.4 | 72.4 | |
| Current Financial Assets | 724.9 | 856.2 | 1,075.3 | 1,075.3 | |
| + Other Current Assets | 86.4 | 114.5 | 158.8 | 158.8 | |
| Total Current Assets | 1,636.4 | 1,906.0 | 2,244.4 | 2,244.4 | |
| Total Assets | 2,640.1 | 2,954.2 | 3,550.6 | 3,550.6 | |
| Equity | |||||
| + Equity Share Capital | 67.5 | 67.5 | 67.5 | 67.5 | |
| + Other Equity / Reserves | 809.0 | 931.0 | 1,095.7 | 1,095.7 | |
| Equity — Owners of Parent | 876.5 | 998.5 | 1,163.2 | 1,163.2 | |
| + Minority Interest | 1.0 | 1.2 | — | — | |
| Total Equity | 877.5 | 999.6 | 1,163.2 | 1,163.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | 134.8 | 205.9 | 327.0 | 327.0 | |
| + Other Non-current Financial Liab | 38.2 | 21.9 | 28.2 | 28.2 | |
| Non-current Financial Liabilities | 173.0 | 227.8 | 355.2 | 355.2 | |
| + Provisions — Non-current | 14.5 | 31.6 | 36.9 | 36.9 | |
| + Deferred Tax Liabilities | 2.6 | 16.9 | 11.7 | 11.7 | |
| + Other Non-current Liabilities | 0.0 | 0.4 | 0.3 | 0.3 | |
| Non-current Liabilities | 190.1 | 276.7 | 404.1 | 404.1 | |
| + Borrowings — Current | 599.1 | 569.3 | 814.5 | 814.5 | |
| + Trade Payables | 790.8 | 877.4 | 899.1 | 899.1 | |
| + Other Current Financial Liab | 55.9 | 73.7 | 78.5 | 78.5 | |
| Current Financial Liabilities | 1,445.9 | 1,520.3 | 1,792.2 | 1,792.2 | |
| + Provisions — Current | 15.8 | 8.4 | 4.8 | 4.8 | |
| + Current Tax Liabilities | 46.5 | 18.5 | 32.9 | 32.9 | |
| + Other Current Liabilities | 64.4 | 130.7 | 153.6 | 153.6 | |
| Current Liabilities | 1,572.5 | 1,677.9 | 1,983.4 | 1,983.4 | |
| Total Liabilities | 1,762.6 | 1,954.6 | 2,387.4 | 2,387.4 | |
| Total Equity & Liabilities | 2,640.1 | 2,954.2 | 3,550.6 | 3,550.6 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 12.6 | 19.2 | 19.2 | |
| + Dues to Other Creditors — Current | — | 864.8 | 879.9 | 879.9 | |