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 | 344.8 | 381.5 | 445.7 | 445.7 | |
| + Capital Work-in-Progress | 9.2 | 46.0 | 24.9 | 24.9 | |
| + Other Intangibles | 0.0 | 9.2 | 8.3 | 8.3 | |
| + Intangibles under Development | 8.2 | 0.3 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 9.5 | 10.6 | 12.1 | 12.1 | |
| Non-current Financial Assets | 9.5 | 10.6 | 12.1 | 12.1 | |
| + Deferred Tax Assets | 0.0 | 0.1 | 0.0 | 0.0 | |
| + Other Non-current Assets | 302.4 | 328.0 | 296.1 | 296.1 | |
| Total Non-current Assets | 674.1 | 775.7 | 787.2 | 787.2 | |
| Current Assets | |||||
| + Inventories | 764.2 | 1,220.8 | 1,152.5 | 1,152.5 | |
| + Trade Receivables | 90.8 | 112.4 | 210.2 | 210.2 | |
| + Cash & Cash Equivalents | 21.0 | 13.7 | 9.0 | 9.0 | |
| + Other Bank Balances | 0.0 | 0.9 | 0.8 | 0.8 | |
| + Other Current Financial Assets | 2.1 | 3.0 | 16.9 | 16.9 | |
| Current Financial Assets | 113.9 | 130.0 | 236.9 | 236.9 | |
| + Other Current Assets | 36.2 | 97.7 | 129.0 | 129.0 | |
| Total Current Assets | 914.3 | 1,448.5 | 1,518.3 | 1,518.3 | |
| Total Assets | 1,588.4 | 2,224.2 | 2,305.6 | 2,305.6 | |
| Equity | |||||
| + Equity Share Capital | 27.6 | 110.6 | 110.6 | 110.6 | |
| + Other Equity / Reserves | 620.8 | 678.3 | 910.8 | 910.8 | |
| Equity — Owners of Parent | 648.4 | 788.8 | 1,021.4 | 1,021.4 | |
| Total Equity | 648.4 | 788.8 | 1,021.4 | 1,021.4 | |
| Liabilities | |||||
| + Borrowings — Non-current | 24.9 | 14.7 | 14.3 | 14.3 | |
| + Other Non-current Financial Liab | 291.1 | 324.0 | 293.7 | 293.7 | |
| Non-current Financial Liabilities | 316.0 | 338.7 | 308.2 | 308.2 | |
| + Provisions — Non-current | 4.9 | 4.8 | 4.5 | 4.5 | |
| + Deferred Tax Liabilities | 0.7 | 0.0 | 1.6 | 1.6 | |
| Non-current Liabilities | 321.7 | 343.5 | 314.3 | 314.3 | |
| + Borrowings — Current | 135.7 | 351.3 | 371.4 | 371.4 | |
| + Trade Payables | 276.2 | 504.3 | 365.0 | 365.0 | |
| + Other Current Financial Liab | 37.0 | 44.9 | 217.9 | 217.9 | |
| Current Financial Liabilities | 448.8 | 900.5 | 954.2 | 954.2 | |
| + Provisions — Current | 0.5 | 1.4 | 1.6 | 1.6 | |
| + Current Tax Liabilities | 2.3 | 2.1 | 5.5 | 5.5 | |
| + Other Current Liabilities | 166.7 | 187.9 | 8.7 | 8.7 | |
| Current Liabilities | 618.3 | 1,091.9 | 969.9 | 969.9 | |
| Total Liabilities | 939.9 | 1,435.4 | 1,284.2 | 1,284.2 | |
| Total Equity & Liabilities | 1,588.4 | 2,224.2 | 2,305.6 | 2,305.6 | |
| Liabilities — additional as-filed lines | |||||
| + Trade Payables — Non-current | 0.0 | 0.0 | 0.2 | 0.2 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 29.3 | 35.9 | 35.9 | |
| + Dues to Micro & Small — Non-current | — | 0.0 | 0.1 | 0.1 | |
| + Dues to Other Creditors — Current | — | 475.0 | 329.1 | 329.1 | |
| + Dues to Other Creditors — Non-current | — | 0.0 | 0.1 | 0.1 | |