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 | 117.6 | 130.6 | 158.9 | 158.9 | |
| + Capital Work-in-Progress | 0.4 | 17.1 | 2.4 | 2.4 | |
| + Goodwill | 17.6 | 17.6 | 17.6 | 17.6 | |
| + Other Intangibles | 120.2 | 104.7 | 0.2 | 0.2 | |
| + Investments (Equity Method) | 30.0 | 34.4 | 39.2 | 39.2 | |
| + Non-current Investments | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Long-term Loans | 7.0 | 7.0 | 7.0 | 7.0 | |
| + Other Non-current Financial Assets | 34.5 | 88.6 | 610.8 | 610.8 | |
| Non-current Financial Assets | 41.5 | 95.6 | 617.8 | 617.8 | |
| + Deferred Tax Assets | 13.1 | 12.2 | 18.3 | 18.3 | |
| + Other Non-current Assets | 13.4 | 2.8 | 8.1 | 8.1 | |
| Total Non-current Assets | 353.8 | 415.1 | 862.6 | 862.6 | |
| Current Assets | |||||
| + Inventories | 2.6 | 2.7 | 3.0 | 3.0 | |
| + Current Investments | 0.0 | 0.0 | 37.7 | 37.7 | |
| + Trade Receivables | 32.9 | 37.2 | 37.8 | 37.8 | |
| + Cash & Cash Equivalents | 23.9 | 26.7 | 14.1 | 14.1 | |
| + Other Bank Balances | 27.1 | 30.1 | 26.1 | 26.1 | |
| + Short-term Loans | 0.6 | 0.6 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 6.4 | 11.3 | 36.2 | 36.2 | |
| Current Financial Assets | 90.9 | 105.9 | 151.9 | 151.9 | |
| + Other Current Assets | 7.3 | 12.1 | — | — | |
| Total Current Assets | 100.8 | 120.7 | 155.0 | 155.0 | |
| Total Assets | 470.0 | 538.2 | 1,041.6 | 1,041.6 | |
| Equity | |||||
| + Equity Share Capital | 27.4 | 27.4 | 27.4 | 27.4 | |
| + Other Equity / Reserves | 163.3 | 203.4 | 230.7 | 230.7 | |
| Equity — Owners of Parent | 190.7 | 230.8 | 258.2 | 258.2 | |
| + Minority Interest | 17.4 | 16.3 | 17.4 | 17.4 | |
| Total Equity | 208.1 | 247.1 | 275.6 | 275.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 46.7 | 78.9 | 82.5 | 82.5 | |
| + Other Non-current Financial Liab | 123.2 | — | 532.3 | 532.3 | |
| Non-current Financial Liabilities | 169.9 | 78.9 | 614.8 | 614.8 | |
| + Provisions — Non-current | 2.8 | 3.0 | 4.9 | 4.9 | |
| + Deferred Tax Liabilities | 0.3 | 0.2 | 0.1 | 0.1 | |
| + Other Non-current Liabilities | 0.0 | 109.8 | — | — | |
| Non-current Liabilities | 173.1 | 191.9 | 619.8 | 619.8 | |
| + Borrowings — Current | 20.4 | 21.1 | 15.5 | 15.5 | |
| + Trade Payables | 32.7 | 33.0 | 40.4 | 40.4 | |
| + Other Current Financial Liab | 22.7 | 28.5 | 69.4 | 69.4 | |
| Current Financial Liabilities | 75.8 | 82.6 | 125.3 | 125.3 | |
| + Provisions — Current | 2.5 | 2.5 | 2.4 | 2.4 | |
| + Current Tax Liabilities | 0.8 | 1.3 | 1.0 | 1.0 | |
| + Other Current Liabilities | 9.6 | 12.8 | 17.6 | 17.6 | |
| Current Liabilities | 88.8 | 99.2 | 146.3 | 146.3 | |
| Total Liabilities | 261.9 | 291.1 | 766.1 | 766.1 | |
| Total Equity & Liabilities | 470.0 | 538.2 | 1,041.6 | 1,041.6 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | 15.3 | 2.3 | 24.0 | 24.0 | |
| + Current Tax Assets | 0.1 | 0.1 | 0.1 | 0.1 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 33.0 | 40.4 | 40.4 | |