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 | 4,418.3 | 4,349.7 | 3,918.1 | 3,918.1 | |
| + Capital Work-in-Progress | 50.4 | 21.3 | 24.3 | 24.3 | |
| + Goodwill | 142.9 | 142.9 | 142.9 | 142.9 | |
| + Other Intangibles | 0.0 | 0.2 | 0.7 | 0.7 | |
| + Non-current Investments | 34.3 | 40.3 | 50.0 | 50.0 | |
| + Trade Receivables — Non-current | 0.0 | 3.3 | 3.3 | 3.3 | |
| + Other Non-current Financial Assets | 33.2 | 25.4 | 14.7 | 14.7 | |
| Non-current Financial Assets | 67.5 | 69.0 | 68.0 | 68.0 | |
| + Deferred Tax Assets | 7.6 | 16.5 | 4.4 | 4.4 | |
| + Other Non-current Assets | 58.8 | 58.0 | 54.7 | 54.7 | |
| Total Non-current Assets | 4,745.5 | 4,657.6 | 4,213.1 | 4,213.1 | |
| Current Assets | |||||
| + Inventories | 4,477.1 | 3,469.2 | 2,602.8 | 2,602.8 | |
| + Trade Receivables | 618.1 | 449.1 | 280.4 | 280.4 | |
| + Cash & Cash Equivalents | 37.9 | 62.7 | 45.8 | 45.8 | |
| + Other Bank Balances | 15.7 | 16.3 | 14.7 | 14.7 | |
| + Other Current Financial Assets | 37.2 | 54.4 | 136.6 | 136.6 | |
| Current Financial Assets | 708.9 | 582.5 | 477.5 | 477.5 | |
| + Other Current Assets | 239.4 | 128.4 | 119.0 | 119.0 | |
| Total Current Assets | 5,425.4 | 4,180.1 | 3,199.3 | 3,199.3 | |
| Total Assets | 10,170.9 | 8,837.7 | 7,412.4 | 7,412.4 | |
| Equity | |||||
| + Equity Share Capital | 212.8 | 212.8 | 212.8 | 212.8 | |
| + Other Equity / Reserves | -1,650.7 | -1,888.3 | -2,889.5 | -2,889.5 | |
| Equity — Owners of Parent | -1,437.9 | -1,675.5 | -2,676.7 | -2,676.7 | |
| + Minority Interest | 0.5 | 0.4 | 0.1 | 0.1 | |
| Total Equity | -1,437.4 | -1,675.1 | -2,676.6 | -2,676.6 | |
| Liabilities | |||||
| + Borrowings — Non-current | 3,235.7 | 3,128.6 | 3,356.0 | 3,356.0 | |
| + Other Non-current Financial Liab | 20.2 | 21.4 | 22.1 | 22.1 | |
| Non-current Financial Liabilities | 3,255.9 | 3,150.0 | 3,378.1 | 3,378.1 | |
| + Deferred Tax Liabilities | 313.4 | 242.5 | 68.1 | 68.1 | |
| + Other Non-current Liabilities | 50.8 | 36.2 | 36.6 | 36.6 | |
| Non-current Liabilities | 3,620.1 | 3,433.4 | 3,483.1 | 3,483.1 | |
| + Borrowings — Current | 2,536.8 | 2,737.9 | 3,795.1 | 3,795.1 | |
| + Trade Payables | 4,999.8 | 3,949.4 | 2,476.7 | 2,476.7 | |
| + Other Current Financial Liab | 247.0 | 231.2 | 151.6 | 151.6 | |
| Current Financial Liabilities | 7,783.6 | 6,918.5 | 6,423.4 | 6,423.4 | |
| + Other Current Liabilities | 204.6 | 148.4 | 178.1 | 178.1 | |
| Current Liabilities | 7,988.2 | 7,079.4 | 6,605.9 | 6,605.9 | |
| Total Liabilities | 11,608.3 | 10,512.8 | 10,089.0 | 10,089.0 | |
| Total Equity & Liabilities | 10,170.9 | 8,837.7 | 7,412.4 | 7,412.4 | |
| Liabilities — additional as-filed lines | |||||
| + Deferred Government Grants — Current | 0.0 | 12.5 | 4.4 | 4.4 | |
| + Deferred Government Grants — Non-current | 0.0 | 4.7 | 0.3 | 0.3 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 9.3 | 9.4 | 9.4 | |
| + Dues to Other Creditors — Current | — | 3,940.1 | 2,467.3 | 2,467.3 | |