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 | 462.3 | 239.5 | 251.8 | 251.8 | |
| + Capital Work-in-Progress | 2.6 | 0.0 | 0.0 | 0.0 | |
| + Other Intangibles | 0.1 | 0.0 | 0.0 | 0.0 | |
| + Intangibles under Development | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Investments (Equity Method) | 6.8 | 8.5 | 11.6 | 11.6 | |
| + Non-current Investments | 0.0 | 0.0 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 127.7 | 142.4 | 148.2 | 148.2 | |
| Non-current Financial Assets | 127.7 | 142.4 | 148.2 | 148.2 | |
| + Deferred Tax Assets | 952.9 | 562.6 | 559.4 | 559.4 | |
| + Other Non-current Assets | 17.5 | 2.9 | 12.1 | 12.1 | |
| Total Non-current Assets | 1,569.8 | 956.0 | 983.2 | 983.2 | |
| Current Assets | |||||
| + Inventories | 292.7 | 97.9 | 105.8 | 105.8 | |
| + Current Investments | 0.1 | 0.1 | 0.1 | 0.1 | |
| + Trade Receivables | 1,346.6 | 647.0 | 522.5 | 522.5 | |
| + Cash & Cash Equivalents | 57.0 | 112.8 | 52.7 | 52.7 | |
| + Other Bank Balances | 4.6 | 5.8 | 128.7 | 128.7 | |
| + Short-term Loans | 184.1 | 183.1 | 183.3 | 183.3 | |
| + Other Current Financial Assets | 1,899.3 | 650.5 | 536.2 | 536.2 | |
| Current Financial Assets | 3,491.7 | 1,599.2 | 1,423.6 | 1,423.6 | |
| + Other Current Assets | 5,046.8 | 1,670.6 | 1,353.6 | 1,353.6 | |
| Total Current Assets | 8,844.0 | 3,382.9 | 2,897.6 | 2,897.6 | |
| Total Assets | 10,413.7 | 4,338.9 | 3,880.9 | 3,880.9 | |
| Equity | |||||
| + Equity Share Capital | 11.5 | 13.5 | 15.9 | 15.9 | |
| + Other Equity / Reserves | 220.5 | 510.3 | 959.6 | 959.6 | |
| Equity — Owners of Parent | 232.0 | 523.8 | 975.4 | 975.4 | |
| + Minority Interest | 1.4 | 1.8 | 2.7 | 2.7 | |
| Total Equity | 233.3 | 525.6 | 978.1 | 978.1 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 1,613.4 | 1,499.3 | 1,499.3 | |
| + Other Non-current Financial Liab | 106.3 | 124.8 | 126.7 | 126.7 | |
| Non-current Financial Liabilities | 106.3 | 1,738.2 | 1,626.0 | 1,626.0 | |
| + Provisions — Non-current | 5.7 | 7.2 | 9.1 | 9.1 | |
| Non-current Liabilities | 112.0 | 1,745.3 | 1,635.2 | 1,635.2 | |
| + Borrowings — Current | 7,179.9 | 561.0 | 142.3 | 142.3 | |
| + Trade Payables | 1,457.7 | 772.4 | 572.6 | 572.6 | |
| + Other Current Financial Liab | 699.3 | 262.2 | 128.0 | 128.0 | |
| Current Financial Liabilities | 9,336.8 | 1,595.5 | 842.8 | 842.8 | |
| + Provisions — Current | 10.4 | 11.2 | 9.7 | 9.7 | |
| + Current Tax Liabilities | 4.7 | 4.4 | 3.1 | 3.1 | |
| + Other Current Liabilities | 716.4 | 456.9 | 411.9 | 411.9 | |
| Current Liabilities | 10,068.4 | 2,068.0 | 1,267.6 | 1,267.6 | |
| Total Liabilities | 10,180.4 | 3,813.3 | 2,902.8 | 2,902.8 | |
| Total Equity & Liabilities | 10,413.7 | 4,338.9 | 3,880.9 | 3,880.9 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 12.9 | 15.3 | 14.7 | 14.7 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 772.4 | 572.6 | 572.6 | |