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 | 305.8 | 401.7 | 391.8 | 391.8 | |
| + Capital Work-in-Progress | 29.7 | 1.6 | 2.1 | 2.1 | |
| + Goodwill | 0.0 | 582.0 | 581.8 | 581.8 | |
| + Other Intangibles | 13.9 | 315.0 | 311.9 | 311.9 | |
| + Non-current Investments | 0.0 | 0.1 | 0.1 | 0.1 | |
| + Other Non-current Financial Assets | 3.6 | 5.0 | 7.7 | 7.7 | |
| Non-current Financial Assets | 3.6 | 5.1 | 7.9 | 7.9 | |
| + Deferred Tax Assets | 2.5 | 4.7 | 62.9 | 62.9 | |
| + Other Non-current Assets | 27.0 | 83.2 | 27.8 | 27.8 | |
| Total Non-current Assets | 382.4 | 1,393.2 | 1,386.2 | 1,386.2 | |
| Current Assets | |||||
| + Inventories | 145.8 | 194.6 | 190.8 | 190.8 | |
| + Current Investments | 0.0 | 0.0 | 17.9 | 17.9 | |
| + Trade Receivables | 67.0 | 98.0 | 106.3 | 106.3 | |
| + Cash & Cash Equivalents | 13.0 | 47.1 | 31.4 | 31.4 | |
| + Other Bank Balances | 1.1 | 1.3 | 8.7 | 8.7 | |
| + Other Current Financial Assets | 3.2 | 2.1 | 1.9 | 1.9 | |
| Current Financial Assets | 84.3 | 148.4 | 166.1 | 166.1 | |
| + Other Current Assets | 30.5 | 51.0 | 88.4 | 88.4 | |
| Total Current Assets | 260.6 | 394.0 | 445.3 | 445.3 | |
| Total Assets | 643.0 | 1,787.2 | 1,831.5 | 1,831.5 | |
| Equity | |||||
| + Equity Share Capital | 24.4 | 37.7 | 37.7 | 37.7 | |
| + Other Equity / Reserves | 475.9 | 1,400.7 | 1,440.8 | 1,440.8 | |
| Equity — Owners of Parent | 500.3 | 1,438.4 | 1,478.5 | 1,478.5 | |
| Total Equity | 500.3 | 1,438.4 | 1,478.5 | 1,478.5 | |
| Liabilities | |||||
| + Other Non-current Financial Liab | 6.4 | 11.2 | 9.3 | 9.3 | |
| Non-current Financial Liabilities | 6.4 | 11.2 | 9.3 | 9.3 | |
| + Provisions — Non-current | 2.3 | 9.1 | 8.2 | 8.2 | |
| + Deferred Tax Liabilities | 17.2 | 95.1 | 94.6 | 94.6 | |
| Non-current Liabilities | 25.9 | 115.4 | 112.1 | 112.1 | |
| + Borrowings — Current | 33.5 | 0.0 | 0.0 | 0.0 | |
| + Trade Payables | 59.3 | 178.1 | 151.7 | 151.7 | |
| + Other Current Financial Liab | 11.9 | 35.9 | 59.0 | 59.0 | |
| Current Financial Liabilities | 104.7 | 214.0 | 210.7 | 210.7 | |
| + Provisions — Current | 4.0 | 6.3 | 15.5 | 15.5 | |
| + Current Tax Liabilities | 1.5 | 1.8 | 1.8 | 1.8 | |
| + Other Current Liabilities | 6.7 | 11.4 | 12.9 | 12.9 | |
| Current Liabilities | 116.8 | 233.5 | 240.9 | 240.9 | |
| Total Liabilities | 142.8 | 348.8 | 353.0 | 353.0 | |
| Total Equity & Liabilities | 643.0 | 1,787.2 | 1,831.5 | 1,831.5 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 10.1 | 15.1 | 15.1 | |
| + Dues to Other Creditors — Current | — | 168.0 | 136.7 | 136.7 | |