In ₹ Crore except Per Share 12 Months Ending | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | |
|---|---|---|---|---|
| Non-current Assets | ||||
| + Property, Plant & Equipment | 414.1 | 405.3 | 472.4 | |
| + Capital Work-in-Progress | 78.7 | 115.8 | 316.8 | |
| + Investment Property | 115.7 | 138.0 | 0.0 | |
| + Goodwill | 0.0 | 0.0 | 675.6 | |
| + Other Intangibles | 27.9 | 27.1 | 37.6 | |
| + Intangibles under Development | 0.2 | 0.2 | 3.4 | |
| + Other Non-current Financial Assets | 3.7 | 4.3 | 38.4 | |
| Non-current Financial Assets | 3.7 | 4.3 | 38.4 | |
| + Other Non-current Assets | 26.9 | 38.3 | — | |
| Total Non-current Assets | 667.1 | 728.9 | 1,544.2 | |
| Current Assets | ||||
| + Inventories | 7.2 | 8.2 | 13.3 | |
| + Trade Receivables | 19.1 | 17.8 | 51.1 | |
| + Cash & Cash Equivalents | 73.2 | 23.1 | 32.4 | |
| + Other Bank Balances | 0.0 | 47.1 | 116.3 | |
| + Other Current Financial Assets | 12.5 | 46.5 | 22.4 | |
| Current Financial Assets | 104.8 | 134.5 | 222.3 | |
| + Other Current Assets | 38.5 | 8.1 | — | |
| Total Current Assets | 150.5 | 150.8 | 235.6 | |
| Total Assets | 817.6 | 879.7 | 1,779.8 | |
| Equity | ||||
| + Equity Share Capital | 12.5 | 12.5 | 12.5 | |
| + Other Equity / Reserves | 535.2 | 642.4 | 1,011.7 | |
| Equity — Owners of Parent | 547.8 | 655.0 | 1,024.3 | |
| + Minority Interest | — | — | 395.1 | |
| Total Equity | 547.8 | 655.0 | 1,419.4 | |
| Liabilities | ||||
| + Borrowings — Non-current | 28.8 | 0.0 | 48.8 | |
| + Other Non-current Financial Liab | 1.9 | 4.4 | 65.0 | |
| Non-current Financial Liabilities | 30.7 | 4.4 | 113.7 | |
| + Provisions — Non-current | 0.0 | 0.0 | 7.1 | |
| + Deferred Tax Liabilities | 58.7 | 60.0 | 52.9 | |
| + Other Non-current Liabilities | 47.3 | 45.3 | — | |
| Non-current Liabilities | 136.7 | 109.7 | 173.7 | |
| + Borrowings — Current | 35.4 | 0.0 | 20.0 | |
| + Trade Payables | 73.7 | 91.2 | 89.7 | |
| + Other Current Financial Liab | 9.1 | 6.5 | 35.6 | |
| Current Financial Liabilities | 118.1 | 97.7 | 145.3 | |
| + Provisions — Current | 3.0 | 1.5 | 1.9 | |
| + Current Tax Liabilities | — | 3.8 | 20.0 | |
| + Other Current Liabilities | 12.1 | 12.1 | 19.6 | |
| Current Liabilities | 133.1 | 115.1 | 186.7 | |
| Total Liabilities | 269.8 | 224.7 | 360.5 | |
| Total Equity & Liabilities | 817.6 | 879.7 | 1,779.8 | |
| Trade Payables — MSME split | ||||
| + Dues to Micro & Small — Current | — | 2.1 | 21.6 | |
| + Dues to Other Creditors — Current | — | 89.1 | 68.1 | |