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 | 209.5 | 397.8 | 418.6 | 418.6 | |
| + Capital Work-in-Progress | 15.0 | 0.8 | 0.0 | 0.0 | |
| + Goodwill | 211.8 | 211.8 | 211.8 | 211.8 | |
| + Other Intangibles | 411.5 | 420.3 | 386.1 | 386.1 | |
| + Intangibles under Development | 220.4 | 403.7 | 950.4 | 950.4 | |
| + Trade Receivables — Non-current | 47.8 | 440.1 | 1.3 | 1.3 | |
| + Other Non-current Financial Assets | 15.2 | 17.1 | 14.1 | 14.1 | |
| Non-current Financial Assets | 62.9 | 457.3 | 15.4 | 15.4 | |
| + Deferred Tax Assets | 26.6 | 0.0 | 365.2 | 365.2 | |
| + Other Non-current Assets | 276.4 | 157.1 | 157.7 | 157.7 | |
| Total Non-current Assets | 1,434.1 | 2,048.8 | 2,505.2 | 2,505.2 | |
| Current Assets | |||||
| + Inventories | 3,737.7 | 2,367.2 | 2,438.2 | 2,438.2 | |
| + Current Investments | 333.7 | 482.3 | 364.9 | 364.9 | |
| + Trade Receivables | 1,410.2 | 4,443.9 | 3,256.5 | 3,256.5 | |
| + Cash & Cash Equivalents | 192.6 | 331.9 | 102.7 | 102.7 | |
| + Other Bank Balances | 109.4 | 7.8 | 37.2 | 37.2 | |
| + Other Current Financial Assets | 210.5 | 327.4 | 103.2 | 103.2 | |
| Current Financial Assets | 2,256.2 | 5,593.2 | 3,864.5 | 3,864.5 | |
| + Other Current Assets | 774.5 | 452.8 | 594.9 | 594.9 | |
| Total Current Assets | 6,768.5 | 8,413.2 | 6,897.6 | 6,897.6 | |
| Total Assets | 8,202.5 | 10,462.0 | 9,402.7 | 9,402.7 | |
| Equity | |||||
| + Equity Share Capital | 174.0 | 179.6 | 181.0 | 181.0 | |
| + Other Equity / Reserves | 2,975.5 | 3,666.7 | 2,749.9 | 2,749.9 | |
| Equity — Owners of Parent | 3,149.5 | 3,846.3 | 2,930.9 | 2,930.9 | |
| + Minority Interest | 30.6 | 0.0 | 0.0 | 0.0 | |
| Total Equity | 3,149.5 | 3,846.3 | 2,930.9 | 2,930.9 | |
| Liabilities | |||||
| + Borrowings — Non-current | 0.0 | 118.2 | 551.8 | 551.8 | |
| + Other Non-current Financial Liab | 302.4 | 127.2 | 126.5 | 126.5 | |
| Non-current Financial Liabilities | 302.4 | 245.3 | 678.4 | 678.4 | |
| + Provisions — Non-current | 14.0 | 61.3 | 39.9 | 39.9 | |
| + Deferred Tax Liabilities | 0.0 | 79.9 | 0.0 | 0.0 | |
| Non-current Liabilities | 316.4 | 386.5 | 718.3 | 718.3 | |
| + Borrowings — Current | 1,744.1 | 3,150.9 | 3,483.6 | 3,483.6 | |
| + Trade Payables | 1,839.3 | 1,184.0 | 478.0 | 478.0 | |
| + Other Current Financial Liab | 126.6 | 226.4 | 211.9 | 211.9 | |
| Current Financial Liabilities | 3,710.1 | 4,561.2 | 4,173.5 | 4,173.5 | |
| + Provisions — Current | 21.1 | 106.1 | 158.8 | 158.8 | |
| + Current Tax Liabilities | 0.0 | 15.3 | — | — | |
| + Other Current Liabilities | 1,005.5 | 1,546.6 | 1,421.2 | 1,421.2 | |
| Current Liabilities | 4,736.7 | 6,229.2 | 5,753.6 | 5,753.6 | |
| Total Liabilities | 5,053.0 | 6,615.7 | 6,471.9 | 6,471.9 | |
| Total Equity & Liabilities | 8,202.5 | 10,462.0 | 9,402.7 | 9,402.7 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 66.4 | 41.5 | 41.5 | |
| + Dues to Other Creditors — Current | — | 1,117.5 | 436.4 | 436.4 | |