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 | 3,297.0 | 3,455.0 | 4,909.0 | 4,909.0 | |
| + Capital Work-in-Progress | 281.0 | 367.0 | 457.0 | 457.0 | |
| + Investment Property | — | 0.0 | 13.0 | 13.0 | |
| + Goodwill | 338.0 | 339.0 | 3,990.0 | 3,990.0 | |
| + Other Intangibles | 4,503.0 | 4,152.0 | 24,280.0 | 24,280.0 | |
| + Intangibles under Development | 80.0 | 111.0 | 184.0 | 184.0 | |
| + Non-current Investments | 32.0 | 44.0 | 83.0 | 83.0 | |
| + Long-term Loans | 3.0 | 3.0 | 3.0 | 3.0 | |
| + Other Non-current Financial Assets | 37.0 | 33.0 | 44.0 | 44.0 | |
| Non-current Financial Assets | 72.0 | 80.0 | 130.0 | 130.0 | |
| + Deferred Tax Assets | 555.0 | 595.0 | 698.0 | 698.0 | |
| + Other Non-current Assets | 324.0 | 268.0 | 258.0 | 258.0 | |
| Total Non-current Assets | 9,450.0 | 9,367.0 | 34,919.0 | 34,919.0 | |
| Current Assets | |||||
| + Inventories | 2,279.0 | 2,541.0 | 3,138.0 | 3,138.0 | |
| + Current Investments | 141.0 | 112.0 | 866.0 | 866.0 | |
| + Trade Receivables | 1,844.0 | 1,867.0 | 3,031.0 | 3,031.0 | |
| + Cash & Cash Equivalents | 835.0 | 573.0 | 1,117.0 | 1,117.0 | |
| + Other Bank Balances | 4.0 | 6.0 | 48.0 | 48.0 | |
| + Short-term Loans | 3.0 | 5.0 | 5.0 | 5.0 | |
| + Other Current Financial Assets | 201.0 | 183.0 | 558.0 | 558.0 | |
| Current Financial Assets | 3,028.0 | 2,746.0 | 5,625.0 | 5,625.0 | |
| + Other Current Assets | 304.0 | 336.0 | 629.0 | 629.0 | |
| Total Current Assets | 5,611.0 | 5,623.0 | 9,392.0 | 9,392.0 | |
| Total Assets | 15,061.0 | 14,990.0 | 44,312.0 | 44,312.0 | |
| Equity | |||||
| + Equity Share Capital | 169.0 | 169.0 | 169.0 | 169.0 | |
| + Other Equity / Reserves | 6,687.0 | 7,422.0 | 8,220.0 | 8,220.0 | |
| Equity — Owners of Parent | 6,856.0 | 7,591.0 | 8,389.0 | 8,389.0 | |
| + Minority Interest | — | 0.0 | 9,196.0 | 9,196.0 | |
| Total Equity | 6,856.0 | 7,591.0 | 17,585.0 | 17,585.0 | |
| Liabilities | |||||
| + Borrowings — Non-current | 1,604.0 | 1,192.0 | 11,651.0 | 11,651.0 | |
| + Other Non-current Financial Liab | 73.0 | 160.0 | 276.0 | 276.0 | |
| Non-current Financial Liabilities | 1,677.0 | 1,352.0 | 11,927.0 | 11,927.0 | |
| + Provisions — Non-current | 445.0 | 501.0 | 765.0 | 765.0 | |
| + Deferred Tax Liabilities | 656.0 | 829.0 | 5,670.0 | 5,670.0 | |
| + Other Non-current Liabilities | 1.0 | 0.0 | 22.0 | 22.0 | |
| Non-current Liabilities | 2,779.0 | 2,682.0 | 18,384.0 | 18,384.0 | |
| + Borrowings — Current | 2,334.0 | 1,834.0 | 3,147.0 | 3,147.0 | |
| + Trade Payables | 2,089.0 | 1,820.0 | 2,358.0 | 2,358.0 | |
| + Other Current Financial Liab | 305.0 | 423.0 | 2,042.0 | 2,042.0 | |
| Current Financial Liabilities | 4,728.0 | 4,077.0 | 7,547.0 | 7,547.0 | |
| + Provisions — Current | 400.0 | 408.0 | 499.0 | 499.0 | |
| + Current Tax Liabilities | 168.0 | 96.0 | 121.0 | 121.0 | |
| + Other Current Liabilities | 130.0 | 136.0 | 176.0 | 176.0 | |
| Current Liabilities | 5,426.0 | 4,717.0 | 8,343.0 | 8,343.0 | |
| Total Liabilities | 8,205.0 | 7,399.0 | 26,727.0 | 26,727.0 | |
| Total Equity & Liabilities | 15,061.0 | 14,990.0 | 44,312.0 | 44,312.0 | |
| Assets — additional as-filed lines | |||||
| + Non-current Assets Held for Sale | — | 0.0 | 1.0 | 1.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 23.0 | 163.0 | 163.0 | |
| + Dues to Other Creditors — Current | — | 1,797.0 | 2,195.0 | 2,195.0 | |