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 | 973.8 | 1,047.4 | 1,026.7 | 1,026.7 | |
| + Capital Work-in-Progress | 104.3 | 67.1 | 40.5 | 40.5 | |
| + Investment Property | 23.2 | 21.1 | 21.0 | 21.0 | |
| + Goodwill | 18.2 | 7.0 | 7.8 | 7.8 | |
| + Other Intangibles | 66.9 | 91.7 | 105.8 | 105.8 | |
| + Intangibles under Development | 39.1 | 30.7 | 26.5 | 26.5 | |
| + Non-current Investments | 259.7 | 392.2 | 414.5 | 414.5 | |
| + Other Non-current Financial Assets | 37.7 | 37.8 | 82.9 | 82.9 | |
| Non-current Financial Assets | 297.5 | 430.0 | 497.4 | 497.4 | |
| + Deferred Tax Assets | 3.3 | 3.4 | 3.5 | 3.5 | |
| + Other Non-current Assets | 65.1 | 42.2 | 58.2 | 58.2 | |
| Total Non-current Assets | 1,591.4 | 1,740.5 | 1,787.3 | 1,787.3 | |
| Current Assets | |||||
| + Inventories | 702.7 | 798.5 | 742.2 | 742.2 | |
| + Trade Receivables | 282.3 | 346.9 | 410.5 | 410.5 | |
| + Cash & Cash Equivalents | 15.9 | 12.5 | 19.7 | 19.7 | |
| + Other Bank Balances | 2.7 | 4.7 | 3.6 | 3.6 | |
| + Short-term Loans | 0.8 | 0.0 | 0.0 | 0.0 | |
| + Other Current Financial Assets | 18.0 | 2.5 | 9.1 | 9.1 | |
| Current Financial Assets | 319.7 | 366.6 | 442.8 | 442.8 | |
| + Other Current Assets | 83.0 | 49.1 | 58.8 | 58.8 | |
| Total Current Assets | 1,105.3 | 1,239.1 | 1,255.6 | 1,255.6 | |
| Total Assets | 2,696.7 | 2,979.6 | 3,042.9 | 3,042.9 | |
| Equity | |||||
| + Equity Share Capital | 7.7 | 7.7 | 7.7 | 7.7 | |
| + Other Equity / Reserves | 1,104.5 | 1,176.2 | 1,182.5 | 1,182.5 | |
| Equity — Owners of Parent | 1,112.1 | 1,183.9 | 1,190.2 | 1,190.2 | |
| + Minority Interest | -0.7 | -0.8 | 0.0 | 0.0 | |
| Total Equity | 1,111.5 | 1,183.1 | 1,190.2 | 1,190.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | 431.6 | 348.9 | 269.9 | 269.9 | |
| + Other Non-current Financial Liab | 26.0 | 15.9 | 15.7 | 15.7 | |
| Non-current Financial Liabilities | 457.5 | 364.8 | 285.6 | 285.6 | |
| + Provisions — Non-current | 18.1 | 17.8 | 17.9 | 17.9 | |
| + Deferred Tax Liabilities | 69.9 | 102.1 | 95.1 | 95.1 | |
| + Other Non-current Liabilities | 0.2 | 0.1 | 42.6 | 42.6 | |
| Non-current Liabilities | 545.6 | 484.8 | 441.1 | 441.1 | |
| + Borrowings — Current | 403.2 | 531.0 | 492.6 | 492.6 | |
| + Trade Payables | 404.4 | 503.3 | 532.5 | 532.5 | |
| + Other Current Financial Liab | 175.8 | 218.5 | 324.6 | 324.6 | |
| Current Financial Liabilities | 983.3 | 1,252.8 | 1,349.6 | 1,349.6 | |
| + Provisions — Current | 18.4 | 23.0 | 31.0 | 31.0 | |
| + Current Tax Liabilities | — | 0.6 | 0.0 | 0.0 | |
| + Other Current Liabilities | 37.9 | 35.2 | 30.9 | 30.9 | |
| Current Liabilities | 1,039.6 | 1,311.7 | 1,411.6 | 1,411.6 | |
| Total Liabilities | 1,585.2 | 1,796.4 | 1,852.7 | 1,852.7 | |
| Total Equity & Liabilities | 2,696.7 | 2,979.6 | 3,042.9 | 3,042.9 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 0.0 | 24.8 | 11.8 | 11.8 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 8.2 | 14.5 | 14.5 | |
| + Dues to Other Creditors — Current | — | 495.1 | 518.0 | 518.0 | |