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 | 94.3 | 110.8 | 122.7 | 122.7 | |
| + Capital Work-in-Progress | 7.1 | 5.5 | 9.5 | 9.5 | |
| + Goodwill | 23.1 | 29.1 | 29.1 | 29.1 | |
| + Other Intangibles | 1.0 | 9.8 | 8.2 | 8.2 | |
| + Non-current Investments | 10.2 | 6.0 | 5.5 | 5.5 | |
| + Other Non-current Financial Assets | 7.3 | 38.3 | 11.9 | 11.9 | |
| Non-current Financial Assets | 17.5 | 44.3 | 17.4 | 17.4 | |
| + Deferred Tax Assets | 101.2 | 92.0 | 85.6 | 85.6 | |
| + Other Non-current Assets | 50.5 | 36.0 | 35.6 | 35.6 | |
| Total Non-current Assets | 294.6 | 327.3 | 308.1 | 308.1 | |
| Current Assets | |||||
| + Inventories | 12.3 | 10.2 | 8.2 | 8.2 | |
| + Current Investments | 7.2 | 16.6 | 25.4 | 25.4 | |
| + Trade Receivables | 96.1 | 115.4 | 162.1 | 162.1 | |
| + Cash & Cash Equivalents | 26.8 | 14.9 | 12.5 | 12.5 | |
| + Other Bank Balances | 73.3 | 50.0 | 91.1 | 91.1 | |
| + Short-term Loans | 1.2 | 0.0 | 0.1 | 0.1 | |
| + Other Current Financial Assets | 4.7 | 5.2 | 8.1 | 8.1 | |
| Current Financial Assets | 209.4 | 202.2 | 299.3 | 299.3 | |
| + Other Current Assets | 24.6 | 19.8 | 24.1 | 24.1 | |
| Total Current Assets | 246.3 | 232.3 | 331.6 | 331.6 | |
| Total Assets | 540.9 | 559.6 | 639.7 | 639.7 | |
| Equity | |||||
| + Equity Share Capital | 38.6 | 38.8 | 38.8 | 38.8 | |
| + Other Equity / Reserves | 248.7 | 259.0 | 286.4 | 286.4 | |
| Equity — Owners of Parent | 287.3 | 297.8 | 325.2 | 325.2 | |
| Total Equity | 287.3 | 297.8 | 325.2 | 325.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | 32.3 | 46.3 | 48.8 | 48.8 | |
| + Other Non-current Financial Liab | 39.5 | 36.5 | 29.3 | 29.3 | |
| Non-current Financial Liabilities | 71.8 | 82.8 | 78.1 | 78.1 | |
| + Provisions — Non-current | 16.8 | 15.9 | 19.2 | 19.2 | |
| + Deferred Tax Liabilities | 9.5 | 8.4 | 12.7 | 12.7 | |
| + Other Non-current Liabilities | 10.1 | 10.8 | 10.0 | 10.0 | |
| Non-current Liabilities | 108.2 | 117.9 | 120.0 | 120.0 | |
| + Borrowings — Current | 19.8 | 21.0 | 28.4 | 28.4 | |
| + Trade Payables | 68.2 | 63.2 | 90.7 | 90.7 | |
| + Other Current Financial Liab | 27.0 | 27.1 | 41.0 | 41.0 | |
| Current Financial Liabilities | 115.0 | 111.2 | 160.0 | 160.0 | |
| + Provisions — Current | 1.8 | 4.8 | 5.3 | 5.3 | |
| + Current Tax Liabilities | 28.6 | — | — | — | |
| + Other Current Liabilities | — | 27.9 | 29.2 | 29.2 | |
| Current Liabilities | 145.4 | 143.8 | 194.5 | 194.5 | |
| Total Liabilities | 253.6 | 261.8 | 314.5 | 314.5 | |
| Total Equity & Liabilities | 540.9 | 559.6 | 639.7 | 639.7 | |
| Trade Payables — MSME split | |||||
| + Dues to Other Creditors — Current | — | 63.2 | 90.7 | 90.7 | |