| Tap a line for its trend | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Non-current assets | ||||
|---|---|---|---|---|
| 96.1 | 153 | 146 | 14.1 | |
| 0.2 | 0.3 | 0.7 | 0.1 | |
| 45.9 | 45.9 | 45.9 | 0.0 | |
| 967 | 1,175 | 833 | 446 | |
| 158 | 237 | 402 | 202 | |
| 0.0 | — | 9.2 | 2.7 | |
| 389 | — | 4.7 | 0.0 | |
| 4.5 | 4.4 | 0.0 | 0.0 | |
| 4.4 | 0.0 | 0.0 | 0.0 | |
| 7.6 | 8.4 | 11.3 | 6.7 | |
| 16.5 | 12.8 | 11.3 | 6.7 | |
| 15.5 | 17.1 | 11.2 | 5.0 | |
| 4.1 | 9.9 | 7.4 | 79.3 | |
| 1,693 | 1,651 | 1,472 | 756 | |
Current assets | ||||
| 2.9 | 3.0 | 2.5 | 1.3 | |
| 0.2 | 0.2 | 0.0 | 0.0 | |
| 33.6 | 46.1 | 39.0 | 5.5 | |
| 29.9 | 53.6 | 19.7 | 84.8 | |
| 0.0 | 22.1 | 9.1 | 2.1 | |
| 0.6 | 8.7 | 8.7 | 0.0 | |
| 43.1 | 47.0 | 31.1 | 5.4 | |
| 107 | 178 | 108 | 97.8 | |
| 29.0 | — | 51.1 | 36.4 | |
| 139 | 228 | 161 | 136 | |
| 1,832 | 1,880 | 1,633 | 892 | |
Equity | ||||
| 96.2 | 74.4 | 69.2 | 61.6 | |
| 862 | 183 | 308 | 244 | |
| 958 | 257 | 377 | 306 | |
| 958 | 257 | 377 | 306 | |
Liabilities | ||||
| 287 | 431 | 146 | 221 | |
| 344 | 568 | 521 | 145 | |
| 631 | 998 | 668 | 366 | |
| 0.0 | 5.1 | 3.6 | 2.1 | |
| 23.0 | 28.6 | 21.5 | 50.4 | |
| 17.2 | 15.7 | 0.0 | 62.4 | |
| 671 | 1,048 | 693 | 481 | |
| 14.5 | 82.5 | 305 | 9.6 | |
| 38.9 | 59.7 | 50.7 | 28.4 | |
| 26.7 | 317 | 128 | 4.8 | |
| 80.0 | 460 | 484 | 42.8 | |
| 0.0 | 1.2 | 1.1 | 0.7 | |
| 25.5 | 10.4 | 1.1 | 0.0 | |
| 97.5 | 104 | 77.5 | 61.0 | |
| 203 | 575 | 564 | 105 | |
| 874 | 1,623 | 1,256 | 586 | |
| 1,832 | 1,880 | 1,633 | 892 | |
Assets — additional as-filed lines | ||||
| 0.0 | 47.6 | 0.0 | 0.0 | |
Trade payables — MSME split | ||||
| 2.9 | 3.2 | — | — | |
| 36.0 | 56.5 | — | — | |
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share As of | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Non-current Assets | ||||||
| + Property, Plant & Equipment | 14.1 | 146.4 | 152.9 | 96.1 | 96.1 | |
| + Capital Work-in-Progress | 0.1 | 0.7 | 0.3 | 0.2 | 0.2 | |
| + Investment Property | 0.0 | 45.9 | 45.9 | 45.9 | 45.9 | |
| + Goodwill | 445.8 | 833.3 | 1,175.1 | 967.4 | 967.4 | |
| + Other Intangibles | 202.4 | 402.2 | 237.4 | 158.3 | 158.3 | |
| + Intangibles under Development | 2.7 | 9.2 | — | 0.0 | 0.0 | |
| + Investments (Equity Method) | 0.0 | 4.7 | — | 389.1 | 389.1 | |
| + Non-current Investments | 0.0 | 0.0 | 4.4 | 4.5 | 4.5 | |
| + Long-term Loans | 0.0 | 0.0 | 0.0 | 4.4 | 4.4 | |
| + Other Non-current Financial Assets | 6.7 | 11.3 | 8.4 | 7.6 | 7.6 | |
| Non-current Financial Assets | 6.7 | 11.3 | 12.8 | 16.5 | 16.5 | |
| + Deferred Tax Assets | 5.0 | 11.2 | 17.1 | 15.5 | 15.5 | |
| + Other Non-current Assets | 79.3 | 7.4 | 9.9 | 4.1 | 4.1 | |
| Total Non-current Assets | 756.1 | 1,472.3 | 1,651.3 | 1,692.8 | 1,692.8 | |
| Current Assets | ||||||
| + Inventories | 1.3 | 2.5 | 3.0 | 2.9 | 2.9 | |
| + Current Investments | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | |
| + Trade Receivables | 5.5 | 39.0 | 46.1 | 33.6 | 33.6 | |
| + Cash & Cash Equivalents | 84.8 | 19.7 | 53.6 | 29.9 | 29.9 | |
| + Other Bank Balances | 2.1 | 9.1 | 22.1 | 0.0 | 0.0 | |
| + Short-term Loans | 0.0 | 8.7 | 8.7 | 0.6 | 0.6 | |
| + Other Current Financial Assets | 5.4 | 31.1 | 47.0 | 43.1 | 43.1 | |
| Current Financial Assets | 97.8 | 107.5 | 177.7 | 107.4 | 107.4 | |
| + Other Current Assets | 36.4 | 51.1 | — | 29.0 | 29.0 | |
| Total Current Assets | 135.6 | 161.1 | 228.3 | 139.4 | 139.4 | |
| Total Assets | 891.7 | 1,633.4 | 1,879.7 | 1,832.2 | 1,832.2 | |
| Equity | ||||||
| + Equity Share Capital | 61.6 | 69.2 | 74.4 | 96.2 | 96.2 | |
| + Other Equity / Reserves | 244.4 | 307.9 | 182.6 | 862.2 | 862.2 | |
| Equity — Owners of Parent | 305.9 | 377.1 | 257.0 | 958.4 | 958.4 | |
| Total Equity | 305.9 | 377.1 | 257.0 | 958.4 | 958.4 | |
| Liabilities | ||||||
| + Borrowings — Non-current | 221.2 | 146.5 | 430.9 | 286.5 | 286.5 | |
| + Other Non-current Financial Liab | 145.1 | 521.1 | 567.6 | 344.1 | 344.1 | |
| Non-current Financial Liabilities | 366.4 | 667.6 | 998.5 | 630.6 | 630.6 | |
| + Provisions — Non-current | 2.1 | 3.6 | 5.1 | 0.0 | 0.0 | |
| + Deferred Tax Liabilities | 50.4 | 21.5 | 28.6 | 23.0 | 23.0 | |
| + Other Non-current Liabilities | 62.4 | 0.0 | 15.7 | 17.2 | 17.2 | |
| Non-current Liabilities | 481.2 | 692.6 | 1,047.9 | 670.9 | 670.9 | |
| + Borrowings — Current | 9.6 | 305.2 | 82.5 | 14.5 | 14.5 | |
| + Trade Payables | 28.4 | 50.7 | 59.7 | 38.9 | 38.9 | |
| + Other Current Financial Liab | 4.8 | 128.2 | 317.4 | 26.7 | 26.7 | |
| Current Financial Liabilities | 42.8 | 484.0 | 459.6 | 80.0 | 80.0 | |
| + Provisions — Current | 0.7 | 1.1 | 1.2 | 0.0 | 0.0 | |
| + Current Tax Liabilities | 0.0 | 1.1 | 10.4 | 25.5 | 25.5 | |
| + Other Current Liabilities | 61.0 | 77.5 | 103.7 | 97.5 | 97.5 | |
| Current Liabilities | 104.5 | 563.7 | 574.9 | 203.0 | 203.0 | |
| Total Liabilities | 585.7 | 1,256.3 | 1,622.7 | 873.8 | 873.8 | |
| Total Equity & Liabilities | 891.7 | 1,633.4 | 1,879.7 | 1,832.2 | 1,832.2 | |
| Assets — additional as-filed lines | ||||||
| + Current Tax Assets | 0.0 | 0.0 | 47.6 | 0.0 | 0.0 | |
| Trade Payables — MSME split | ||||||
| + Dues to Micro & Small — Current | — | — | 3.2 | 2.9 | 2.9 | |
| + Dues to Other Creditors — Current | — | — | 56.5 | 36.0 | 36.0 | |