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 | 380.8 | 493.0 | 902.1 | 902.1 | |
| + Capital Work-in-Progress | 0.0 | 222.1 | 102.1 | 102.1 | |
| + Investment Property | 1.4 | — | 0.0 | 0.0 | |
| + Goodwill | 59.7 | 104.7 | 306.4 | 306.4 | |
| + Other Intangibles | 0.0 | 7.4 | 41.2 | 41.2 | |
| + Non-current Investments | 0.0 | 0.3 | 2.0 | 2.0 | |
| + Trade Receivables — Non-current | 0.0 | 5.3 | 0.0 | 0.0 | |
| + Other Non-current Financial Assets | 24.3 | 24.6 | 133.4 | 133.4 | |
| Non-current Financial Assets | 24.3 | 30.1 | 135.4 | 135.4 | |
| + Deferred Tax Assets | 10.3 | 18.1 | 26.5 | 26.5 | |
| + Other Non-current Assets | 32.6 | 24.6 | 55.8 | 55.8 | |
| Total Non-current Assets | 509.1 | 875.4 | 1,569.5 | 1,569.5 | |
| Current Assets | |||||
| + Inventories | 8.1 | 21.0 | 20.7 | 20.7 | |
| + Current Investments | 0.0 | 74.2 | 0.0 | 0.0 | |
| + Trade Receivables | 227.0 | 301.5 | 374.8 | 374.8 | |
| + Cash & Cash Equivalents | 112.7 | 361.6 | 221.1 | 221.1 | |
| + Other Bank Balances | 125.9 | 78.9 | 42.3 | 42.3 | |
| + Other Current Financial Assets | 0.0 | — | 38.7 | 38.7 | |
| Current Financial Assets | 465.6 | 816.3 | 676.8 | 676.8 | |
| + Other Current Assets | 21.8 | 15.3 | 14.5 | 14.5 | |
| Total Current Assets | 510.3 | 855.7 | 712.0 | 712.0 | |
| Total Assets | 1,019.3 | 1,731.2 | 2,281.5 | 2,281.5 | |
| Equity | |||||
| + Equity Share Capital | 85.9 | 96.4 | 96.4 | 96.4 | |
| + Other Equity / Reserves | 788.5 | 1,509.1 | 1,710.8 | 1,710.8 | |
| Equity — Owners of Parent | 874.3 | 1,605.5 | 1,807.2 | 1,807.2 | |
| + Minority Interest | 2.9 | 31.7 | — | — | |
| Total Equity | 874.3 | 1,637.1 | 1,807.2 | 1,807.2 | |
| Liabilities | |||||
| + Borrowings — Non-current | 75.2 | 0.0 | 226.9 | 226.9 | |
| + Other Non-current Financial Liab | — | 5.3 | 21.6 | 21.6 | |
| Non-current Financial Liabilities | 75.2 | 5.3 | 248.5 | 248.5 | |
| + Provisions — Non-current | 2.5 | 4.1 | 5.7 | 5.7 | |
| + Deferred Tax Liabilities | 0.0 | 0.0 | 19.1 | 19.1 | |
| + Other Non-current Liabilities | 0.0 | — | 17.3 | 17.3 | |
| Non-current Liabilities | 77.8 | 9.5 | 290.5 | 290.5 | |
| + Borrowings — Current | 7.8 | 0.0 | 26.5 | 26.5 | |
| + Trade Payables | 29.2 | 29.1 | 110.0 | 110.0 | |
| + Other Current Financial Liab | 26.9 | 39.6 | 33.3 | 33.3 | |
| Current Financial Liabilities | 63.8 | 68.7 | 169.8 | 169.8 | |
| + Provisions — Current | 0.1 | 11.2 | 3.4 | 3.4 | |
| + Current Tax Liabilities | 0.0 | — | 0.4 | 0.4 | |
| + Other Current Liabilities | 3.3 | 4.7 | 10.3 | 10.3 | |
| Current Liabilities | 67.2 | 84.6 | 183.9 | 183.9 | |
| Total Liabilities | 145.0 | 94.0 | 474.4 | 474.4 | |
| Total Equity & Liabilities | 1,019.3 | 1,731.2 | 2,281.5 | 2,281.5 | |
| Assets — additional as-filed lines | |||||
| + Current Tax Assets | 14.6 | 3.2 | 0.0 | 0.0 | |
| Trade Payables — MSME split | |||||
| + Dues to Micro & Small — Current | — | 12.5 | 37.2 | 37.2 | |
| + Dues to Other Creditors — Current | — | 16.7 | 72.7 | 72.7 | |