| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |||||
|---|---|---|---|---|---|---|
| — | 32.6 | 32.3 | 30.3 | 23.4 | ||
| — | 67.2 | 2.8 | 0.0 | 0.0 | ||
| — | 0.5 | 0.6 | 1.0 | 0.6 | ||
| — | −17.3 | −24.1 | −9.4 | −6.0 | ||
| — | 94.7 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.2 | 0.0 | 41.4 | ||
| — | −1.3 | −143 | 0.0 | 0.0 | ||
| — | −0.1 | 10.9 | 0.0 | 1.9 | ||
Changes in working capital | ||||||
| — | −80.0 | 18.5 | −3.8 | 4.1 | ||
| — | 0.0 | 119 | 0.0 | 0.0 | ||
| — | −10.1 | 12.8 | −60.7 | 80.0 | ||
| — | −4.1 | −11.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| −84.5 | −36.8 | −55.4 | 214 | 19.5 | ||
| — | −107 | 19.5 | −42.6 | 145 | ||
| — | −144 | −35.8 | 171 | 165 | ||
| — | −147 | −143 | −127 | −93.7 | ||
| — | −2.2 | −0.8 | −0.6 | −0.4 | ||
| — | −0.4 | −36.6 | −3.6 | 0.1 | ||
| — | −293 | −143 | 47.2 | 70.7 | ||
Cash from investing activities | ||||||
| — | 42.8 | 11.3 | 5.5 | 19.7 | ||
| — | 530 | 212 | 0.0 | 0.4 | ||
| — | 599 | 146 | 21.6 | 103 | ||
| — | 2.2 | 0.8 | 0.6 | 0.4 | ||
| — | 157 | 127 | 123 | 80.6 | ||
| — | 0.0 | 0.0 | 0.0 | −9.2 | ||
| — | −146 | −98.0 | −239 | −123 | ||
| — | 39.7 | −47.7 | −100.0 | 50.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | 169 | 23.7 | 20.0 | ||
| — | 3.8 | 0.0 | 0.0 | 0.0 | ||
| — | 253 | 0.0 | 0.0 | 0.0 | ||
| — | 1.5 | 4.0 | 0.0 | 0.0 | ||
| — | — | — | 2.0 | 1.1 | ||
| — | 255 | 165 | 21.7 | 18.9 | ||
| — | 1.5 | −25.8 | −31.1 | 140 | ||
| — | 1.5 | −25.8 | −31.1 | 140 | ||
| — | — | — | 95.8 | 469 | ||
Reference items | ||||||
| −299 | −282 | −238 | 97.2 | −26.8 | ||
| −93.8% | −133.1% | −508.8% | 20.6% | −9.2% | ||
| −336 | −336 | −154 | 41.7 | 51.1 | ||
| −₹72.86 | −₹72.86 | −₹33.43 | ₹9.04 | ₹11.08 | ||
| — | 5.44× | 4.30× | 0.22× | −2.65× | ||
| — | −0.4 | −36.6 | −3.6 | 0.1 | ||
From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.
In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | FY26 31/03/2026 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 23.4 | 30.3 | 32.3 | 32.6 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 2.8 | 67.2 | — | |
| + Finance Costs | 0.6 | 1.0 | 0.6 | 0.5 | — | |
| + Fair Value (Gains) / Losses | -6.0 | -9.4 | -24.1 | -17.3 | — | |
| + Undistributed Profits of Associates | 0.0 | 0.0 | 0.0 | 94.7 | — | |
| + Other Non-cash Items | 41.4 | 0.0 | 0.2 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -142.7 | -1.3 | — | |
| + Other Reconciling Items | 1.9 | 0.0 | 10.9 | -0.1 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 4.1 | -3.8 | 18.5 | -80.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 119.2 | 0.0 | — | |
| + Trade Payables — Current | 80.0 | -60.7 | 12.8 | -10.1 | — | |
| + Provisions — Current | 0.0 | 0.0 | -11.0 | -4.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 19.5 | 213.9 | -55.4 | -36.8 | -84.5 | |
| + Total Adjustments (incl. Working Capital) | 145.4 | -42.6 | 19.5 | -107.4 | — | |
| Cash from Operations (pre-tax) | 164.9 | 171.3 | -35.8 | -144.2 | — | |
| + Interest Received — Operating | -93.7 | -127.2 | -142.7 | -147.0 | — | |
| + Dividends Received — Operating | -0.4 | -0.6 | -0.8 | -2.2 | — | |
| + Income Taxes Paid | 0.1 | -3.6 | -36.6 | -0.4 | — | |
| Cash from Operating Activities | 70.7 | 47.2 | -142.8 | -293.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 19.7 | 5.5 | 11.3 | 42.8 | — | |
| + Acq of Other Long-term Assets | 0.4 | 0.0 | 211.6 | 529.9 | — | |
| + Disp of Other Long-term Assets | 102.7 | 21.6 | 145.6 | 598.7 | — | |
| + Dividends Received — Investing | 0.4 | 0.6 | 0.8 | 2.2 | — | |
| + Interest Received — Investing | 80.6 | 122.6 | 126.7 | 157.0 | — | |
| + Income Taxes (Paid) / Refund — Investing | -9.2 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | -122.9 | -239.2 | -98.0 | -145.6 | — | |
| Cash from Investing Activities | 50.0 | -100.0 | -47.7 | 39.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds — Change in Ownership of Subsidiaries | 20.0 | 23.7 | 168.7 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 0.0 | 0.0 | 0.0 | 3.8 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | 0.0 | 252.5 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 4.0 | 1.5 | — | |
| + Payment of Finance Lease Liabilities | 1.1 | 2.0 | — | — | — | |
| Cash from Financing Activities | 18.9 | 21.7 | 164.7 | 254.8 | — | |
| Net Changes in Cash (pre-FX) | 139.6 | -31.1 | -25.8 | 1.5 | — | |
| Net Changes in Cash | 139.6 | -31.1 | -25.8 | 1.5 | — | |
| Closing Cash | 469.1 | 95.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -26.8 | 97.2 | -238.2 | -281.7 | -298.5 | |
| EBITDA Margin % | -9.23 | 20.59 | -508.81 | -133.13 | -93.78 | |
| Free Cash Flow (CFO − Capex) | 51.1 | 41.7 | -154.1 | -335.7 | -335.7 | |
| Free Cash Flow per Basic Share | 11.08 | 9.04 | -33.43 | -72.86 | -72.86 | |
| Cash Flow to Net Income | -2.65 | 0.22 | 4.30 | 5.44 | — | |
| Cash Paid for Taxes | 0.1 | -3.6 | -36.6 | -0.4 | — | |