| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 0.3 | 0.5 | 0.9 | 0.2 | |
| — | −1.4 | −1.6 | −0.9 | −0.5 | |
Changes in working capital | |||||
| — | 1.7 | −1.7 | 0.8 | 2.5 | |
| — | 0.3 | 0.8 | 4.1 | 0.2 | |
| — | 0.0 | 0.0 | −0.0 | 0.0 | |
| — | 0.0 | −0.0 | 0.0 | −0.1 | |
| — | 0.1 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.2 | 0.0 | 0.0 | 0.0 | |
| — | −0.4 | 0.3 | −0.8 | −0.5 | |
Cash from operating activities | |||||
| 2.8 | 2.8 | 4.7 | 4.3 | 3.8 | |
| — | 0.8 | −1.7 | 4.0 | 1.9 | |
| — | 3.6 | 3.0 | 8.3 | 5.8 | |
| — | 0.9 | 1.3 | 0.6 | 0.9 | |
| — | 2.7 | 1.7 | 7.7 | 4.9 | |
Cash from investing activities | |||||
| — | 0.0 | 0.3 | 0.3 | 1.3 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 18.4 | 0.0 | 0.0 | 0.0 | |
| — | 1.4 | 1.6 | 0.9 | 0.5 | |
| — | 0.0 | −3.8 | −7.1 | −7.4 | |
| — | −17.0 | −2.5 | −6.5 | −8.3 | |
Cash from financing activities | |||||
| — | 1.9 | 0.6 | 0.6 | 0.4 | |
| — | −1.9 | −0.6 | −0.6 | −0.4 | |
| — | −16.2 | −1.5 | 0.6 | −3.8 | |
| — | −16.2 | −1.5 | 0.6 | −3.8 | |
| — | — | — | 2.5 | 1.9 | |
Reference items | |||||
| 1.6 | 1.7 | 3.6 | 4.3 | 3.5 | |
| 8.1% | 8.1% | 14.1% | 17.9% | 15.4% | |
| 2.7 | 2.7 | 1.4 | 7.5 | 3.6 | |
| ₹2.10 | ₹2.10 | ₹1.09 | ₹5.81 | ₹2.80 | |
| 58.40× | — | — | — | — | |
| — | 1.31× | 0.47× | 2.40× | 1.71× | |
| — | 0.9 | 1.3 | 0.6 | 0.9 | |
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 0.2 | 0.9 | 0.5 | 0.3 | — | |
| + Interest Income | -0.5 | -0.9 | -1.6 | -1.4 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 2.5 | 0.8 | -1.7 | 1.7 | — | |
| + Other Financial Assets — Current | 0.2 | 4.1 | 0.8 | 0.3 | — | |
| + Other Financial Assets — Non-current | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Other Current Assets | -0.1 | 0.0 | -0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Provisions — Current | -0.5 | -0.8 | 0.3 | -0.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 3.8 | 4.3 | 4.7 | 2.8 | 2.8 | |
| + Total Adjustments (incl. Working Capital) | 1.9 | 4.0 | -1.7 | 0.8 | — | |
| Cash from Operations (pre-tax) | 5.8 | 8.3 | 3.0 | 3.6 | — | |
| + Income Taxes Paid | 0.9 | 0.6 | 1.3 | 0.9 | — | |
| Cash from Operating Activities | 4.9 | 7.7 | 1.7 | 2.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1.3 | 0.3 | 0.3 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 0.0 | 18.4 | — | |
| + Interest Received — Investing | 0.5 | 0.9 | 1.6 | 1.4 | — | |
| + Other Inflows / (Outflows) — Investing | -7.4 | -7.1 | -3.8 | 0.0 | — | |
| Cash from Investing Activities | -8.3 | -6.5 | -2.5 | -17.0 | — | |
| Cash from Financing Activities | ||||||
| + Dividends Paid | 0.4 | 0.6 | 0.6 | 1.9 | — | |
| Cash from Financing Activities | -0.4 | -0.6 | -0.6 | -1.9 | — | |
| Net Changes in Cash (pre-FX) | -3.8 | 0.6 | -1.5 | -16.2 | — | |
| Net Changes in Cash | -3.8 | 0.6 | -1.5 | -16.2 | — | |
| Closing Cash | 1.9 | 2.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 3.5 | 4.3 | 3.6 | 1.7 | 1.6 | |
| EBITDA Margin % | 15.38 | 17.93 | 14.13 | 8.14 | 8.07 | |
| Free Cash Flow (CFO − Capex) | 3.6 | 7.5 | 1.4 | 2.7 | 2.7 | |
| Free Cash Flow per Basic Share | 2.80 | 5.81 | 1.09 | 2.10 | 2.10 | |
| Price to Free Cash Flow | — | — | — | — | 58.40 | |
| Cash Flow to Net Income | 1.71 | 2.40 | 0.47 | 1.31 | — | |
| Cash Paid for Taxes | 0.9 | 0.6 | 1.3 | 0.9 | — | |