| 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. | |||||
|---|---|---|---|---|---|---|
| — | 9.6 | 7.2 | 7.6 | 7.0 | ||
| — | 1.9 | 1.7 | 1.6 | 1.6 | ||
| — | −0.4 | 0.0 | 0.0 | 0.0 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 3.7 | −0.7 | −0.0 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.1 | ||
| — | 0.0 | −0.0 | 0.1 | 0.0 | ||
Changes in working capital | ||||||
| — | −6.8 | 2.9 | −9.2 | 5.7 | ||
| — | 0.6 | −1.4 | −0.3 | −0.5 | ||
| — | −1.4 | −4.6 | 0.1 | 1.3 | ||
| — | −0.2 | −0.0 | −0.1 | −0.0 | ||
| — | 0.5 | 3.9 | −0.9 | 1.1 | ||
| — | 0.0 | −1.6 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.6 | 0.0 | 2.6 | −1.9 | ||
| — | 0.9 | 0.2 | 0.6 | 0.1 | ||
Cash from operating activities | ||||||
| 4.8 | 4.8 | 2.6 | 8.4 | 6.1 | ||
| — | 9.8 | 7.6 | 2.1 | 14.6 | ||
| — | 14.6 | 10.2 | 10.5 | 20.8 | ||
| — | 0.2 | 2.0 | 0.2 | 2.3 | ||
| — | 14.4 | 8.2 | 10.2 | 18.5 | ||
Cash from investing activities | ||||||
| — | 19.3 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −9.1 | −3.5 | −24.1 | ||
| — | 3.0 | 4.4 | −7.0 | 0.0 | ||
| — | 0.4 | 0.3 | 0.1 | 0.1 | ||
| — | −15.9 | −4.4 | −10.4 | −24.0 | ||
Cash from financing activities | ||||||
| — | 3.1 | −2.3 | 1.5 | 8.1 | ||
| — | 1.9 | 2.0 | 1.8 | 1.7 | ||
| — | 1.1 | −4.2 | −0.2 | 6.5 | ||
| — | −0.3 | −0.4 | −0.4 | 0.9 | ||
| — | −0.3 | −0.4 | −0.4 | 0.9 | ||
| — | — | — | 0.8 | 1.3 | ||
Reference items | ||||||
| 14.4 | 15.1 | 10.1 | 17.1 | 13.3 | ||
| 12.4% | 13.4% | 10.3% | 18.6% | 14.4% | ||
| −4.9 | −4.9 | 8.2 | 10.2 | 18.5 | ||
| — | −2.1 | 5.6 | 8.3 | — | ||
| −₹0.48 | −₹0.48 | ₹0.81 | ₹1.01 | ₹1.83 | ||
| — | 4.12× | 4.47× | 1.65× | 4.08× | ||
| — | 0.2 | 2.0 | 0.2 | 2.3 | ||
| — | 1.9 | 2.0 | 1.8 | 1.7 | ||
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 | 7.0 | 7.6 | 7.2 | 9.6 | — | |
| + Finance Costs | 1.6 | 1.6 | 1.7 | 1.9 | — | |
| + Interest Income | 0.0 | 0.0 | 0.0 | -0.4 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Other Non-cash Items | 0.2 | -0.0 | -0.7 | 3.7 | — | |
| + Other — Cash Effects are Investing / Financing | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.1 | -0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 5.7 | -9.2 | 2.9 | -6.8 | — | |
| + Other Financial Assets — Current | -0.5 | -0.3 | -1.4 | 0.6 | — | |
| + Other Financial Assets — Non-current | 1.3 | 0.1 | -4.6 | -1.4 | — | |
| + Other Current Assets | -0.0 | -0.1 | -0.0 | -0.2 | — | |
| + Trade Payables — Current | 1.1 | -0.9 | 3.9 | 0.5 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | -1.6 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -1.9 | 2.6 | 0.0 | 1.6 | — | |
| + Provisions — Current | 0.1 | 0.6 | 0.2 | 0.9 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 6.1 | 8.4 | 2.6 | 4.8 | 4.8 | |
| + Total Adjustments (incl. Working Capital) | 14.6 | 2.1 | 7.6 | 9.8 | — | |
| Cash from Operations (pre-tax) | 20.8 | 10.5 | 10.2 | 14.6 | — | |
| + Income Taxes Paid | 2.3 | 0.2 | 2.0 | 0.2 | — | |
| Cash from Operating Activities | 18.5 | 10.2 | 8.2 | 14.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 19.3 | — | |
| + Disp of Fixed Assets | -24.1 | -3.5 | -9.1 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | -7.0 | 4.4 | 3.0 | — | |
| + Interest Received — Investing | 0.1 | 0.1 | 0.3 | 0.4 | — | |
| Cash from Investing Activities | -24.0 | -10.4 | -4.4 | -15.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 8.1 | 1.5 | -2.3 | 3.1 | — | |
| + Interest Paid | 1.7 | 1.8 | 2.0 | 1.9 | — | |
| Cash from Financing Activities | 6.5 | -0.2 | -4.2 | 1.1 | — | |
| Net Changes in Cash (pre-FX) | 0.9 | -0.4 | -0.4 | -0.3 | — | |
| Net Changes in Cash | 0.9 | -0.4 | -0.4 | -0.3 | — | |
| Closing Cash | 1.3 | 0.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 13.3 | 17.1 | 10.1 | 15.1 | 14.4 | |
| EBITDA Margin % | 14.42 | 18.56 | 10.30 | 13.40 | 12.38 | |
| Free Cash Flow (CFO − Capex) | 18.5 | 10.2 | 8.2 | -4.9 | -4.9 | |
| Free Cash Flow to Equity | — | 8.3 | 5.6 | -2.1 | — | |
| Free Cash Flow per Basic Share | 1.83 | 1.01 | 0.81 | -0.48 | -0.48 | |
| Cash Flow to Net Income | 4.08 | 1.65 | 4.47 | 4.12 | — | |
| Cash Paid for Taxes | 2.3 | 0.2 | 2.0 | 0.2 | — | |
| Cash Paid for Interest | 1.7 | 1.8 | 2.0 | 1.9 | — | |