| Tap a line for its trend | FY26Mar 2026 |
|---|
Adjustments to reconcile profit — non-cash items | |
|---|---|
| 8.0 | |
| 11.7 | |
| −0.1 | |
| 0.0 | |
| 1.2 | |
Changes in working capital | |
| −36.4 | |
| −17.5 | |
| −0.1 | |
| −1.2 | |
| 11.1 | |
| −0.0 | |
| 3.7 | |
| 0.6 | |
| −0.7 | |
Cash from operating activities | |
| 33.8 | |
| −19.8 | |
| 14.0 | |
| 8.7 | |
| 5.4 | |
Cash from investing activities | |
| 0.4 | |
| 0.5 | |
| 20.0 | |
| 0.1 | |
| −20.8 | |
Cash from financing activities | |
| 13.4 | |
| 18.7 | |
| 7.6 | |
| 11.7 | |
| 12.9 | |
| −2.5 | |
| −2.5 | |
Reference items | |
| 53.2 | |
| 12.0% | |
| 5.0 | |
| ₹1.58 | |
| 0.23× | |
| 8.7 | |
| 11.7 | |
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 | FY26 31/03/2026 | |
|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||
| + Depreciation & Amortisation | 8.0 | |
| + Finance Costs | 11.7 | |
| + Interest Income | -0.1 | |
| + Other Non-cash Items | 0.0 | |
| + Other Reconciling Items | 1.2 | |
| Changes in Working Capital | ||
| + Inventories | -36.4 | |
| + Trade Receivables — Current | -17.5 | |
| + Other Financial Assets — Current | -0.1 | |
| + Other Current Assets | -1.2 | |
| + Trade Payables — Current | 11.1 | |
| + Other Financial Liabilities — Current | -0.0 | |
| + Other Current Liabilities | 3.7 | |
| + Provisions — Current | 0.6 | |
| + Provisions — Non-current | -0.7 | |
| Cash from Operating Activities | ||
| Profit Before Tax (per I/S) | 33.8 | |
| + Total Adjustments (incl. Working Capital) | -19.8 | |
| Cash from Operations (pre-tax) | 14.0 | |
| + Income Taxes Paid | 8.7 | |
| Cash from Operating Activities | 5.4 | |
| Cash from Investing Activities | ||
| + Acq of Fixed Assets (Capex) | 0.4 | |
| + Acq of Investment Property | 0.5 | |
| + Purchase of Investments (Equity / Debt) | 20.0 | |
| + Interest Received — Investing | 0.1 | |
| Cash from Investing Activities | -20.8 | |
| Cash from Financing Activities | ||
| + Proceeds from Issue of Shares | 13.4 | |
| + Proceeds from Borrowings | 18.7 | |
| + Repayment of Borrowings | 7.6 | |
| + Interest Paid | 11.7 | |
| Cash from Financing Activities | 12.9 | |
| Net Changes in Cash (pre-FX) | -2.5 | |
| Net Changes in Cash | -2.5 | |
| Reference Items | ||
| EBITDA | 53.2 | |
| EBITDA Margin % | 12.01 | |
| Free Cash Flow (CFO − Capex) | 5.0 | |
| Free Cash Flow per Basic Share | 1.58 | |
| Cash Flow to Net Income | 0.23 | |
| Cash Paid for Taxes | 8.7 | |
| Cash Paid for Interest | 11.7 | |