| Tap a line for its trend | 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. | ||||
|---|---|---|---|---|---|
| 30.0 | 71.8 | 71.2 | 70.0 | ||
| 29.0 | 11.4 | 12.5 | 16.0 | ||
| −258 | −258 | −224 | −142 | ||
| −1.2 | — | — | — | ||
Changes in working capital | |||||
| −65.2 | −262 | 29.3 | 39.0 | ||
| 15.7 | −63.2 | −1.7 | −28.7 | ||
| 31.8 | 40.5 | 96.0 | −1.4 | ||
Cash from operating activities | |||||
| 2,079 | 1,887 | 1,618 | 1,274 | ||
| 1,859 | 1,459 | 1,617 | 1,234 | ||
| 540 | 447 | 404 | 341 | ||
| 1,319 | 1,012 | 1,213 | 893 | ||
Cash from investing activities | |||||
| 28.6 | 0.5 | 0.2 | 0.5 | ||
| 385 | 125 | 144 | 102 | ||
| −371 | 182 | −416 | −148 | ||
Cash from financing activities | |||||
| 38.6 | 46.9 | 53.9 | 53.9 | ||
| 0.1 | — | — | — | ||
| 1,009 | — | — | — | ||
| −1,066 | −925 | −745 | −639 | ||
| −118 | 269 | 52.1 | 107 | ||
| 442 | 561 | 292 | 240 | ||
Reference items | |||||
| 1,892 | 1,695 | 1,453 | 1,206 | ||
| 27.3% | 26.4% | 24.8% | 22.5% | ||
| 1,319 | 1,012 | 1,213 | 893 | ||
| — | — | ₹570.73 | ₹420.42 | ||
| 0.85× | 0.72× | 1.01× | 0.94× | ||
| 540 | 447 | 404 | 341 | ||
| 0.1 | — | — | — | ||
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 70.0 | 71.2 | 71.8 | 30.0 | |
| + Finance Costs | 16.0 | 12.5 | 11.4 | 29.0 | |
| + Interest Income | -142.3 | -224.0 | -258.1 | -258.2 | |
| + Unrealised FX (Gain) / Loss | — | — | — | -1.2 | |
| Changes in Working Capital | |||||
| + Inventories | 39.0 | 29.3 | -262.5 | -65.2 | |
| + Trade Receivables — Current | -28.7 | -1.7 | -63.2 | 15.7 | |
| + Trade Payables — Current | -1.4 | 96.0 | 40.5 | 31.8 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 1,273.8 | 1,617.8 | 1,887.0 | 2,079.3 | |
| Cash from Operations (pre-tax) | 1,234.3 | 1,617.3 | 1,458.9 | 1,858.9 | |
| + Income Taxes Paid | 340.9 | 404.5 | 447.1 | 539.7 | |
| Cash from Operating Activities | 893.4 | 1,212.8 | 1,011.8 | 1,319.2 | |
| Cash from Investing Activities | |||||
| + Disp of Fixed Assets | 0.5 | 0.2 | 0.5 | 28.6 | |
| + Interest Received — Investing | 102.2 | 143.6 | 125.4 | 384.5 | |
| Cash from Investing Activities | -147.7 | -416.0 | 182.2 | -371.4 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | 53.9 | 53.9 | 46.9 | 38.6 | |
| + Interest Paid | — | — | — | 0.1 | |
| + Dividends Paid | — | — | — | 1,009.3 | |
| Cash from Financing Activities | -638.7 | -744.7 | -925.2 | -1,066.1 | |
| Net Changes in Cash | 107.0 | 52.1 | 268.9 | -118.3 | |
| Closing Cash | 239.7 | 291.7 | 560.6 | 442.3 | |
| Reference Items | |||||
| EBITDA | 1,205.6 | 1,453.1 | 1,694.6 | 1,892.1 | |
| EBITDA Margin % | 22.54 | 24.84 | 26.44 | 27.31 | |
| Free Cash Flow (CFO − Capex) | 893.4 | 1,212.8 | 1,011.8 | 1,319.2 | |
| Free Cash Flow per Basic Share | 420.42 | 570.73 | — | — | |
| Cash Flow to Net Income | 0.94 | 1.01 | 0.72 | 0.85 | |
| Cash Paid for Taxes | 340.9 | 404.5 | 447.1 | 539.7 | |
| Cash Paid for Interest | — | — | — | 0.1 | |