| Tap a line for its trend | Currentlast 12M | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
| 1,449 | — | — | — | — | |
| 50.4 | 50.4 | 43.9 | 85.8 | 35.7 | |
| 136 | 136 | 122 | 72.3 | 46.2 | |
| 40.6 | 40.6 | 29.0 | 63.1 | 105 | |
| 1,574 | — | — | — | — | |
| −9.8 | −9.8 | −14.9 | −22.7 | 69.2 | |
| ₹139.22 | — | — | — | — | |
| 1,003 | 1,003 | 852 | 784 | 412 | |
| 4.0% | 4.0% | 3.4% | 8.0% | 25.4% | |
| 0.03× | — | — | — | — | |
| 2.09× | — | — | — | — | |
| 13.06× | — | — | — | — | |
| 18.34× | — | — | — | — | |
Reference items — trailing FY values | |||||
| 752 | 698 | 579 | 501 | 466 | |
| 121 | 122 | 102 | 72.9 | 54.8 | |
| 85.8 | 88.6 | 87.1 | 63.8 | 47.7 | |
| — | 18.3 | 140 | −242 | −6.8 | |
| −61.0 | −61.0 | 35.2 | −287 | −52.3 | |
| — | −61.6 | 33.8 | −289 | −53.9 | |
| — | 79.3 | 104 | 45.5 | 45.5 | |
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 | Current/LTM TTM · last close | |
|---|---|---|---|---|---|---|
| Market Capitalization | — | — | — | — | 1,448.6 | |
| - Cash, Equiv & ST Investments | 35.7 | 85.8 | 43.9 | 50.4 | 50.4 | |
| + Minority Interest | 46.2 | 72.3 | 122.3 | 135.6 | 135.6 | |
| + Total Debt | 104.9 | 63.1 | 29.0 | 40.6 | 40.6 | |
| Enterprise Value | — | — | — | — | 1,574.4 | |
| Net Debt (memo) | 69.2 | -22.7 | -14.9 | -9.8 | -9.8 | |
| EV per Share | — | — | — | — | 139.22 | |
| Total Capital | 412.4 | 783.7 | 852.0 | 1,003.0 | 1,003.0 | |
| Total Debt/Total Capital | 25.43 | 8.05 | 3.40 | 4.05 | 4.05 | |
| Total Debt/EV | — | — | — | — | 0.03 | |
| EV/Sales | — | — | — | — | 2.09 | |
| EV/EBITDA | — | — | — | — | 13.06 | |
| EV/EBIT | — | — | — | — | 18.34 | |
| Reference Items — Trailing FY Values | ||||||
| Sales | 466.2 | 500.6 | 578.5 | 697.8 | 752.3 | |
| EBITDA | 54.8 | 72.9 | 102.4 | 121.5 | 120.6 | |
| EBIT | 47.7 | 63.8 | 87.1 | 88.6 | 85.8 | |
| Operating Cash Flow | -6.8 | -241.7 | 139.6 | 18.3 | — | |
| Free Cash Flow | -52.3 | -287.2 | 35.2 | -61.0 | -61.0 | |
| FCFF (free cash flow to the firm) | -53.9 | -288.8 | 33.8 | -61.6 | — | |
| Capital Expenditure | 45.5 | 45.5 | 104.4 | 79.3 | — | |