| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | −16.6 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 5.1 | −7.7 | 12.0 | ||
| — | 0.0 | 0.0 | −14.4 | −5.7 | ||
Cash from operating activities | ||||||
| 22.7 | 16.5 | 11.0 | 27.8 | 5.8 | ||
| — | 8.0 | 5.1 | −22.1 | 6.3 | ||
| — | 24.5 | 16.1 | 5.8 | 12.1 | ||
| — | −22.7 | −16.4 | 11.5 | −25.6 | ||
| — | 5.8 | 5.1 | −2.2 | 0.2 | ||
| — | −4.1 | −5.5 | 19.4 | −13.7 | ||
Cash from investing activities | ||||||
| — | −33.4 | −12.7 | −17.5 | 1.9 | ||
| — | −33.4 | −12.7 | −17.5 | 1.9 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 11.1 | ||
| — | 0.0 | 0.0 | 0.0 | 4.7 | ||
| — | 21.7 | 32.5 | −5.8 | 0.0 | ||
| — | 21.7 | 32.5 | −5.8 | 6.6 | ||
| — | −15.8 | 14.3 | −3.9 | −5.2 | ||
| — | −15.8 | 14.3 | −3.9 | −5.2 | ||
| — | — | — | 11.8 | 15.7 | ||
Reference items | ||||||
| 30.9 | 25.3 | 16.6 | 15.3 | 9.1 | ||
| 14.9% | 13.3% | 11.1% | 13.2% | 11.9% | ||
| −4.1 | −4.1 | −5.5 | 19.4 | −13.7 | ||
| −₹0.24 | −₹0.24 | −₹0.32 | ₹1.12 | −₹0.79 | ||
| — | −0.14× | −0.32× | 0.57× | −0.87× | ||
| — | 5.8 | 5.1 | −2.2 | 0.2 | ||
| — | — | — | — | 4.7 | ||
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 | Last 12M 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Undistributed Profits of Associates | 0.0 | 0.0 | 0.0 | -16.6 | — | |
| + Other Non-cash Items | 12.0 | -7.7 | 5.1 | 0.0 | — | |
| + Other Reconciling Items | -5.7 | -14.4 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 5.8 | 27.8 | 11.0 | 16.5 | 22.7 | |
| + Total Adjustments (incl. Working Capital) | 6.3 | -22.1 | 5.1 | 8.0 | — | |
| Cash from Operations (pre-tax) | 12.1 | 5.8 | 16.1 | 24.5 | — | |
| + Other Inflows / (Outflows) — Operating | -25.6 | 11.5 | -16.4 | -22.7 | — | |
| + Income Taxes Paid | 0.2 | -2.2 | 5.1 | 5.8 | — | |
| Cash from Operating Activities | -13.7 | 19.4 | -5.5 | -4.1 | — | |
| Cash from Investing Activities | ||||||
| + Other Inflows / (Outflows) — Investing | 1.9 | -17.5 | -12.7 | -33.4 | — | |
| Cash from Investing Activities | 1.9 | -17.5 | -12.7 | -33.4 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 11.1 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Paid | 4.7 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | -5.8 | 32.5 | 21.7 | — | |
| Cash from Financing Activities | 6.6 | -5.8 | 32.5 | 21.7 | — | |
| Net Changes in Cash (pre-FX) | -5.2 | -3.9 | 14.3 | -15.8 | — | |
| Net Changes in Cash | -5.2 | -3.9 | 14.3 | -15.8 | — | |
| Closing Cash | 15.7 | 11.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 9.1 | 15.3 | 16.6 | 25.3 | 30.9 | |
| EBITDA Margin % | 11.91 | 13.17 | 11.11 | 13.29 | 14.85 | |
| Free Cash Flow (CFO − Capex) | -13.7 | 19.4 | -5.5 | -4.1 | -4.1 | |
| Free Cash Flow per Basic Share | -0.79 | 1.12 | -0.32 | -0.24 | -0.24 | |
| Cash Flow to Net Income | -0.87 | 0.57 | -0.32 | -0.14 | — | |
| Cash Paid for Taxes | 0.2 | -2.2 | 5.1 | 5.8 | — | |
| Cash Paid for Interest | 4.7 | — | — | — | — | |