| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.1 | 0.0 | 2.0 | 0.0 | ||
| — | 0.0 | −16.5 | 0.0 | 3.4 | ||
| — | 0.3 | 0.2 | 0.4 | 0.2 | ||
| — | −2.2 | −2.0 | −2.3 | −0.1 | ||
| — | −0.6 | −0.4 | −0.2 | −0.2 | ||
| — | 0.0 | 0.0 | −10.0 | 0.0 | ||
| — | 11.3 | 0.0 | 0.0 | 0.0 | ||
| — | 0.9 | 0.0 | 0.4 | 0.0 | ||
Changes in working capital | ||||||
| — | 4.3 | −4.0 | −1.0 | 2.8 | ||
| — | 5.6 | −8.2 | 2.5 | −6.5 | ||
| — | 0.9 | 20.4 | 0.0 | 0.0 | ||
| — | −5.9 | 0.0 | −3.7 | 0.0 | ||
| — | −0.9 | 0.0 | 0.0 | −12.9 | ||
| — | 3.4 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 3.5 | −1.3 | 1.0 | ||
Cash from operating activities | ||||||
| 5.9 | 16.7 | 25.7 | 20.7 | 15.9 | ||
| — | 19.1 | −7.0 | −13.4 | −12.2 | ||
| — | 35.8 | 18.7 | 7.3 | 3.8 | ||
| — | −23.0 | −7.6 | 0.0 | −8.6 | ||
| — | 2.8 | 4.1 | 3.6 | 0.0 | ||
| — | 10.0 | 7.1 | 3.6 | −4.8 | ||
Cash from investing activities | ||||||
| — | 4.0 | 11.4 | 6.4 | 1.1 | ||
| — | 0.0 | 0.0 | 0.0 | 2.5 | ||
| — | 10.3 | 3.4 | 9.5 | 0.5 | ||
| — | 0.0 | −11.3 | 0.0 | 0.0 | ||
| — | 0.6 | 0.4 | 0.2 | 0.2 | ||
| — | 2.2 | 2.0 | 2.3 | 0.1 | ||
| — | −11.6 | −1.1 | −13.3 | 1.2 | ||
Cash from financing activities | ||||||
| — | 2.5 | 0.0 | 3.7 | 0.2 | ||
| — | 0.0 | 5.2 | 0.8 | 3.4 | ||
| — | 0.3 | 0.2 | 0.4 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 2.2 | −5.5 | 2.6 | −3.5 | ||
| — | 0.6 | 0.5 | −7.1 | −7.2 | ||
| — | 0.6 | 0.5 | −7.1 | −7.2 | ||
| — | — | — | 3.1 | −4.6 | ||
Reference items | ||||||
| −1.1 | 3.3 | 4.8 | 8.1 | 7.6 | ||
| −1.0% | 3.1% | 4.2% | 7.5% | 8.2% | ||
| 6.0 | 6.0 | −4.3 | −2.7 | −6.0 | ||
| — | 8.2 | −9.8 | −0.2 | — | ||
| ₹2.85 | ₹2.85 | −₹2.05 | −₹1.30 | −₹2.84 | ||
| 18.31× | — | — | — | — | ||
| — | 0.66× | 0.36× | 0.22× | −0.38× | ||
| — | 2.8 | 4.1 | 3.6 | 0.0 | ||
| — | 0.3 | 0.2 | 0.4 | 0.2 | ||
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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 0.0 | 2.0 | 0.0 | 2.1 | — | |
| + Impairment Loss / (Reversal) | 3.4 | 0.0 | -16.5 | 0.0 | — | |
| + Finance Costs | 0.2 | 0.4 | 0.2 | 0.3 | — | |
| + Interest Income | -0.1 | -2.3 | -2.0 | -2.2 | — | |
| + Dividend Income | -0.2 | -0.2 | -0.4 | -0.6 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -10.0 | 0.0 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.0 | 0.0 | 11.3 | — | |
| + Other Non-cash Items | 0.0 | 0.4 | 0.0 | 0.9 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 2.8 | -1.0 | -4.0 | 4.3 | — | |
| + Trade Receivables — Current | -6.5 | 2.5 | -8.2 | 5.6 | — | |
| + Trade Payables — Current | 0.0 | 0.0 | 20.4 | 0.9 | — | |
| + Trade Payables — Non-current | 0.0 | -3.7 | 0.0 | -5.9 | — | |
| + Other Current Liabilities | -12.9 | 0.0 | 0.0 | -0.9 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.0 | 3.4 | — | |
| + Provisions — Current | 1.0 | -1.3 | 3.5 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 15.9 | 20.7 | 25.7 | 16.7 | 5.9 | |
| + Total Adjustments (incl. Working Capital) | -12.2 | -13.4 | -7.0 | 19.1 | — | |
| Cash from Operations (pre-tax) | 3.8 | 7.3 | 18.7 | 35.8 | — | |
| + Other Inflows / (Outflows) — Operating | -8.6 | 0.0 | -7.6 | -23.0 | — | |
| + Income Taxes Paid | 0.0 | 3.6 | 4.1 | 2.8 | — | |
| Cash from Operating Activities | -4.8 | 3.6 | 7.1 | 10.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1.1 | 6.4 | 11.4 | 4.0 | — | |
| + Disp of Fixed Assets | 2.5 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.5 | 9.5 | 3.4 | 10.3 | — | |
| + Investment in Partnership Firms / LLPs | 0.0 | 0.0 | -11.3 | 0.0 | — | |
| + Dividends Received — Investing | 0.2 | 0.2 | 0.4 | 0.6 | — | |
| + Interest Received — Investing | 0.1 | 2.3 | 2.0 | 2.2 | — | |
| Cash from Investing Activities | 1.2 | -13.3 | -1.1 | -11.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.2 | 3.7 | 0.0 | 2.5 | — | |
| + Repayment of Borrowings | 3.4 | 0.8 | 5.2 | 0.0 | — | |
| + Interest Paid | 0.2 | 0.4 | 0.2 | 0.3 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -3.5 | 2.6 | -5.5 | 2.2 | — | |
| Net Changes in Cash (pre-FX) | -7.2 | -7.1 | 0.5 | 0.6 | — | |
| Net Changes in Cash | -7.2 | -7.1 | 0.5 | 0.6 | — | |
| Closing Cash | -4.6 | 3.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 7.6 | 8.1 | 4.8 | 3.3 | -1.1 | |
| EBITDA Margin % | 8.17 | 7.45 | 4.23 | 3.11 | -0.99 | |
| Free Cash Flow (CFO − Capex) | -6.0 | -2.7 | -4.3 | 6.0 | 6.0 | |
| Free Cash Flow to Equity | — | -0.2 | -9.8 | 8.2 | — | |
| Free Cash Flow per Basic Share | -2.84 | -1.30 | -2.05 | 2.85 | 2.85 | |
| Price to Free Cash Flow | — | — | — | — | 18.31 | |
| Cash Flow to Net Income | -0.38 | 0.22 | 0.36 | 0.66 | — | |
| Cash Paid for Taxes | 0.0 | 3.6 | 4.1 | 2.8 | — | |
| Cash Paid for Interest | 0.2 | 0.4 | 0.2 | 0.3 | — | |