| Tap a line for its trend | Currentlast 12M | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22 and earlierAlpha Plus |
|---|
| 914 | — | — | — | — | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 14.6 | 14.6 | 18.2 | 15.1 | 8.0 | ||
| 86.4 | 86.4 | 68.6 | 56.4 | 35.9 | ||
| 873 | 873 | 738 | 477 | 332 | ||
| 1,858 | — | — | — | — | ||
| 858 | 858 | 720 | 462 | 324 | ||
| ₹429.69 | — | — | — | — | ||
| 1,323 | 1,323 | 1,116 | 801 | 577 | ||
| 66.0% | 66.0% | 66.2% | 59.6% | 57.5% | ||
| 0.47× | — | — | — | — | ||
| 3.31× | — | — | — | — | ||
| 15.93× | — | — | — | — | ||
| 16.34× | — | — | — | — | ||
Reference items — trailing FY values | ||||||
| 561 | 551 | 499 | 510 | 389 | ||
| 117 | 127 | 104 | 113 | 77.5 | ||
| 114 | 124 | 102 | 111 | 75.6 | ||
| — | −70.8 | −178 | −147 | −11.8 | ||
| −70.8 | −70.8 | −254 | −148 | −11.8 | ||
| — | −87.4 | −261 | −127 | −16.5 | ||
| — | 0.0 | 76.3 | 1.2 | 0.0 | ||
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 | — | — | — | — | 913.8 | |
| - Cash, Equiv & ST Investments | 8.0 | 15.1 | 18.2 | 14.6 | 14.6 | |
| + Minority Interest | 35.9 | 56.4 | 68.6 | 86.4 | 86.4 | |
| + Total Debt | 331.9 | 477.4 | 738.4 | 872.9 | 872.9 | |
| Enterprise Value | — | — | — | — | 1,858.4 | |
| Net Debt (memo) | 323.9 | 462.3 | 720.2 | 858.2 | 858.2 | |
| EV per Share | — | — | — | — | 429.69 | |
| Total Capital | 577.5 | 800.8 | 1,116.2 | 1,322.7 | 1,322.7 | |
| Total Debt/Total Capital | 57.47 | 59.62 | 66.15 | 65.99 | 65.99 | |
| Total Debt/EV | — | — | — | — | 0.47 | |
| EV/Sales | — | — | — | — | 3.31 | |
| EV/EBITDA | — | — | — | — | 15.93 | |
| EV/EBIT | — | — | — | — | 16.34 | |
| Reference Items — Trailing FY Values | ||||||
| Sales | 389.4 | 510.1 | 498.8 | 551.0 | 561.1 | |
| EBITDA | 77.5 | 113.1 | 104.3 | 126.6 | 116.7 | |
| EBIT | 75.6 | 111.0 | 101.9 | 123.7 | 113.7 | |
| Operating Cash Flow | -11.8 | -146.7 | -177.8 | -70.8 | — | |
| Free Cash Flow | -11.8 | -147.9 | -254.1 | -70.8 | -70.8 | |
| FCFF (free cash flow to the firm) | -16.5 | -127.0 | -261.1 | -87.4 | — | |
| Capital Expenditure | 0.0 | 1.2 | 76.3 | 0.0 | — | |