| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.7 | 1.8 | 1.4 | 1.2 | ||
| — | −39.1 | 0.0 | 25.6 | 1.9 | ||
| — | 205 | 239 | 265 | 172 | ||
| — | −577 | −619 | −593 | −387 | ||
| — | 0.0 | −7.8 | −0.1 | 0.1 | ||
| — | 4.6 | 7.3 | 0.0 | 0.2 | ||
| — | 0.0 | −0.6 | 0.0 | 0.0 | ||
| — | −29.3 | −13.2 | −30.5 | −19.2 | ||
| — | −6.9 | −0.0 | −8.2 | −2.1 | ||
| — | 0.0 | 0.3 | −0.1 | 0.0 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | −504 | 0.0 | ||
| — | −496 | 324 | 0.0 | 0.0 | ||
| — | 0.0 | 46.9 | 23.4 | 12.1 | ||
| — | 38.0 | 0.0 | −1.3 | −486 | ||
| — | −2.3 | −0.0 | 0.0 | 0.0 | ||
| — | 24.6 | 70.5 | −2.0 | −337 | ||
| — | 0.7 | −0.7 | 0.5 | 0.3 | ||
| — | 0.0 | 39.0 | 20.2 | 3.4 | ||
| — | 0.0 | −5.0 | 0.0 | 2.7 | ||
| — | −36.6 | −1.8 | 0.0 | 0.0 | ||
| — | 0.8 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 20.5 | ||
| — | 2.5 | 0.6 | 0.6 | 0.0 | ||
Cash from operating activities | ||||||
| 146 | 77.4 | 69.1 | 228 | 125 | ||
| — | −909 | 81.8 | −802 | −1,017 | ||
| — | −831 | 151 | −574 | −893 | ||
| — | 585 | 612 | 594 | 377 | ||
| — | 206 | 240 | 266 | 171 | ||
| — | 23.7 | 29.6 | 57.5 | 26.6 | ||
| — | −476 | 493 | −302 | −713 | ||
Cash from investing activities | ||||||
| — | 3.1 | 25.4 | 2.4 | 2.4 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
| — | 0.0 | 0.0 | 925 | 0.0 | ||
| — | 0.0 | 0.0 | 946 | 0.0 | ||
| — | 1,769 | 975 | 0.0 | 488 | ||
| — | 1,722 | 951 | 0.0 | 477 | ||
| — | −49.7 | −48.8 | 18.4 | −12.6 | ||
Cash from financing activities | ||||||
| — | 1.1 | 0.6 | 223 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 115 | ||
| — | 0.0 | 0.0 | 0.0 | 4.9 | ||
| — | 1,388 | 651 | 1,771 | 1,252 | ||
| — | 843 | 977 | 1,617 | 846 | ||
| — | 0.3 | 0.4 | 0.0 | 0.3 | ||
| — | — | — | 0.3 | 0.0 | ||
| — | 0.0 | −169 | 0.0 | 160 | ||
| — | 546 | −495 | 376 | 676 | ||
| — | 20.0 | −50.8 | 92.4 | −49.3 | ||
| — | 20.0 | −50.8 | 92.4 | −49.3 | ||
| — | — | — | 119 | 26.2 | ||
Reference items | ||||||
| — | −480 | 467 | −305 | −715 | ||
| — | 63.9 | −25.2 | −184 | — | ||
| — | −₹456.12 | ₹444.64 | −₹289.91 | −₹680.48 | ||
| — | −8.42× | 9.46× | −1.74× | −7.60× | ||
| — | 23.7 | 29.6 | 57.5 | 26.6 | ||
| — | 206 | 240 | 266 | 171 | ||
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 | 1.2 | 1.4 | 1.8 | 1.7 | — | |
| + Impairment Loss / (Reversal) | 1.9 | 25.6 | 0.0 | -39.1 | — | |
| + Finance Costs | 172.0 | 265.5 | 239.4 | 205.4 | — | |
| + Interest Income | -386.7 | -593.1 | -618.9 | -577.2 | — | |
| + Fair Value (Gains) / Losses | 0.1 | -0.1 | -7.8 | 0.0 | — | |
| + Share-based Payments | 0.2 | 0.0 | 7.3 | 4.6 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.0 | -0.6 | 0.0 | — | |
| + Other Non-cash Items | -19.2 | -30.5 | -13.2 | -29.3 | — | |
| + Other — Cash Effects are Investing / Financing | -2.1 | -8.2 | -0.0 | -6.9 | — | |
| + Other Reconciling Items | 0.0 | -0.1 | 0.3 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | -503.9 | 0.0 | 0.0 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 324.2 | -495.6 | — | |
| + Other Financial Assets — Current | 12.1 | 23.4 | 46.9 | 0.0 | — | |
| + Other Current Assets | -486.5 | -1.3 | 0.0 | 38.0 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | -0.0 | -2.3 | — | |
| + Other Bank Balances | -337.3 | -2.0 | 70.5 | 24.6 | — | |
| + Trade Payables — Current | 0.3 | 0.5 | -0.7 | 0.7 | — | |
| + Other Financial Liabilities — Current | 3.4 | 20.2 | 39.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 2.7 | 0.0 | -5.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | -1.8 | -36.6 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.0 | 0.8 | — | |
| + Provisions — Current | 20.5 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.0 | 0.6 | 0.6 | 2.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 125.0 | 228.1 | 69.1 | 77.4 | 145.7 | |
| + Total Adjustments (incl. Working Capital) | -1,017.5 | -802.0 | 81.8 | -908.8 | — | |
| Cash from Operations (pre-tax) | -892.5 | -573.9 | 150.9 | -831.5 | — | |
| + Interest Received — Operating | 376.9 | 594.5 | 611.8 | 584.5 | — | |
| + Interest Paid — Operating | 170.7 | 265.5 | 240.3 | 205.7 | — | |
| + Income Taxes Paid | 26.6 | 57.5 | 29.6 | 23.7 | — | |
| Cash from Operating Activities | -713.0 | -302.4 | 492.8 | -476.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 2.4 | 2.4 | 25.4 | 3.1 | — | |
| + Disp of Fixed Assets | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 925.2 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | 945.8 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 487.5 | 0.0 | 974.7 | 1,768.8 | — | |
| + Sale of Investments (Equity / Debt) | 477.3 | 0.0 | 951.3 | 1,722.2 | — | |
| Cash from Investing Activities | -12.6 | 18.4 | -48.8 | -49.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 223.0 | 0.6 | 1.1 | — | |
| + Proceeds from Other Equity Instruments | 115.0 | 0.0 | 0.0 | 0.0 | — | |
| + Payments for Other Equity Instruments | 4.9 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 1,252.2 | 1,770.8 | 651.2 | 1,388.4 | — | |
| + Repayment of Borrowings | 845.9 | 1,617.2 | 977.2 | 843.1 | — | |
| + Payment of Lease Liabilities | 0.3 | 0.0 | 0.4 | 0.3 | — | |
| + Payment of Finance Lease Liabilities | 0.0 | 0.3 | — | — | — | |
| + Other Inflows / (Outflows) — Financing | 160.1 | 0.0 | -169.0 | 0.0 | — | |
| Cash from Financing Activities | 676.3 | 376.4 | -494.9 | 546.1 | — | |
| Net Changes in Cash (pre-FX) | -49.3 | 92.4 | -50.8 | 20.0 | — | |
| Net Changes in Cash | -49.3 | 92.4 | -50.8 | 20.0 | — | |
| Closing Cash | 26.2 | 118.6 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -715.4 | -304.8 | 467.4 | -479.5 | — | |
| Free Cash Flow to Equity | — | -184.3 | -25.2 | 63.9 | — | |
| Free Cash Flow per Basic Share | -680.48 | -289.91 | 444.64 | -456.12 | — | |
| Cash Flow to Net Income | -7.60 | -1.74 | 9.46 | -8.42 | — | |
| Cash Paid for Taxes | 26.6 | 57.5 | 29.6 | 23.7 | — | |
| Cash Paid for Interest | 170.7 | 265.5 | 240.3 | 205.7 | — | |