| 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. | |||||
|---|---|---|---|---|---|---|
| — | 290 | 256 | 249 | 239 | ||
| — | 170 | 156 | 152 | 138 | ||
| — | −14.7 | −21.5 | 16.3 | −15.7 | ||
| — | 6.1 | 1.9 | 4.2 | 0.0 | ||
| — | 2.3 | −0.6 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 28.8 | −33.3 | ||
| — | 0.0 | 0.0 | −114 | 0.0 | ||
| — | −8.2 | 19.1 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −308 | −189 | 69.6 | −116 | ||
| — | −23.0 | −92.4 | −93.5 | −6.8 | ||
| — | −32.4 | −22.6 | −15.3 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 86.8 | ||
| — | −113 | 22.2 | 88.4 | −66.8 | ||
| — | 206 | 234 | −58.7 | −33.4 | ||
| — | −9.8 | 6.7 | 20.9 | 12.7 | ||
| — | 10.6 | −22.0 | −17.3 | 31.1 | ||
| — | 10.1 | 2.5 | 2.8 | −3.6 | ||
Cash from operating activities | ||||||
| 263 | 262 | 225 | 164 | 128 | ||
| — | 187 | 349 | 333 | 233 | ||
| — | 449 | 574 | 497 | 361 | ||
| — | −1.2 | −1.4 | 0.0 | 0.0 | ||
| — | 43.3 | 43.3 | 62.7 | 43.3 | ||
| — | 404 | 530 | 434 | 317 | ||
Cash from investing activities | ||||||
| — | 109 | 95.8 | 82.3 | 63.2 | ||
| — | 0.6 | 4.6 | 2.2 | 2.0 | ||
| — | 0.0 | 0.0 | 94.5 | 0.0 | ||
| — | −1.1 | 0.4 | 0.0 | −28.6 | ||
| — | 7.3 | 14.9 | 9.3 | 8.5 | ||
| — | 1.5 | 1.5 | 8.2 | −4.3 | ||
| — | −98.4 | −75.2 | 31.9 | −28.5 | ||
Cash from financing activities | ||||||
| — | 9.8 | 5.3 | 2.3 | 5.4 | ||
| — | 135 | 0.0 | 0.0 | 0.0 | ||
| — | 164 | 20.0 | 0.0 | 137 | ||
| — | 22.1 | 96.5 | 132 | 41.1 | ||
| — | 266 | 241 | 0.0 | 0.0 | ||
| — | — | — | 222 | 213 | ||
| — | 84.9 | 77.3 | 77.9 | 86.1 | ||
| — | 71.4 | 66.7 | 13.3 | 0.0 | ||
| — | 0.0 | 0.0 | −49.3 | −0.0 | ||
| — | −406 | −456 | −491 | −198 | ||
| — | −100 | −1.7 | −25.2 | 91.1 | ||
| — | −100 | −1.7 | −25.2 | 91.1 | ||
| — | — | — | 153 | 178 | ||
Reference items | ||||||
| 731 | 705 | 602 | 511 | 453 | ||
| 13.4% | 13.4% | 13.0% | 12.0% | 10.2% | ||
| 295 | 295 | 434 | 352 | 254 | ||
| — | 352 | 280 | 142 | — | ||
| ₹22.10 | ₹22.10 | ₹32.45 | ₹26.33 | ₹19.01 | ||
| 16.24× | — | — | — | — | ||
| — | 2.20× | 16.06× | 3.17× | 3.65× | ||
| — | 43.3 | 43.3 | 62.7 | 43.3 | ||
| — | 84.9 | 77.3 | 77.9 | 86.1 | ||
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 | 238.7 | 249.2 | 255.7 | 289.7 | — | |
| + Finance Costs | 138.4 | 151.9 | 155.8 | 170.5 | — | |
| + Interest Income | -15.7 | 16.3 | -21.5 | -14.7 | — | |
| + Share-based Payments | 0.0 | 4.2 | 1.9 | 6.1 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.0 | -0.6 | 2.3 | — | |
| + Other Non-cash Items | -33.3 | 28.8 | 0.0 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -114.3 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 19.1 | -8.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -115.7 | 69.6 | -189.3 | -307.6 | — | |
| + Trade Receivables — Current | -6.8 | -93.5 | -92.4 | -23.0 | — | |
| + Other Financial Assets — Current | 0.0 | -15.3 | -22.6 | -32.4 | — | |
| + Other Financial Assets — Non-current | 86.8 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Assets | -66.8 | 88.4 | 22.2 | -112.8 | — | |
| + Trade Payables — Current | -33.4 | -58.7 | 233.6 | 206.1 | — | |
| + Other Financial Liabilities — Current | 12.7 | 20.9 | 6.7 | -9.8 | — | |
| + Other Current Liabilities | 31.1 | -17.3 | -22.0 | 10.6 | — | |
| + Provisions — Current | -3.6 | 2.8 | 2.5 | 10.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 128.0 | 163.8 | 225.1 | 261.9 | 263.1 | |
| + Total Adjustments (incl. Working Capital) | 232.5 | 333.0 | 349.2 | 186.9 | — | |
| Cash from Operations (pre-tax) | 360.6 | 496.8 | 574.3 | 448.8 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -1.4 | -1.2 | — | |
| + Income Taxes Paid | 43.3 | 62.7 | 43.3 | 43.3 | — | |
| Cash from Operating Activities | 317.3 | 434.2 | 529.5 | 404.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 63.2 | 82.3 | 95.8 | 109.0 | — | |
| + Disp of Fixed Assets | 2.0 | 2.2 | 4.6 | 0.6 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 94.5 | 0.0 | 0.0 | — | |
| + Loans & Advances Made | -28.6 | 0.0 | 0.4 | -1.1 | — | |
| + Interest Received — Investing | 8.5 | 9.3 | 14.9 | 7.3 | — | |
| + Other Inflows / (Outflows) — Investing | -4.3 | 8.2 | 1.5 | 1.5 | — | |
| Cash from Investing Activities | -28.5 | 31.9 | -75.2 | -98.4 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 5.4 | 2.3 | 5.3 | 9.8 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 135.0 | — | |
| + Proceeds from Borrowings | 137.0 | 0.0 | 20.0 | 163.9 | — | |
| + Repayment of Borrowings | 41.1 | 131.6 | 96.5 | 22.1 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 240.8 | 266.3 | — | |
| + Payment of Finance Lease Liabilities | 212.9 | 221.6 | — | — | — | |
| + Interest Paid | 86.1 | 77.9 | 77.3 | 84.9 | — | |
| + Dividends Paid | 0.0 | 13.3 | 66.7 | 71.4 | — | |
| + Other Inflows / (Outflows) — Financing | -0.0 | -49.3 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -197.7 | -491.2 | -456.0 | -406.0 | — | |
| Net Changes in Cash (pre-FX) | 91.1 | -25.2 | -1.7 | -100.1 | — | |
| Net Changes in Cash | 91.1 | -25.2 | -1.7 | -100.1 | — | |
| Closing Cash | 177.8 | 152.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 452.6 | 510.5 | 602.0 | 704.6 | 730.7 | |
| EBITDA Margin % | 10.24 | 11.99 | 13.03 | 13.38 | 13.44 | |
| Free Cash Flow (CFO − Capex) | 254.0 | 351.9 | 433.7 | 295.4 | 295.4 | |
| Free Cash Flow to Equity | — | 142.5 | 279.9 | 352.3 | — | |
| Free Cash Flow per Basic Share | 19.01 | 26.33 | 32.45 | 22.10 | 22.10 | |
| Price to Free Cash Flow | — | — | — | — | 16.24 | |
| Cash Flow to Net Income | 3.65 | 3.17 | 16.06 | 2.20 | — | |
| Cash Paid for Taxes | 43.3 | 62.7 | 43.3 | 43.3 | — | |
| Cash Paid for Interest | 86.1 | 77.9 | 77.3 | 84.9 | — | |