| 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. | |||||
|---|---|---|---|---|---|---|
| — | 290 | 259 | 266 | 255 | ||
| — | 165 | 166 | 159 | 164 | ||
| — | −5.4 | −5.9 | −3.1 | −6.4 | ||
| — | −0.6 | −0.0 | 0.0 | 0.0 | ||
| — | 6.0 | 6.0 | 2.5 | 1.8 | ||
| — | −13.2 | 0.6 | −2.5 | −15.2 | ||
| — | −17.6 | −8.3 | 39.4 | −34.1 | ||
Changes in working capital | ||||||
| — | −36.8 | −168 | −262 | 486 | ||
| — | −261 | −112 | −105 | 83.1 | ||
| — | −58.6 | −6.4 | 2.9 | 35.5 | ||
| — | 14.9 | 10.1 | −0.5 | −1.5 | ||
| — | −21.9 | −35.7 | 52.3 | 142 | ||
| — | −0.0 | −0.3 | −0.8 | −1.9 | ||
| — | 309 | 280 | 127 | −945 | ||
| — | 33.6 | −4.9 | 9.2 | 46.5 | ||
| — | −0.0 | 0.0 | −0.0 | −0.0 | ||
| — | −76.9 | −13.4 | 72.0 | 60.9 | ||
| — | 86.6 | 0.2 | −0.2 | 0.2 | ||
| — | 22.3 | −4.3 | 6.9 | −8.9 | ||
| — | 7.3 | 3.9 | 3.2 | 3.0 | ||
Cash from operating activities | ||||||
| 633 | 588 | 494 | 463 | 486 | ||
| — | 437 | 366 | 367 | 266 | ||
| — | 1,025 | 860 | 830 | 753 | ||
| — | 158 | 97.3 | 134 | 86.4 | ||
| — | 867 | 763 | 696 | 666 | ||
Cash from investing activities | ||||||
| — | 509 | 535 | 278 | 204 | ||
| — | 11.4 | 0.0 | 0.0 | 0.0 | ||
| — | 16.9 | 0.0 | 24.0 | 34.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 2.5 | 0.0 | 0.0 | 0.0 | ||
| — | 19.8 | 52.2 | 1.0 | 0.0 | ||
| — | 120 | 0.0 | 27.2 | 24.4 | ||
| — | 8.1 | 11.9 | 4.1 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 28.5 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 33.5 | ||
| — | 0.0 | 0.0 | 6.1 | 0.0 | ||
| — | 1.2 | 0.0 | 0.0 | 0.0 | ||
| — | 2.3 | 2.5 | 26.0 | 10.4 | ||
| — | 0.0 | 1.0 | 1.5 | 0.5 | ||
| — | 5.4 | 5.5 | 4.4 | 14.8 | ||
| — | −15.5 | −41.5 | 1.8 | 0.0 | ||
| — | −607 | −504 | −277 | −135 | ||
Cash from financing activities | ||||||
| — | 7.4 | 2.1 | 0.2 | 3.3 | ||
| — | 2.6 | 0.0 | 0.0 | 0.0 | ||
| — | 264 | 246 | 222 | 11.5 | ||
| — | 199 | 196 | 302 | 361 | ||
| — | 51.7 | 44.2 | 34.2 | 0.0 | ||
| — | — | — | 0.0 | 30.9 | ||
| — | 147 | 149 | 151 | 153 | ||
| — | 104 | 130 | 154 | 4.0 | ||
| — | −228 | −271 | −419 | −534 | ||
| — | 32.2 | −11.6 | 0.6 | −3.4 | ||
| — | 32.2 | −11.6 | 0.6 | −3.4 | ||
| — | — | — | 57.0 | 56.4 | ||
Reference items | ||||||
| 1,130 | 1,004 | 853 | 845 | 800 | ||
| 10.9% | 10.8% | 10.3% | 10.9% | 9.5% | ||
| 347 | 347 | 228 | 418 | 462 | ||
| — | 265 | 130 | 189 | — | ||
| ₹13.24 | ₹13.24 | ₹8.69 | ₹15.96 | ₹17.62 | ||
| 38.48× | — | — | — | — | ||
| — | 2.03× | 2.08× | 1.97× | 1.61× | ||
| — | 158 | 97.3 | 134 | 86.4 | ||
| — | 147 | 149 | 151 | 153 | ||
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 | ||||||
| + Depreciation & Amortisation | 255.5 | 265.8 | 258.7 | 290.3 | — | |
| + Finance Costs | 164.3 | 159.3 | 165.8 | 164.9 | — | |
| + Interest Income | -6.4 | -3.1 | -5.9 | -5.4 | — | |
| + Dividend Income | 0.0 | 0.0 | -0.0 | -0.6 | — | |
| + Share-based Payments | 1.8 | 2.5 | 6.0 | 6.0 | — | |
| + Unrealised FX (Gain) / Loss | -15.2 | -2.5 | 0.6 | -13.2 | — | |
| + Other Non-cash Items | -34.1 | 39.4 | -8.3 | -17.6 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 486.4 | -261.7 | -167.7 | -36.8 | — | |
| + Trade Receivables — Current | 83.1 | -104.8 | -111.9 | -260.6 | — | |
| + Other Financial Assets — Current | 35.5 | 2.9 | -6.4 | -58.6 | — | |
| + Other Financial Assets — Non-current | -1.5 | -0.5 | 10.1 | 14.9 | — | |
| + Other Current Assets | 141.9 | 52.3 | -35.7 | -21.9 | — | |
| + Other Non-current Assets | -1.9 | -0.8 | -0.3 | -0.0 | — | |
| + Trade Payables — Current | -944.6 | 127.0 | 279.7 | 309.2 | — | |
| + Other Financial Liabilities — Current | 46.5 | 9.2 | -4.9 | 33.6 | — | |
| + Other Financial Liabilities — Non-current | -0.0 | -0.0 | 0.0 | -0.0 | — | |
| + Other Current Liabilities | 60.9 | 72.0 | -13.4 | -76.9 | — | |
| + Other Non-current Liabilities | 0.2 | -0.2 | 0.2 | 86.6 | — | |
| + Provisions — Current | -8.9 | 6.9 | -4.3 | 22.3 | — | |
| + Provisions — Non-current | 3.0 | 3.2 | 3.9 | 7.3 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 486.0 | 463.4 | 494.1 | 588.3 | 633.5 | |
| + Total Adjustments (incl. Working Capital) | 266.5 | 366.9 | 366.1 | 436.8 | — | |
| Cash from Operations (pre-tax) | 752.5 | 830.3 | 860.2 | 1,025.1 | — | |
| + Income Taxes Paid | 86.4 | 133.9 | 97.3 | 158.0 | — | |
| Cash from Operating Activities | 666.1 | 696.4 | 762.9 | 867.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 204.3 | 278.0 | 535.1 | 508.6 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 11.4 | — | |
| + Disp of Fixed Assets | 34.2 | 24.0 | 0.0 | 16.9 | — | |
| + Disp of Intangible Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | 2.5 | — | |
| + Disp of Investment Property | 0.0 | 1.0 | 52.2 | 19.8 | — | |
| + Purchase of Investments (Equity / Debt) | 24.4 | 27.2 | 0.0 | 120.0 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 4.1 | 11.9 | 8.1 | — | |
| + Acq of Interests in Joint Ventures | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 28.5 | 0.0 | 0.0 | — | |
| + Disp of Subsidiaries / Businesses (net) | 33.5 | 0.0 | 0.0 | 0.0 | — | |
| + Investment in Partnership Firms / LLPs | 0.0 | 6.1 | 0.0 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 0.0 | 1.2 | — | |
| + Loans & Advances Repaid | 10.4 | 26.0 | 2.5 | 2.3 | — | |
| + Dividends Received — Investing | 0.5 | 1.5 | 1.0 | 0.0 | — | |
| + Interest Received — Investing | 14.8 | 4.4 | 5.5 | 5.4 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 1.8 | -41.5 | -15.5 | — | |
| Cash from Investing Activities | -135.4 | -276.9 | -503.5 | -606.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Exercise of Stock Options | 3.3 | 0.2 | 2.1 | 7.4 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 2.6 | — | |
| + Proceeds from Borrowings | 11.5 | 222.3 | 246.1 | 263.8 | — | |
| + Repayment of Borrowings | 360.6 | 302.1 | 196.2 | 199.2 | — | |
| + Payment of Lease Liabilities | 0.0 | 34.2 | 44.2 | 51.7 | — | |
| + Payment of Finance Lease Liabilities | 30.9 | 0.0 | — | — | — | |
| + Interest Paid | 153.3 | 150.8 | 148.7 | 147.0 | — | |
| + Dividends Paid | 4.0 | 154.2 | 130.0 | 103.9 | — | |
| Cash from Financing Activities | -534.0 | -418.9 | -270.9 | -228.0 | — | |
| Net Changes in Cash (pre-FX) | -3.4 | 0.6 | -11.6 | 32.2 | — | |
| Net Changes in Cash | -3.4 | 0.6 | -11.6 | 32.2 | — | |
| Closing Cash | 56.4 | 57.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 800.0 | 845.2 | 853.4 | 1,004.4 | 1,129.9 | |
| EBITDA Margin % | 9.54 | 10.92 | 10.25 | 10.80 | 10.92 | |
| Free Cash Flow (CFO − Capex) | 461.7 | 418.4 | 227.8 | 347.0 | 347.0 | |
| Free Cash Flow to Equity | — | 189.2 | 129.7 | 265.1 | — | |
| Free Cash Flow per Basic Share | 17.62 | 15.96 | 8.69 | 13.24 | 13.24 | |
| Price to Free Cash Flow | — | — | — | — | 38.48 | |
| Cash Flow to Net Income | 1.61 | 1.97 | 2.08 | 2.03 | — | |
| Cash Paid for Taxes | 86.4 | 133.9 | 97.3 | 158.0 | — | |
| Cash Paid for Interest | 153.3 | 150.8 | 148.7 | 147.0 | — | |