| Tap a line for its trend | Currentlast 12M | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
| 441 | — | — | — | — | |
| 0.6 | 0.6 | 0.5 | 0.2 | 1.5 | |
| −1.9 | −1.9 | −1.0 | −0.4 | 0.3 | |
| 231 | 231 | 226 | 189 | 131 | |
| 670 | — | — | — | — | |
| 230 | 230 | 226 | 189 | 129 | |
| ₹326.47 | — | — | — | — | |
| 361 | 361 | 337 | 308 | 236 | |
| 63.9% | 63.9% | 67.2% | 61.3% | 55.5% | |
| 0.34× | — | — | — | — | |
| 1.04× | — | — | — | — | |
| 6.31× | — | — | — | — | |
| 10.41× | — | — | — | — | |
| 30.27× | — | — | — | — | |
Reference items — trailing FY values | |||||
| 645 | 616 | 492 | 375 | 337 | |
| 106 | 90.6 | 40.0 | 39.4 | 38.5 | |
| 64.3 | 48.0 | 8.9 | 29.0 | 29.5 | |
| — | 29.9 | 22.9 | 56.9 | −3.9 | |
| 22.1 | 22.1 | −16.1 | −51.4 | −72.6 | |
| — | 16.3 | −20.0 | −53.2 | −74.2 | |
| — | 7.8 | 39.0 | 108 | 68.7 | |
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 | — | — | — | — | 441.4 | |
| - Cash, Equiv & ST Investments | 1.5 | 0.2 | 0.5 | 0.6 | 0.6 | |
| + Minority Interest | 0.3 | -0.4 | -1.0 | -1.9 | -1.9 | |
| + Total Debt | 130.7 | 188.9 | 226.4 | 230.8 | 230.8 | |
| Enterprise Value | — | — | — | — | 669.6 | |
| Net Debt (memo) | 129.3 | 188.7 | 225.9 | 230.2 | 230.2 | |
| EV per Share | — | — | — | — | 326.47 | |
| Total Capital | 235.6 | 308.1 | 336.8 | 360.9 | 360.9 | |
| Total Debt/Total Capital | 55.50 | 61.30 | 67.22 | 63.94 | 63.94 | |
| Total Debt/EV | — | — | — | — | 0.34 | |
| EV/Sales | — | — | — | — | 1.04 | |
| EV/EBITDA | — | — | — | — | 6.31 | |
| EV/EBIT | — | — | — | — | 10.41 | |
| EV/Free Cash Flow | — | — | — | — | 30.27 | |
| Reference Items — Trailing FY Values | ||||||
| Sales | 336.5 | 375.4 | 491.8 | 616.4 | 644.6 | |
| EBITDA | 38.5 | 39.4 | 40.0 | 90.6 | 106.0 | |
| EBIT | 29.5 | 29.0 | 8.9 | 48.0 | 64.3 | |
| Operating Cash Flow | -3.9 | 56.9 | 22.9 | 29.9 | — | |
| Free Cash Flow | -72.6 | -51.4 | -16.1 | 22.1 | 22.1 | |
| FCFF (free cash flow to the firm) | -74.2 | -53.2 | -20.0 | 16.3 | — | |
| Capital Expenditure | 68.7 | 108.3 | 39.0 | 7.8 | — | |