| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1,009 | 881 | 683 | 485 | ||
| — | 10,282 | 7,966 | 4,631 | 3,190 | ||
| — | 28,666 | 24,771 | 18,725 | 12,560 | ||
| — | −72,776 | −61,164 | −48,307 | −35,550 | ||
| — | −1.1 | −1.3 | 0.0 | 0.0 | ||
| — | −471 | −539 | −308 | −334 | ||
| — | 440 | 394 | 268 | 224 | ||
| — | −463 | −544 | −50.8 | −48.0 | ||
Changes in working capital | ||||||
| — | −1,03,846 | −90,195 | −88,645 | −54,506 | ||
| — | 737 | 532 | −306 | 96.6 | ||
| — | 6,246 | −1,546 | −33.6 | 47.2 | ||
| — | −4,124 | −3,096 | −3,589 | −2,442 | ||
| — | 226 | −186 | 612 | 293 | ||
| — | 724 | −7.5 | 125 | 80.4 | ||
| — | 526 | 261 | 243 | 105 | ||
| — | 251 | 67.3 | 89.8 | 75.8 | ||
Cash from operating activities | ||||||
| 29,506 | 25,800 | 22,062 | 19,302 | 15,526 | ||
| — | −1,32,575 | −1,22,406 | −1,15,863 | −75,723 | ||
| — | −1,06,775 | −1,00,344 | −96,561 | −60,197 | ||
| — | 73,341 | 60,530 | 45,854 | 35,034 | ||
| — | 25,947 | 22,421 | 17,044 | 13,112 | ||
| — | 51.4 | 28.6 | 89.6 | 107 | ||
| — | 6,461 | 5,948 | 5,098 | 3,972 | ||
| — | −65,790 | −68,154 | −72,760 | −42,140 | ||
Cash from investing activities | ||||||
| — | 560 | 584 | 604 | 483 | ||
| — | 401 | 498 | 434 | 395 | ||
| — | 65.3 | 36.4 | 38.9 | 19.8 | ||
| — | 1,04,480 | 47,899 | 1,41,563 | 3,18,410 | ||
| — | 1,01,986 | 46,179 | 1,34,446 | 3,08,361 | ||
| — | 0.0 | 0.0 | 0.0 | 92.7 | ||
| — | 1.1 | 1.3 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 944 | 635 | ||
| — | −3,389 | −2,765 | −7,171 | −10,365 | ||
Cash from financing activities | ||||||
| — | 435 | 1,251 | 9,033 | 158 | ||
| — | 0.0 | 0.0 | 297 | 0.0 | ||
| — | 1,380 | 6,461 | 0.0 | 0.0 | ||
| — | 1,25,221 | 1,04,282 | 1,09,450 | 88,341 | ||
| — | 55,885 | 39,027 | 34,376 | 36,474 | ||
| — | 243 | 215 | 174 | 0.0 | ||
| — | — | — | 0.0 | 143 | ||
| — | 3,477 | 2,225 | 1,815 | 1,207 | ||
| — | 67,433 | 70,527 | 82,415 | 50,675 | ||
| — | −1,746 | −392 | 2,484 | −1,831 | ||
| — | −1,746 | −392 | 2,484 | −1,831 | ||
| — | 1,897 | 3,642 | 4,035 | 1,551 | ||
Reference items | ||||||
| — | — | — | — | 28,563 | ||
| — | — | — | — | 69.0% | ||
| — | −66,751 | −69,236 | −73,798 | −43,019 | ||
| — | 7,113 | −1,333 | — | — | ||
| — | −₹107.35 | −₹111.35 | −₹118.69 | −₹69.19 | ||
| — | −3.40× | −4.06× | −5.03× | −3.66× | ||
| — | 6,461 | 5,948 | 5,098 | 3,972 | ||
| — | 25,947 | 22,421 | 17,044 | 13,112 | ||
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 | 485.4 | 683.3 | 881.0 | 1,009.0 | — | |
| + Impairment Loss / (Reversal) | 3,189.7 | 4,630.7 | 7,966.0 | 10,281.5 | — | |
| + Finance Costs | 12,559.9 | 18,724.7 | 24,770.8 | 28,666.0 | — | |
| + Interest Income | -35,550.2 | -48,306.6 | -61,163.6 | -72,776.0 | — | |
| + Dividend Income | 0.0 | 0.0 | -1.3 | -1.1 | — | |
| + Fair Value (Gains) / Losses | -334.3 | -308.3 | -539.0 | -471.2 | — | |
| + Share-based Payments | 224.4 | 268.2 | 394.0 | 439.6 | — | |
| + Other Non-cash Items | -48.0 | -50.8 | -543.7 | -462.8 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -54,505.5 | -88,645.0 | -90,194.6 | -1,03,846.3 | — | |
| + Other Financial Assets — Current | 96.6 | -306.3 | 531.6 | 736.5 | — | |
| + Other Current Assets | 47.2 | -33.6 | -1,545.9 | 6,246.3 | — | |
| + Other Bank Balances | -2,441.8 | -3,589.1 | -3,096.0 | -4,124.3 | — | |
| + Trade Payables — Current | 292.9 | 611.9 | -186.0 | 226.5 | — | |
| + Other Financial Liabilities — Current | 80.4 | 125.3 | -7.5 | 724.2 | — | |
| + Other Current Liabilities | 104.6 | 242.6 | 261.0 | 526.2 | — | |
| + Provisions — Current | 75.8 | 89.8 | 67.3 | 251.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 15,526.2 | 19,301.9 | 22,061.8 | 25,800.2 | 29,505.9 | |
| + Total Adjustments (incl. Working Capital) | -75,723.0 | -1,15,863.2 | -1,22,405.8 | -1,32,575.0 | — | |
| Cash from Operations (pre-tax) | -60,196.8 | -96,561.3 | -1,00,343.9 | -1,06,774.8 | — | |
| + Interest Received — Operating | 35,034.5 | 45,853.5 | 60,530.1 | 73,341.3 | — | |
| + Interest Paid — Operating | 13,112.5 | 17,044.0 | 22,421.4 | 25,946.8 | — | |
| + Other Inflows / (Outflows) — Operating | 106.6 | 89.6 | 28.6 | 51.4 | — | |
| + Income Taxes Paid | 3,972.2 | 5,098.0 | 5,947.9 | 6,460.9 | — | |
| Cash from Operating Activities | -42,140.4 | -72,760.1 | -68,154.5 | -65,789.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 482.9 | 603.6 | 584.1 | 560.0 | — | |
| + Acq of Intangible Assets | 395.5 | 434.2 | 497.8 | 401.1 | — | |
| + Disp of Fixed Assets | 19.8 | 38.9 | 36.4 | 65.3 | — | |
| + Purchase of Investments (Equity / Debt) | 3,18,410.2 | 1,41,562.6 | 47,899.4 | 1,04,479.9 | — | |
| + Sale of Investments (Equity / Debt) | 3,08,360.8 | 1,34,446.3 | 46,178.6 | 1,01,985.9 | — | |
| + Acq of Subsidiaries / Businesses (net) | 92.7 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 1.3 | 1.1 | — | |
| + Interest Received — Investing | 635.4 | 944.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -10,365.3 | -7,171.2 | -2,765.0 | -3,388.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 158.0 | 9,032.6 | 1,251.3 | 435.3 | — | |
| + Proceeds from Other Equity Instruments | 0.0 | 297.2 | 0.0 | 0.0 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 6,460.5 | 1,380.2 | — | |
| + Proceeds from Borrowings | 88,340.9 | 1,09,449.7 | 1,04,282.0 | 1,25,221.5 | — | |
| + Repayment of Borrowings | 36,473.6 | 34,375.9 | 39,026.6 | 55,884.9 | — | |
| + Payment of Lease Liabilities | 0.0 | 174.0 | 214.6 | 242.5 | — | |
| + Payment of Finance Lease Liabilities | 143.5 | 0.0 | — | — | — | |
| + Dividends Paid | 1,206.9 | 1,814.6 | 2,225.2 | 3,476.6 | — | |
| Cash from Financing Activities | 50,675.0 | 82,415.1 | 70,527.4 | 67,432.9 | — | |
| Net Changes in Cash (pre-FX) | -1,830.7 | 2,483.8 | -392.1 | -1,745.6 | — | |
| Net Changes in Cash | -1,830.7 | 2,483.8 | -392.1 | -1,745.6 | — | |
| Closing Cash | 1,550.8 | 4,034.5 | 3,642.5 | 1,896.9 | — | |
| Reference Items | ||||||
| EBITDA | 28,563.2 | — | — | — | — | |
| EBITDA Margin % | 69.00 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | -43,018.7 | -73,797.9 | -69,236.3 | -66,750.9 | — | |
| Free Cash Flow to Equity | — | — | -1,333.5 | 7,112.9 | — | |
| Free Cash Flow per Basic Share | -69.19 | -118.69 | -111.35 | -107.35 | — | |
| Cash Flow to Net Income | -3.66 | -5.03 | -4.06 | -3.40 | — | |
| Cash Paid for Taxes | 3,972.2 | 5,098.0 | 5,947.9 | 6,460.9 | — | |
| Cash Paid for Interest | 13,112.5 | 17,044.0 | 22,421.4 | 25,946.8 | — | |