| 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. | |||||
|---|---|---|---|---|---|---|
| — | 304 | 279 | 238 | 143 | ||
| — | 0.0 | 3,765 | 3,697 | 4,198 | ||
| — | −12.8 | −1,526 | −7.6 | −2.9 | ||
| — | 77.7 | 211 | 35.2 | 6.7 | ||
| — | 4,131 | −286 | −273 | 772 | ||
| — | −1,837 | −1,555 | −1,416 | −1,341 | ||
| — | 1.3 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −22,203 | −14,563 | −20,035 | −17,353 | ||
| — | 1,156 | −4,163 | 2,554 | −5,085 | ||
| — | 15,132 | 16,011 | 27,137 | 11,739 | ||
| — | 343 | −58.6 | 1,058 | 500 | ||
| — | 2,970 | 0.0 | 0.0 | 0.0 | ||
| — | −2,603 | −2,774 | 10,714 | −10,199 | ||
Cash from operating activities | ||||||
| 2,569 | 1,734 | 3,623 | 2,943 | 2,893 | ||
| — | 74.4 | −359 | 12,995 | −6,421 | ||
| — | 1,808 | 3,264 | 15,938 | −3,528 | ||
| — | −12.8 | 0.0 | 0.0 | 0.0 | ||
| — | 653 | 511 | 1,129 | 717 | ||
| — | 1,143 | 2,752 | 14,808 | −4,245 | ||
| — | 1,143 | 2,752 | 14,808 | −4,245 | ||
Cash from investing activities | ||||||
| — | 529 | 288 | 557 | 412 | ||
| — | 2.3 | 1.9 | 1.1 | 2.3 | ||
| — | 1,740 | 1,456 | 1,422 | 1,288 | ||
| — | −897 | −5,049 | 825 | −2,496 | ||
| — | 317 | −3,879 | 1,691 | −1,618 | ||
| — | 317 | −3,879 | 1,691 | −1,618 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 2.4 | 1.7 | ||
| — | 3,407 | 0.0 | −8,339 | 4,790 | ||
| — | 242 | 5,233 | 0.0 | 0.0 | ||
| — | 242 | 242 | 242 | 0.0 | ||
| — | 2,923 | −5,475 | −8,579 | 4,791 | ||
| — | 2,923 | −5,475 | −8,579 | 4,791 | ||
| — | 4,382 | −6,601 | 7,921 | −1,071 | ||
| — | 4,382 | −6,601 | 7,921 | −1,071 | ||
| — | 13,949 | 9,567 | 16,168 | 8,247 | ||
Reference items | ||||||
| 614 | 614 | 2,464 | 14,251 | −4,657 | ||
| ₹3.81 | ₹3.81 | ₹15.30 | ₹88.46 | −₹28.91 | ||
| 42.47× | — | — | — | — | ||
| — | 0.93× | 1.00× | 6.64× | −1.93× | ||
| — | 653 | 511 | 1,129 | 717 | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 142.6 | 237.6 | 279.2 | 304.2 | — | |
| + Impairment Loss / (Reversal) | 4,198.4 | 3,696.6 | 3,765.4 | 0.0 | — | |
| + Interest Income | -2.9 | -7.6 | -1,525.8 | -12.8 | — | |
| + Share-based Payments | 6.7 | 35.2 | 210.7 | 77.7 | — | |
| + Other Non-cash Items | 772.0 | -273.1 | -286.0 | 4,131.1 | — | |
| + Other — Cash Effects are Investing / Financing | -1,341.3 | -1,416.0 | -1,554.8 | -1,837.3 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | 1.3 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables | -17,352.6 | -20,035.0 | -14,563.2 | -22,203.2 | — | |
| + Other Current Assets | -5,085.0 | 2,553.8 | -4,162.7 | 1,155.9 | — | |
| + Trade Payables | 11,738.7 | 27,137.3 | 16,010.5 | 15,131.9 | — | |
| + Other Current Liabilities | 499.8 | 1,058.3 | -58.6 | 343.2 | — | |
| + Provisions | 0.0 | 0.0 | 0.0 | 2,969.7 | — | |
| Total Working Capital Changes | -10,199.0 | 10,714.4 | -2,774.0 | -2,602.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,893.0 | 2,942.9 | 3,623.3 | 1,733.8 | 2,568.9 | |
| + Total Adjustments (incl. Working Capital) | -6,420.6 | 12,994.6 | -359.5 | 74.4 | — | |
| Cash from Operations (pre-tax) | -3,527.6 | 15,937.5 | 3,263.8 | 1,808.3 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -12.8 | — | |
| + Income Taxes Paid | 717.3 | 1,129.1 | 511.5 | 652.8 | — | |
| Cash from Operating — before Extraordinary Items | -4,245.0 | 14,808.4 | 2,752.3 | 1,142.6 | — | |
| Cash from Operating Activities | -4,245.0 | 14,808.4 | 2,752.3 | 1,142.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 412.1 | 557.4 | 288.1 | 528.7 | — | |
| + Disp of Fixed Assets | 2.3 | 1.1 | 1.9 | 2.3 | — | |
| + Interest Received — Investing | 1,288.5 | 1,422.5 | 1,456.5 | 1,740.4 | — | |
| + Other Inflows / (Outflows) — Investing | -2,496.3 | 824.8 | -5,049.0 | -897.5 | — | |
| Cash from Investing — before Extraordinary Items | -1,617.6 | 1,691.0 | -3,878.7 | 316.6 | — | |
| Cash from Investing Activities | -1,617.6 | 1,691.0 | -3,878.7 | 316.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 1.7 | 2.4 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 4,789.6 | -8,339.3 | 0.0 | 3,406.7 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 5,233.0 | 242.3 | — | |
| + Dividends Paid | 0.0 | 241.6 | 241.6 | 241.6 | — | |
| Cash from Financing — before Extraordinary Items | 4,791.3 | -8,578.5 | -5,474.6 | 2,922.7 | — | |
| Cash from Financing Activities | 4,791.3 | -8,578.5 | -5,474.6 | 2,922.7 | — | |
| Net Changes in Cash (pre-FX) | -1,071.3 | 7,920.9 | -6,601.0 | 4,381.8 | — | |
| Net Changes in Cash | -1,071.3 | 7,920.9 | -6,601.0 | 4,381.8 | — | |
| Closing Cash | 8,247.5 | 16,168.4 | 9,567.3 | 13,949.2 | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -4,657.0 | 14,251.0 | 2,464.3 | 613.9 | 613.9 | |
| Free Cash Flow per Basic Share | -28.91 | 88.46 | 15.30 | 3.81 | 3.81 | |
| Price to Free Cash Flow | — | — | — | — | 42.47 | |
| Cash Flow to Net Income | -1.93 | 6.64 | 1.00 | 0.93 | — | |
| Cash Paid for Taxes | 717.3 | 1,129.1 | 511.5 | 652.8 | — | |