| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2,047 | 1,500 | 1,665 | 3,735 | ||
| — | 6,309 | 5,471 | 6,866 | 4,551 | ||
| — | 3,463 | 3,126 | 1,910 | 1,935 | ||
| — | 369 | 257 | 358 | 217 | ||
| — | −11.8 | −39.7 | −6.3 | −14.3 | ||
| — | 4,911 | 4,775 | 4,906 | 3,373 | ||
Changes in working capital | ||||||
| — | −2,16,248 | −1,73,423 | −1,41,412 | −2,22,215 | ||
| — | −825 | 648 | 4,102 | 1,184 | ||
| — | 28,669 | 23,673 | −16,002 | 708 | ||
| — | 1,79,199 | 1,44,886 | 1,17,120 | 1,58,878 | ||
| — | 5,445 | 6,028 | −3,277 | 11,431 | ||
| — | −3,759 | 1,811 | −39,468 | −50,014 | ||
Cash from operating activities | ||||||
| 24,553 | 24,945 | 27,619 | 25,799 | 20,565 | ||
| — | 13,327 | 16,901 | −23,770 | −36,217 | ||
| — | 38,272 | 44,520 | 2,030 | −15,653 | ||
| — | 4,846 | 9,628 | 8,303 | 5,618 | ||
| — | 33,426 | 34,892 | −6,274 | −21,271 | ||
| — | 33,426 | 34,892 | −6,274 | −21,271 | ||
Cash from investing activities | ||||||
| — | 1,816 | 6,332 | 1,355 | 983 | ||
| — | 301 | 420 | 477 | 197 | ||
| — | 1,760 | 581 | 407 | 310 | ||
| — | −3,275 | −6,494 | −1,285 | −1,096 | ||
| — | −3,275 | −6,494 | −1,285 | −1,096 | ||
Cash from financing activities | ||||||
| — | 2.8 | 0.8 | 0.0 | 0.0 | ||
| — | 5,815 | 10,181 | 10,051 | −2,324 | ||
| — | 3,556 | 2,691 | 1,754 | 1,935 | ||
| — | 4,318 | 3,930 | 2,844 | 1,466 | ||
| — | 251 | 230 | 23.3 | 237 | ||
| — | −1,806 | 3,790 | 5,476 | −5,488 | ||
| — | −1,806 | 3,790 | 5,476 | −5,488 | ||
| — | 28,345 | 32,188 | −2,084 | −27,855 | ||
| — | 28,345 | 32,188 | −2,084 | −27,855 | ||
| — | — | — | 1,00,290 | 1,02,373 | ||
Reference items | ||||||
| — | — | — | — | 3,925 | ||
| 31,610 | 31,610 | 28,559 | −7,629 | −22,254 | ||
| ₹61.05 | ₹61.05 | ₹55.16 | −₹14.74 | −₹42.98 | ||
| 3.95× | — | — | — | — | ||
| — | 1.72× | 1.71× | −0.34× | −1.45× | ||
| — | 4,846 | 9,628 | 8,303 | 5,618 | ||
| — | 3,556 | 2,691 | 1,754 | 1,935 | ||
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 | 3,735.0 | 1,665.2 | 1,499.9 | 2,046.8 | — | |
| + Impairment Loss / (Reversal) | 4,550.8 | 6,865.9 | 5,471.1 | 6,308.6 | — | |
| + Finance Costs | 1,935.2 | 1,910.1 | 3,125.9 | 3,462.6 | — | |
| + Other Non-cash Items | 217.3 | 357.7 | 257.0 | 369.3 | — | |
| + Other — Cash Effects are Investing / Financing | -14.3 | -6.3 | -39.7 | -11.8 | — | |
| + Other Reconciling Items | 3,372.9 | 4,905.9 | 4,775.4 | 4,911.3 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables | -2,22,214.9 | -1,41,411.7 | -1,73,423.2 | -2,16,247.5 | — | |
| + Other Current Assets | 1,184.0 | 4,102.0 | 647.8 | -824.9 | — | |
| + Trade Payables | 708.4 | -16,001.6 | 23,672.8 | 28,668.8 | — | |
| + Other Current Liabilities | 1,58,877.6 | 1,17,119.8 | 1,44,886.1 | 1,79,199.2 | — | |
| + Provisions | 11,431.1 | -3,276.9 | 6,027.9 | 5,445.0 | — | |
| Total Working Capital Changes | -50,014.0 | -39,468.4 | 1,811.5 | -3,759.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 20,564.5 | 25,799.4 | 27,619.0 | 24,944.7 | 24,552.9 | |
| + Total Adjustments (incl. Working Capital) | -36,217.1 | -23,769.8 | 16,901.1 | 13,327.3 | — | |
| Cash from Operations (pre-tax) | -15,652.6 | 2,029.5 | 44,520.1 | 38,272.0 | — | |
| + Income Taxes Paid | 5,618.0 | 8,303.5 | 9,628.5 | 4,845.9 | — | |
| Cash from Operating — before Extraordinary Items | -21,270.6 | -6,274.0 | 34,891.6 | 33,426.1 | — | |
| Cash from Operating Activities | -21,270.6 | -6,274.0 | 34,891.6 | 33,426.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 983.0 | 1,355.5 | 6,332.5 | 1,816.0 | — | |
| + Disp of Fixed Assets | 196.7 | 476.7 | 419.8 | 301.2 | — | |
| + Investment in Partnership Firms / LLPs | 310.0 | 406.5 | 581.2 | 1,760.3 | — | |
| Cash from Investing — before Extraordinary Items | -1,096.3 | -1,285.3 | -6,493.9 | -3,275.1 | — | |
| Cash from Investing Activities | -1,096.3 | -1,285.3 | -6,493.9 | -3,275.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 0.0 | 0.8 | 2.8 | — | |
| + Proceeds from Debentures / Notes / Bonds | -2,324.3 | 10,050.6 | 10,180.9 | 5,815.0 | — | |
| + Interest Paid | 1,935.2 | 1,753.9 | 2,690.9 | 3,555.9 | — | |
| + Dividends Paid | 1,465.7 | 2,844.3 | 3,930.2 | 4,318.1 | — | |
| + Other Inflows / (Outflows) — Financing | 236.8 | 23.3 | 229.7 | 250.6 | — | |
| Cash from Financing — before Extraordinary Items | -5,488.4 | 5,475.7 | 3,790.2 | -1,805.6 | — | |
| Cash from Financing Activities | -5,488.4 | 5,475.7 | 3,790.2 | -1,805.6 | — | |
| Net Changes in Cash (pre-FX) | -27,855.2 | -2,083.5 | 32,187.9 | 28,345.4 | — | |
| Net Changes in Cash | -27,855.2 | -2,083.5 | 32,187.9 | 28,345.4 | — | |
| Closing Cash | 1,02,373.4 | 1,00,289.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 3,925.2 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | -22,253.5 | -7,629.4 | 28,559.1 | 31,610.1 | 31,610.1 | |
| Free Cash Flow per Basic Share | -42.98 | -14.74 | 55.16 | 61.05 | 61.05 | |
| Price to Free Cash Flow | — | — | — | — | 3.95 | |
| Cash Flow to Net Income | -1.45 | -0.34 | 1.71 | 1.72 | — | |
| Cash Paid for Taxes | 5,618.0 | 8,303.5 | 9,628.5 | 4,845.9 | — | |
| Cash Paid for Interest | 1,935.2 | 1,753.9 | 2,690.9 | 3,555.9 | — | |