| 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. | |||||
|---|---|---|---|---|---|---|
| — | 523 | 105 | 656 | 1,649 | ||
| — | 463 | −159 | 85.4 | −1,575 | ||
| — | 2,099 | 1,302 | 794 | 697 | ||
Changes in working capital | ||||||
| — | −12,474 | −32,514 | −23,347 | −30,875 | ||
| — | −1,14,372 | −91,535 | −82,126 | −69,354 | ||
| — | −5,433 | 4,480 | −3,358 | 4,621 | ||
| — | 1,11,167 | 79,195 | 68,417 | 42,213 | ||
| — | 6,158 | 40,737 | 18,814 | 33,165 | ||
| — | 3,188 | 4,332 | 4,028 | 6,022 | ||
| — | −11,766 | 4,695 | −17,572 | −14,206 | ||
Cash from operating activities | ||||||
| 16,241 | 13,553 | 12,558 | 10,193 | 6,099 | ||
| — | −8,680 | 5,943 | −16,036 | −13,434 | ||
| — | 4,872 | 18,501 | −5,843 | −7,336 | ||
| — | −29.5 | −30.6 | −13.7 | −21.3 | ||
| — | 217 | 209 | 180 | −44.1 | ||
| — | 307 | 145 | −1,240 | −356 | ||
| — | 4,753 | 18,534 | −4,437 | −7,045 | ||
| — | 4,753 | 18,534 | −4,437 | −7,045 | ||
Cash from investing activities | ||||||
| — | 890 | 723 | 851 | 623 | ||
| — | 44.7 | 50.0 | 23.6 | 99.6 | ||
| — | 29.5 | 30.6 | 13.7 | 21.3 | ||
| — | 487 | −212 | −178 | −18.9 | ||
| — | −329 | −854 | −991 | −521 | ||
| — | −329 | −854 | −991 | −521 | ||
Cash from financing activities | ||||||
| — | −1,852 | 111 | 4,982 | 559 | ||
| — | 123 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 2,500 | 500 | 1,500 | ||
| — | 2,099 | 1,302 | 794 | 697 | ||
| — | 1,844 | 1,275 | 821 | 821 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −5,672 | 34.2 | 3,868 | 541 | ||
| — | −5,672 | 34.2 | 3,868 | 541 | ||
| — | −1,248 | 17,714 | −1,560 | −7,026 | ||
| — | −1,248 | 17,714 | −1,560 | −7,026 | ||
| — | — | — | 83,123 | 84,683 | ||
Reference items | ||||||
| — | — | — | — | −1,112 | ||
| 3,863 | 3,863 | 17,811 | −5,287 | −7,668 | ||
| ₹8.48 | ₹8.48 | ₹39.12 | −₹11.61 | −₹16.84 | ||
| 16.00× | — | — | — | — | ||
| — | 0.47× | 1.98× | −0.69× | −1.81× | ||
| — | 307 | 145 | −1,240 | −356 | ||
| — | 2,099 | 1,302 | 794 | 697 | ||
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 | 1,649.2 | 655.9 | 104.5 | 522.7 | — | |
| + Impairment Loss / (Reversal) | -1,574.5 | 85.4 | -159.3 | 463.4 | — | |
| + Finance Costs | 697.2 | 794.1 | 1,302.5 | 2,099.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -30,874.6 | -23,347.5 | -32,514.0 | -12,473.9 | — | |
| + Trade Receivables | -69,353.8 | -82,125.6 | -91,534.6 | -1,14,372.0 | — | |
| + Other Current Assets | 4,621.1 | -3,358.1 | 4,480.3 | -5,433.1 | — | |
| + Trade Payables | 42,213.4 | 68,417.3 | 79,194.5 | 1,11,167.4 | — | |
| + Other Current Liabilities | 33,165.4 | 18,813.8 | 40,736.6 | 6,157.8 | — | |
| + Provisions | 6,022.2 | 4,028.3 | 4,332.1 | 3,188.0 | — | |
| Total Working Capital Changes | -14,206.3 | -17,571.7 | 4,695.0 | -11,765.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 6,098.7 | 10,193.1 | 12,558.3 | 13,552.7 | 16,240.7 | |
| + Total Adjustments (incl. Working Capital) | -13,434.4 | -16,036.3 | 5,942.6 | -8,680.3 | — | |
| Cash from Operations (pre-tax) | -7,335.7 | -5,843.1 | 18,500.9 | 4,872.4 | — | |
| + Dividends Received — Operating | -21.3 | -13.7 | -30.6 | -29.5 | — | |
| + Other Inflows / (Outflows) — Operating | -44.1 | 179.9 | 208.8 | 217.0 | — | |
| + Income Taxes Paid | -356.0 | -1,239.9 | 144.7 | 307.1 | — | |
| Cash from Operating — before Extraordinary Items | -7,045.0 | -4,436.9 | 18,534.5 | 4,752.9 | — | |
| Cash from Operating Activities | -7,045.0 | -4,436.9 | 18,534.5 | 4,752.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 623.3 | 850.5 | 723.1 | 890.1 | — | |
| + Disp of Fixed Assets | 99.6 | 23.6 | 50.0 | 44.7 | — | |
| + Dividends Received — Investing | 21.3 | 13.7 | 30.6 | 29.5 | — | |
| + Other Inflows / (Outflows) — Investing | -18.9 | -177.7 | -211.9 | 487.4 | — | |
| Cash from Investing — before Extraordinary Items | -521.3 | -991.0 | -854.5 | -328.6 | — | |
| Cash from Investing Activities | -521.3 | -991.0 | -854.5 | -328.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 558.7 | 4,982.5 | 111.5 | -1,852.0 | — | |
| + Proceeds from Other Equity Instruments | 0.0 | 0.0 | 0.0 | 123.1 | — | |
| + Proceeds from Debentures / Notes / Bonds | 1,500.0 | 500.0 | 2,500.0 | 0.0 | — | |
| + Interest Paid | 697.2 | 794.1 | 1,302.5 | 2,099.3 | — | |
| + Dividends Paid | 820.7 | 820.7 | 1,274.8 | 1,843.8 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| Cash from Financing — before Extraordinary Items | 540.8 | 3,867.7 | 34.2 | -5,672.1 | — | |
| Cash from Financing Activities | 540.8 | 3,867.7 | 34.2 | -5,672.1 | — | |
| Net Changes in Cash (pre-FX) | -7,025.6 | -1,560.3 | 17,714.2 | -1,247.8 | — | |
| Net Changes in Cash | -7,025.6 | -1,560.3 | 17,714.2 | -1,247.8 | — | |
| Closing Cash | 84,683.3 | 83,123.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1,112.5 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | -7,668.3 | -5,287.5 | 17,811.4 | 3,862.8 | 3,862.8 | |
| Free Cash Flow per Basic Share | -16.84 | -11.61 | 39.12 | 8.48 | 8.48 | |
| Price to Free Cash Flow | — | — | — | — | 16.00 | |
| Cash Flow to Net Income | -1.81 | -0.69 | 1.98 | 0.47 | — | |
| Cash Paid for Taxes | -356.0 | -1,239.9 | 144.7 | 307.1 | — | |
| Cash Paid for Interest | 697.2 | 794.1 | 1,302.5 | 2,099.3 | — | |