| Tap a line for its trend | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY22 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |||
|---|---|---|---|---|
| 94.0 | — | 74.0 | ||
| 19.8 | — | 19.6 | ||
| −32.5 | — | −40.5 | ||
Changes in working capital | ||||
| 200 | — | 207 | ||
| −196 | — | 12.9 | ||
| 140 | — | −268 | ||
Cash from operating activities | ||||
| 855 | 707 | 941 | ||
| 1,242 | — | 1,084 | ||
| 164 | — | 132 | ||
| 1,079 | — | 952 | ||
Cash from investing activities | ||||
| 39.9 | — | 45.7 | ||
| 8.3 | — | 1.7 | ||
| 31.1 | — | 30.4 | ||
| 72.5 | — | 0.4 | ||
Cash from financing activities | ||||
| — | — | 41.8 | ||
| 12.8 | — | 7.8 | ||
| 563 | — | — | ||
| −624 | — | −656 | ||
| 527 | — | 296 | ||
| 1,413 | — | 1,157 | ||
Reference items | ||||
| 874 | 690 | 954 | ||
| 15.4% | 12.6% | 18.7% | ||
| 1,039 | — | 906 | ||
| 1.56× | — | 1.29× | ||
| 164 | — | 132 | ||
| 12.8 | — | 7.8 | ||
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | — | 74.0 | — | 94.0 | |
| + Finance Costs | — | 19.6 | — | 19.8 | |
| + Interest Income | — | -40.5 | — | -32.5 | |
| Changes in Working Capital | |||||
| + Inventories | — | 207.2 | — | 199.9 | |
| + Trade Receivables — Current | — | 12.9 | — | -196.2 | |
| + Trade Payables — Current | — | -268.1 | — | 139.5 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | — | 941.4 | 707.4 | 854.9 | |
| Cash from Operations (pre-tax) | — | 1,083.7 | — | 1,242.0 | |
| + Income Taxes Paid | — | 132.1 | — | 163.5 | |
| Cash from Operating Activities | — | 951.6 | — | 1,078.5 | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | — | 45.7 | — | 39.9 | |
| + Sale of Investments (Equity / Debt) | — | 1.7 | — | 8.3 | |
| + Interest Received — Investing | — | 30.4 | — | 31.1 | |
| Cash from Investing Activities | — | 0.4 | — | 72.5 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | — | 41.8 | — | — | |
| + Interest Paid | — | 7.8 | — | 12.8 | |
| + Dividends Paid | — | — | — | 562.8 | |
| Cash from Financing Activities | — | -656.3 | — | -623.8 | |
| Net Changes in Cash | — | 295.7 | — | 527.2 | |
| Closing Cash | — | 1,156.5 | — | 1,412.7 | |
| Reference Items | |||||
| EBITDA | — | 954.0 | 689.6 | 873.7 | |
| EBITDA Margin % | — | 18.69 | 12.60 | 15.40 | |
| Free Cash Flow (CFO − Capex) | — | 905.9 | — | 1,038.6 | |
| Cash Flow to Net Income | — | 1.29 | — | 1.56 | |
| Cash Paid for Taxes | — | 132.1 | — | 163.5 | |
| Cash Paid for Interest | — | 7.8 | — | 12.8 | |