| Tap a line for its trend | Last 12Mto Jun 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.3 | 0.4 | 0.5 | 0.6 | ||
| — | −4.3 | −3.2 | −6.6 | −6.6 | ||
| — | 0.0 | 0.0 | 543 | 319 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 543 | 319 | ||
Changes in working capital | ||||||
| — | −0.7 | −0.8 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.1 | −0.1 | ||
| — | 10.5 | 2.5 | 4.4 | 1.0 | ||
| — | 0.0 | 0.0 | −1.2 | −0.8 | ||
| — | −0.0 | −0.0 | −0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.1 | −0.3 | 0.0 | 0.0 | ||
| — | 1.4 | 0.9 | 0.6 | 1.2 | ||
| — | 0.0 | 0.0 | −0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 66.0 | 65.3 | 55.1 | 36.1 | 25.0 | ||
| — | 7.3 | −0.4 | −2.3 | −4.7 | ||
| — | 72.6 | 54.7 | 33.8 | 20.3 | ||
| — | 39.7 | 33.4 | 24.7 | 20.5 | ||
| — | 32.9 | 21.2 | 9.1 | −0.2 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 73.6 | 144 | 0.0 | 0.0 | ||
| — | 3.0 | 21.0 | 0.0 | 0.0 | ||
| — | 130 | 74.0 | 75.3 | 63.3 | ||
| — | 0.0 | 0.0 | −57.1 | −56.5 | ||
| — | 59.0 | −49.1 | 18.2 | 6.9 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 91.8 | −27.8 | 27.3 | 6.7 | ||
| — | 91.8 | −27.8 | 27.3 | 6.7 | ||
| — | — | — | 35.1 | 7.8 | ||
Reference items | ||||||
| 66.2 | 64.0 | 54.8 | 36.1 | 25.6 | ||
| 84.7% | 83.9% | 88.4% | 85.2% | 82.0% | ||
| 32.9 | 32.9 | 21.2 | 9.1 | −0.2 | ||
| ₹8.73 | ₹8.73 | ₹5.63 | ₹2.40 | −₹0.05 | ||
| 45.12× | — | — | — | — | ||
| — | 0.12× | 0.10× | 0.02× | −0.00× | ||
| — | 39.7 | 33.4 | 24.7 | 20.5 | ||
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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 0.6 | 0.5 | 0.4 | 0.3 | — | |
| + Fair Value (Gains) / Losses | -6.6 | -6.6 | -3.2 | -4.3 | — | |
| + Undistributed Profits of Associates | 318.8 | 542.8 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 318.8 | 542.8 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | 0.0 | 0.0 | -0.8 | -0.7 | — | |
| + Other Financial Assets — Non-current | -0.1 | 0.1 | 0.0 | 0.0 | — | |
| + Other Current Assets | 1.0 | 4.4 | 2.5 | 10.5 | — | |
| + Other Non-current Assets | -0.8 | -1.2 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | -0.0 | -0.0 | -0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | -0.3 | 0.1 | — | |
| + Other Current Liabilities | 1.2 | 0.6 | 0.9 | 1.4 | — | |
| + Other Non-current Liabilities | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 25.0 | 36.1 | 55.1 | 65.3 | 66.0 | |
| + Total Adjustments (incl. Working Capital) | -4.7 | -2.3 | -0.4 | 7.3 | — | |
| Cash from Operations (pre-tax) | 20.3 | 33.8 | 54.7 | 72.6 | — | |
| + Income Taxes Paid | 20.5 | 24.7 | 33.4 | 39.7 | — | |
| Cash from Operating Activities | -0.2 | 9.1 | 21.2 | 32.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 144.1 | 73.6 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 0.0 | 21.0 | 3.0 | — | |
| + Dividends Received — Investing | 63.3 | 75.3 | 74.0 | 129.5 | — | |
| + Other Inflows / (Outflows) — Investing | -56.5 | -57.1 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | 6.9 | 18.2 | -49.1 | 59.0 | — | |
| Cash from Financing Activities | ||||||
| + Payment of Lease Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| Net Changes in Cash (pre-FX) | 6.7 | 27.3 | -27.8 | 91.8 | — | |
| Net Changes in Cash | 6.7 | 27.3 | -27.8 | 91.8 | — | |
| Closing Cash | 7.8 | 35.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 25.6 | 36.1 | 54.8 | 64.0 | 66.2 | |
| EBITDA Margin % | 81.96 | 85.17 | 88.38 | 83.89 | 84.68 | |
| Free Cash Flow (CFO − Capex) | -0.2 | 9.1 | 21.2 | 32.9 | 32.9 | |
| Free Cash Flow per Basic Share | -0.05 | 2.40 | 5.63 | 8.73 | 8.73 | |
| Price to Free Cash Flow | — | — | — | — | 45.12 | |
| Cash Flow to Net Income | -0.00 | 0.02 | 0.10 | 0.12 | — | |
| Cash Paid for Taxes | 20.5 | 24.7 | 33.4 | 39.7 | — | |