| 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. | |||||
|---|---|---|---|---|---|---|
| — | 16.7 | 14.5 | 10.3 | 6.1 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | 15.1 | 14.6 | 8.8 | 0.0 | ||
| — | −1.6 | 0.0 | −1.1 | −0.8 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 1.0 | 0.0 | 0.0 | ||
| — | 0.2 | −0.9 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.5 | ||
Changes in working capital | ||||||
| — | −1.9 | −5.0 | −5.1 | −4.7 | ||
| — | −1.9 | −13.2 | −21.1 | −4.8 | ||
| — | 3.7 | −1.9 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | −11.8 | −4.0 | ||
| — | 1.4 | 5.5 | 0.0 | 1.7 | ||
| — | 0.0 | 0.0 | 5.9 | 0.0 | ||
| — | −0.0 | 0.0 | 1.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
| — | 1.8 | 0.1 | 0.0 | 0.0 | ||
| — | 0.0 | 0.1 | 0.0 | −0.1 | ||
| — | 0.3 | 0.1 | 0.4 | 0.1 | ||
| — | 0.0 | 0.0 | −0.1 | 0.1 | ||
Cash from operating activities | ||||||
| −3.7 | −8.9 | 4.6 | 41.1 | 40.6 | ||
| — | 33.9 | 14.8 | −12.6 | −5.9 | ||
| — | 25.0 | 19.4 | 28.6 | 34.7 | ||
| — | 6.0 | 9.7 | 8.6 | 6.6 | ||
| — | 19.0 | 9.6 | 19.9 | 28.1 | ||
Cash from investing activities | ||||||
| — | 23.5 | 69.9 | 74.1 | 22.9 | ||
| — | 0.8 | 0.0 | 0.2 | 0.3 | ||
| — | 0.0 | 0.0 | 0.3 | 0.0 | ||
| — | 0.0 | 1.4 | 0.3 | −0.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.4 | ||
| — | 0.4 | 1.3 | 0.0 | 0.0 | ||
| — | 0.4 | 1.3 | 0.0 | 0.0 | ||
| — | 7.1 | 9.7 | 0.0 | 10.1 | ||
| — | 4.2 | 0.0 | 6.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.6 | 0.9 | 1.1 | 0.8 | ||
| — | 0.0 | 0.0 | 0.0 | −41.0 | ||
| — | −23.8 | −77.3 | −66.7 | −73.0 | ||
Cash from financing activities | ||||||
| — | 5.4 | 38.4 | 0.0 | 0.0 | ||
| — | 20.5 | 45.6 | 48.4 | 44.6 | ||
| — | 7.0 | 0.0 | 0.0 | 0.0 | ||
| — | 15.1 | 14.6 | 8.8 | 0.0 | ||
| — | 0.0 | 1.1 | 2.3 | 1.4 | ||
| — | 0.0 | 0.0 | 9.9 | 2.0 | ||
| — | 3.8 | 68.2 | 47.1 | 45.1 | ||
| — | −1.0 | 0.6 | 0.4 | 0.2 | ||
| — | −1.0 | 0.6 | 0.4 | 0.2 | ||
| — | — | — | 0.8 | 0.4 | ||
Reference items | ||||||
| 22.6 | 17.6 | 29.2 | 56.2 | 50.0 | ||
| 7.4% | 6.2% | 13.0% | 23.1% | 25.0% | ||
| −4.5 | −4.5 | −60.3 | −54.2 | 5.2 | ||
| — | −6.1 | −29.3 | −7.8 | — | ||
| −₹0.32 | −₹0.32 | −₹4.26 | −₹3.83 | ₹0.36 | ||
| — | −2.24× | 3.00× | 0.65× | 0.93× | ||
| — | 6.0 | 9.7 | 8.6 | 6.6 | ||
| — | 15.1 | 14.6 | 8.8 | — | ||
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 | 6.1 | 10.3 | 14.5 | 16.7 | — | |
| + Impairment Loss / (Reversal) | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 0.0 | 8.8 | 14.6 | 15.1 | — | |
| + Interest Income | -0.8 | -1.1 | 0.0 | -1.6 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 1.0 | 0.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -0.9 | 0.2 | — | |
| + Other Reconciling Items | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -4.7 | -5.1 | -5.0 | -1.9 | — | |
| + Trade Receivables — Current | -4.8 | -21.1 | -13.2 | -1.9 | — | |
| + Other Current Assets | 0.1 | 0.0 | -1.9 | 3.7 | — | |
| + Other Non-current Assets | -4.0 | -11.8 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 1.7 | 0.0 | 5.5 | 1.4 | — | |
| + Trade Payables — Non-current | 0.0 | 5.9 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | 1.2 | 0.0 | -0.0 | — | |
| + Other Financial Liabilities — Non-current | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 0.1 | 1.8 | — | |
| + Other Non-current Liabilities | -0.1 | 0.0 | 0.1 | 0.0 | — | |
| + Provisions — Current | 0.1 | 0.4 | 0.1 | 0.3 | — | |
| + Provisions — Non-current | 0.1 | -0.1 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 40.6 | 41.1 | 4.6 | -8.9 | -3.7 | |
| + Total Adjustments (incl. Working Capital) | -5.9 | -12.6 | 14.8 | 33.9 | — | |
| Cash from Operations (pre-tax) | 34.7 | 28.6 | 19.4 | 25.0 | — | |
| + Income Taxes Paid | 6.6 | 8.6 | 9.7 | 6.0 | — | |
| Cash from Operating Activities | 28.1 | 19.9 | 9.6 | 19.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 22.9 | 74.1 | 69.9 | 23.5 | — | |
| + Disp of Fixed Assets | 0.3 | 0.2 | 0.0 | 0.8 | — | |
| + Acq of Investment Property | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | -0.5 | 0.3 | 1.4 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 1.3 | 0.4 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 0.0 | 1.3 | 0.4 | — | |
| + Loans & Advances Made | 10.1 | 0.0 | 9.7 | 7.1 | — | |
| + Loans & Advances Repaid | 0.0 | 6.1 | 0.0 | 4.2 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.8 | 1.1 | 0.9 | 1.6 | — | |
| + Other Inflows / (Outflows) — Investing | -41.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -73.0 | -66.7 | -77.3 | -23.8 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 38.4 | 5.4 | — | |
| + Proceeds from Borrowings | 44.6 | 48.4 | 45.6 | 20.5 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.0 | 7.0 | — | |
| + Interest Paid | 0.0 | 8.8 | 14.6 | 15.1 | — | |
| + Dividends Paid | 1.4 | 2.3 | 1.1 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 2.0 | 9.9 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 45.1 | 47.1 | 68.2 | 3.8 | — | |
| Net Changes in Cash (pre-FX) | 0.2 | 0.4 | 0.6 | -1.0 | — | |
| Net Changes in Cash | 0.2 | 0.4 | 0.6 | -1.0 | — | |
| Closing Cash | 0.4 | 0.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 50.0 | 56.2 | 29.2 | 17.6 | 22.6 | |
| EBITDA Margin % | 24.99 | 23.09 | 12.99 | 6.21 | 7.38 | |
| Free Cash Flow (CFO − Capex) | 5.2 | -54.2 | -60.3 | -4.5 | -4.5 | |
| Free Cash Flow to Equity | — | -7.8 | -29.3 | -6.1 | — | |
| Free Cash Flow per Basic Share | 0.36 | -3.83 | -4.26 | -0.32 | -0.32 | |
| Cash Flow to Net Income | 0.93 | 0.65 | 3.00 | -2.24 | — | |
| Cash Paid for Taxes | 6.6 | 8.6 | 9.7 | 6.0 | — | |
| Cash Paid for Interest | — | 8.8 | 14.6 | 15.1 | — | |