| 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. | |||||
|---|---|---|---|---|---|---|
| — | 30.4 | 19.6 | 14.8 | 9.9 | ||
| — | −0.1 | 0.0 | 0.0 | −12.7 | ||
| — | 0.0 | 0.0 | 0.0 | −0.2 | ||
| — | −13.0 | −20.1 | −4.5 | −12.9 | ||
| — | 1.1 | 2.5 | 0.0 | 0.0 | ||
| — | 0.0 | 3.9 | 1.5 | 0.3 | ||
| — | 0.0 | 0.0 | 5.5 | 0.0 | ||
| — | −10.3 | −6.1 | −9.6 | 0.0 | ||
| — | 0.0 | −2.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −2.6 | −6.4 | 4.2 | −4.9 | ||
| — | −46.5 | −32.5 | −48.3 | −13.4 | ||
| — | 0.0 | 0.0 | −8.3 | 0.0 | ||
| — | −0.1 | −4.5 | 0.0 | −2.9 | ||
| — | 21.6 | 5.2 | 12.0 | 7.0 | ||
| — | 0.0 | 0.0 | −10.2 | 25.2 | ||
| — | −7.4 | 10.9 | 0.0 | 0.0 | ||
| — | 3.1 | 4.1 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 200 | 196 | 210 | 177 | 140 | ||
| — | −23.9 | −33.2 | −45.9 | −5.2 | ||
| — | 172 | 176 | 131 | 134 | ||
| — | −25.7 | −21.5 | −22.9 | −3.4 | ||
| — | −1.3 | −2.9 | −2.6 | −2.5 | ||
| — | −0.1 | −0.7 | −0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 1.6 | −1.4 | ||
| — | 54.0 | 43.9 | 36.5 | 42.2 | ||
| — | 93.3 | 113 | 75.5 | 89.9 | ||
Cash from investing activities | ||||||
| — | 42.4 | 49.4 | 27.4 | 15.4 | ||
| — | 7.8 | 0.1 | 93.8 | 0.0 | ||
| — | 0.0 | −9.0 | 3.0 | 7.2 | ||
| — | 0.0 | 0.0 | 12.1 | 0.0 | ||
| — | 65.3 | 123 | 127 | 286 | ||
| — | 55.4 | 78.1 | 0.0 | 234 | ||
| — | 2.0 | 35.0 | 0.0 | 0.0 | ||
| — | 25.0 | 0.0 | 13.0 | 14.4 | ||
| — | 0.1 | 0.7 | 0.0 | 0.2 | ||
| — | 27.4 | 21.1 | 16.3 | 12.1 | ||
| — | −3.7 | −4.0 | 14.1 | 12.9 | ||
| — | −47.7 | −102 | −58.7 | −63.3 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.5 | ||
| — | 0.4 | 0.4 | 0.5 | 0.0 | ||
| — | 0.0 | 9.2 | 5.9 | 14.3 | ||
| — | 27.6 | 0.0 | 2.5 | 0.0 | ||
| — | 6.0 | 5.6 | 5.6 | 0.0 | ||
| — | 0.6 | 2.3 | 1.5 | 0.9 | ||
| — | 19.1 | 18.9 | 16.2 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | −5.6 | ||
| — | −52.8 | −17.2 | −19.5 | 8.3 | ||
| — | −7.2 | −6.3 | −2.7 | 34.9 | ||
| — | 0.9 | 0.2 | 0.1 | 0.6 | ||
| — | −6.3 | −6.1 | −2.6 | 35.5 | ||
| — | — | — | 73.5 | 76.1 | ||
Reference items | ||||||
| 176 | 176 | 180 | 156 | 118 | ||
| 35.7% | 37.0% | 38.8% | 41.2% | 41.9% | ||
| 50.9 | 50.9 | 63.8 | 48.1 | 74.5 | ||
| — | 22.8 | 70.7 | 47.5 | — | ||
| ₹9.30 | ₹9.30 | ₹11.65 | ₹8.79 | ₹13.61 | ||
| 89.27× | — | — | — | — | ||
| — | 0.70× | 0.77× | 0.56× | 0.84× | ||
| — | 54.0 | 43.9 | 36.5 | 42.2 | ||
| — | 0.6 | 2.3 | 1.5 | 0.9 | ||
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 | 9.9 | 14.8 | 19.6 | 30.4 | — | |
| + Interest Income | -12.7 | 0.0 | 0.0 | -0.1 | — | |
| + Dividend Income | -0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -12.9 | -4.5 | -20.1 | -13.0 | — | |
| + Share-based Payments | 0.0 | 0.0 | 2.5 | 1.1 | — | |
| + Undistributed Profits of Associates | 0.3 | 1.5 | 3.9 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 5.5 | 0.0 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -9.6 | -6.1 | -10.3 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -2.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -4.9 | 4.2 | -6.4 | -2.6 | — | |
| + Trade Receivables — Current | -13.4 | -48.3 | -32.5 | -46.5 | — | |
| + Other Financial Assets — Current | 0.0 | -8.3 | 0.0 | 0.0 | — | |
| + Other Current Assets | -2.9 | 0.0 | -4.5 | -0.1 | — | |
| + Trade Payables — Current | 7.0 | 12.0 | 5.2 | 21.6 | — | |
| + Other Financial Liabilities — Current | 25.2 | -10.2 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 10.9 | -7.4 | — | |
| + Provisions — Current | 0.0 | 0.0 | 4.1 | 3.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 139.5 | 176.6 | 209.6 | 195.7 | 200.3 | |
| + Total Adjustments (incl. Working Capital) | -5.2 | -45.9 | -33.2 | -23.9 | — | |
| Cash from Operations (pre-tax) | 134.4 | 130.8 | 176.4 | 171.8 | — | |
| + Interest Received — Operating | -3.4 | -22.9 | -21.5 | -25.7 | — | |
| + Interest Paid — Operating | -2.5 | -2.6 | -2.9 | -1.3 | — | |
| + Dividends Received — Operating | 0.0 | -0.0 | -0.7 | -0.1 | — | |
| + Other Inflows / (Outflows) — Operating | -1.4 | 1.6 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 42.2 | 36.5 | 43.9 | 54.0 | — | |
| Cash from Operating Activities | 89.9 | 75.5 | 113.2 | 93.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 15.4 | 27.4 | 49.4 | 42.4 | — | |
| + Disp of Fixed Assets | 0.0 | 93.8 | 0.1 | 7.8 | — | |
| + Acq of Intangibles under Development | 7.2 | 3.0 | -9.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 12.1 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 285.9 | 127.4 | 122.7 | 65.3 | — | |
| + Sale of Investments (Equity / Debt) | 234.4 | 0.0 | 78.1 | 55.4 | — | |
| + Acq of Interests in Joint Ventures | 0.0 | 0.0 | 35.0 | 2.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 14.4 | 13.0 | 0.0 | 25.0 | — | |
| + Dividends Received — Investing | 0.2 | 0.0 | 0.7 | 0.1 | — | |
| + Interest Received — Investing | 12.1 | 16.3 | 21.1 | 27.4 | — | |
| + Other Inflows / (Outflows) — Investing | 12.9 | 14.1 | -4.0 | -3.7 | — | |
| Cash from Investing Activities | -63.3 | -58.7 | -102.2 | -47.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Exercise of Stock Options | 0.0 | 0.5 | 0.4 | 0.4 | — | |
| + Proceeds from Borrowings | 14.3 | 5.9 | 9.2 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 2.5 | 0.0 | 27.6 | — | |
| + Payment of Lease Liabilities | 0.0 | 5.6 | 5.6 | 6.0 | — | |
| + Interest Paid | 0.9 | 1.5 | 2.3 | 0.6 | — | |
| + Dividends Paid | 0.0 | 16.2 | 18.9 | 19.1 | — | |
| + Other Inflows / (Outflows) — Financing | -5.6 | -0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 8.3 | -19.5 | -17.2 | -52.8 | — | |
| Net Changes in Cash (pre-FX) | 34.9 | -2.7 | -6.3 | -7.2 | — | |
| + Effect of FX Rate Changes on Cash | 0.6 | 0.1 | 0.2 | 0.9 | — | |
| Net Changes in Cash | 35.5 | -2.6 | -6.1 | -6.3 | — | |
| Closing Cash | 76.1 | 73.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 117.9 | 156.2 | 179.9 | 175.5 | 175.8 | |
| EBITDA Margin % | 41.90 | 41.18 | 38.84 | 37.02 | 35.71 | |
| Free Cash Flow (CFO − Capex) | 74.5 | 48.1 | 63.8 | 50.9 | 50.9 | |
| Free Cash Flow to Equity | — | 47.5 | 70.7 | 22.8 | — | |
| Free Cash Flow per Basic Share | 13.61 | 8.79 | 11.65 | 9.30 | 9.30 | |
| Price to Free Cash Flow | — | — | — | — | 89.27 | |
| Cash Flow to Net Income | 0.84 | 0.56 | 0.77 | 0.70 | — | |
| Cash Paid for Taxes | 42.2 | 36.5 | 43.9 | 54.0 | — | |
| Cash Paid for Interest | 0.9 | 1.5 | 2.3 | 0.6 | — | |