| 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. | |||||
|---|---|---|---|---|---|---|
| — | 410 | 251 | 233 | 600 | ||
| — | −689 | −64.4 | 186 | 490 | ||
| — | 3.7 | 24.4 | 14.7 | 1.3 | ||
| — | 47.3 | 125 | 101 | 79.1 | ||
Changes in working capital | ||||||
| — | −72,238 | −38,794 | −51,146 | −33,301 | ||
| — | 67,544 | 27,404 | 37,475 | 17,430 | ||
| — | 1,539 | 2,811 | 3,397 | 3,540 | ||
| — | −3,155 | −8,579 | −10,275 | −12,331 | ||
Cash from operating activities | ||||||
| 6,708 | 6,559 | 4,978 | 4,090 | 2,682 | ||
| — | −3,383 | −8,243 | −9,741 | −11,161 | ||
| — | 3,176 | −3,265 | −5,651 | −8,479 | ||
| — | 372 | −805 | 259 | 308 | ||
| — | 2,804 | −2,460 | −5,910 | −8,786 | ||
| — | 2,804 | −2,460 | −5,910 | −8,786 | ||
Cash from investing activities | ||||||
| — | −4.0 | −4.4 | 587 | 212 | ||
| — | 0.0 | 0.0 | 3.0 | 0.0 | ||
| — | −458 | −455 | 0.0 | 3.6 | ||
| — | −454 | −451 | −584 | −209 | ||
| — | −454 | −451 | −584 | −209 | ||
Cash from financing activities | ||||||
| — | 0.0 | 1,500 | 0.0 | 0.0 | ||
| — | 713 | 0.0 | 0.0 | 0.0 | ||
| — | −713 | 1,500 | 0.0 | 0.0 | ||
| — | −713 | 1,500 | 0.0 | 0.0 | ||
| — | 1,637 | −1,410 | −6,494 | −8,995 | ||
| — | 1,637 | −1,410 | −6,494 | −8,995 | ||
| — | — | — | 37,608 | 44,102 | ||
Reference items | ||||||
| — | — | — | — | −1,402 | ||
| 2,800 | 2,800 | −2,464 | −6,497 | −8,999 | ||
| ₹3.09 | ₹3.09 | −₹2.72 | −₹7.18 | −₹9.94 | ||
| 9.45× | — | — | — | — | ||
| — | 0.63× | −0.64× | −2.29× | −5.46× | ||
| — | 372 | −805 | 259 | 308 | ||
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 | 600.1 | 232.6 | 251.0 | 409.7 | — | |
| + Other Non-cash Items | 490.0 | 185.5 | -64.4 | -688.9 | — | |
| + Other — Cash Effects are Investing / Financing | 1.3 | 14.7 | 24.4 | 3.7 | — | |
| + Other Reconciling Items | 79.1 | 100.6 | 125.4 | 47.3 | — | |
| Changes in Working Capital | ||||||
| + Other Current Assets | -33,301.4 | -51,145.8 | -38,793.8 | -72,238.0 | — | |
| + Other Current Liabilities | 17,430.0 | 37,474.6 | 27,404.0 | 67,543.7 | — | |
| + Provisions | 3,540.4 | 3,396.7 | 2,810.6 | 1,539.3 | — | |
| Total Working Capital Changes | -12,331.1 | -10,274.5 | -8,579.2 | -3,155.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,682.0 | 4,089.8 | 4,978.1 | 6,558.7 | 6,707.9 | |
| + Total Adjustments (incl. Working Capital) | -11,160.6 | -9,741.2 | -8,242.8 | -3,383.1 | — | |
| Cash from Operations (pre-tax) | -8,478.6 | -5,651.3 | -3,264.7 | 3,175.6 | — | |
| + Income Taxes Paid | 307.8 | 258.6 | -805.1 | 371.6 | — | |
| Cash from Operating — before Extraordinary Items | -8,786.3 | -5,909.9 | -2,459.6 | 2,804.0 | — | |
| Cash from Operating Activities | -8,786.3 | -5,909.9 | -2,459.6 | 2,804.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 212.3 | 587.3 | -4.4 | -4.0 | — | |
| + Disp of Fixed Assets | 0.0 | 3.0 | 0.0 | 0.0 | — | |
| + Disp of Intangible Assets | 3.6 | 0.0 | -455.2 | -457.9 | — | |
| Cash from Investing — before Extraordinary Items | -208.7 | -584.2 | -450.8 | -453.9 | — | |
| Cash from Investing Activities | -208.7 | -584.2 | -450.8 | -453.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 0.0 | 1,500.0 | 0.0 | — | |
| + Dividends Paid | 0.0 | 0.0 | 0.0 | 712.8 | — | |
| Cash from Financing — before Extraordinary Items | 0.0 | 0.0 | 1,500.0 | -712.8 | — | |
| Cash from Financing Activities | 0.0 | 0.0 | 1,500.0 | -712.8 | — | |
| Net Changes in Cash (pre-FX) | -8,995.0 | -6,494.1 | -1,410.4 | 1,637.3 | — | |
| Net Changes in Cash | -8,995.0 | -6,494.1 | -1,410.4 | 1,637.3 | — | |
| Closing Cash | 44,101.9 | 37,607.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1,402.5 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | -8,998.6 | -6,497.2 | -2,464.1 | 2,800.0 | 2,800.0 | |
| Free Cash Flow per Basic Share | -9.94 | -7.18 | -2.72 | 3.09 | 3.09 | |
| Price to Free Cash Flow | — | — | — | — | 9.45 | |
| Cash Flow to Net Income | -5.46 | -2.29 | -0.64 | 0.63 | — | |
| Cash Paid for Taxes | 307.8 | 258.6 | -805.1 | 371.6 | — | |