| 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. | |||||
|---|---|---|---|---|---|---|
| — | 55.4 | 55.0 | 50.3 | 41.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 2.9 | 4.5 | 5.4 | 2.4 | ||
| — | −17.7 | −16.5 | −14.8 | −7.8 | ||
| — | −0.3 | 0.0 | 0.0 | 0.0 | ||
| — | −9.1 | −6.3 | −4.6 | 8.1 | ||
| — | 0.5 | −0.7 | 0.2 | 0.1 | ||
| — | 0.0 | 0.0 | −12.8 | −17.1 | ||
| — | −0.7 | −0.3 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 55.3 | −46.0 | −25.9 | 64.6 | ||
| — | −20.2 | 21.8 | 20.1 | 22.3 | ||
| — | 0.0 | −3.3 | −0.5 | 0.1 | ||
| — | −6.6 | −11.6 | 0.0 | −0.0 | ||
| — | −4.6 | 0.0 | −8.8 | 26.3 | ||
| — | −32.4 | 0.0 | −0.4 | 0.1 | ||
| — | −2.3 | 49.8 | 22.6 | −12.4 | ||
| — | 0.0 | 0.0 | 0.1 | 0.3 | ||
| — | 0.0 | 0.0 | 0.1 | 0.1 | ||
| — | 0.0 | 0.0 | 4.1 | 1.2 | ||
| — | −0.6 | −1.8 | 0.8 | 0.7 | ||
| — | 0.0 | 0.0 | −1.2 | 1.8 | ||
Cash from operating activities | ||||||
| 192 | 130 | 92.6 | 60.7 | 118 | ||
| — | 19.7 | 44.6 | 34.6 | 132 | ||
| — | 149 | 137 | 95.3 | 250 | ||
| — | 23.8 | 19.3 | 7.2 | 30.5 | ||
| — | 125 | 118 | 88.1 | 219 | ||
Cash from investing activities | ||||||
| — | 37.0 | 51.4 | 115 | 239 | ||
| — | 11.0 | 4.8 | 14.0 | 3.4 | ||
| — | 3.3 | 0.2 | 0.0 | 0.0 | ||
| — | 80.5 | 0.0 | 0.0 | 0.0 | ||
| — | 152 | 0.0 | 0.0 | 0.0 | ||
| — | 0.4 | 0.0 | 0.0 | 0.0 | ||
| — | 9.2 | 0.0 | 0.8 | 1.4 | ||
| — | 0.3 | 0.0 | 0.0 | 0.0 | ||
| — | 11.8 | 16.7 | 12.5 | 7.6 | ||
| — | 0.0 | −45.7 | 40.7 | −24.9 | ||
| — | −80.2 | −75.8 | −47.0 | −251 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.1 | 0.0 | 61.6 | ||
| — | 14.0 | 14.9 | 15.1 | 8.2 | ||
| — | 0.7 | 0.6 | 0.0 | 0.0 | ||
| — | — | — | 0.5 | 0.5 | ||
| — | 3.0 | 4.7 | 5.5 | 1.9 | ||
| — | 21.9 | 21.9 | 21.9 | 21.9 | ||
| — | −39.5 | −42.0 | −42.9 | 29.2 | ||
| — | 5.7 | 0.1 | −1.8 | −2.9 | ||
| — | 5.7 | 0.1 | −1.8 | −2.9 | ||
| — | — | — | −1.8 | 2.7 | ||
Reference items | ||||||
| 215 | 148 | 115 | 82.8 | 142 | ||
| 10.7% | 8.7% | 5.7% | 4.8% | 6.9% | ||
| 88.4 | 88.4 | 66.4 | −27.0 | −19.6 | ||
| — | 71.4 | 46.9 | −47.5 | — | ||
| ₹40.46 | ₹40.46 | ₹30.41 | −₹12.33 | −₹8.98 | ||
| 11.65× | — | — | — | — | ||
| — | 1.24× | 1.77× | 2.06× | 2.43× | ||
| — | 23.8 | 19.3 | 7.2 | 30.5 | ||
| — | 3.0 | 4.7 | 5.5 | 1.9 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 41.2 | 50.3 | 55.0 | 55.4 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 2.4 | 5.4 | 4.5 | 2.9 | — | |
| + Interest Income | -7.8 | -14.8 | -16.5 | -17.7 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -0.3 | — | |
| + Fair Value (Gains) / Losses | 8.1 | -4.6 | -6.3 | -9.1 | — | |
| + Unrealised FX (Gain) / Loss | 0.1 | 0.2 | -0.7 | 0.5 | — | |
| + Other — Cash Effects are Investing / Financing | -17.1 | -12.8 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -0.3 | -0.7 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 64.6 | -25.9 | -46.0 | 55.3 | — | |
| + Trade Receivables — Current | 22.3 | 20.1 | 21.8 | -20.2 | — | |
| + Other Financial Assets — Current | 0.1 | -0.5 | -3.3 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.0 | 0.0 | -11.6 | -6.6 | — | |
| + Other Current Assets | 26.3 | -8.8 | 0.0 | -4.6 | — | |
| + Other Non-current Assets | 0.1 | -0.4 | 0.0 | -32.4 | — | |
| + Trade Payables — Current | -12.4 | 22.6 | 49.8 | -2.3 | — | |
| + Other Financial Liabilities — Current | 0.3 | 0.1 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 1.2 | 4.1 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.7 | 0.8 | -1.8 | -0.6 | — | |
| + Provisions — Non-current | 1.8 | -1.2 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 117.8 | 60.7 | 92.6 | 129.5 | 191.7 | |
| + Total Adjustments (incl. Working Capital) | 132.0 | 34.6 | 44.6 | 19.7 | — | |
| Cash from Operations (pre-tax) | 249.8 | 95.3 | 137.2 | 149.3 | — | |
| + Income Taxes Paid | 30.5 | 7.2 | 19.3 | 23.8 | — | |
| Cash from Operating Activities | 219.3 | 88.1 | 117.9 | 125.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 238.9 | 115.0 | 51.4 | 37.0 | — | |
| + Disp of Fixed Assets | 3.4 | 14.0 | 4.8 | 11.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 0.2 | 3.3 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 0.0 | 80.5 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 0.0 | 152.4 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| + Government Grants Received | 1.4 | 0.8 | 0.0 | 9.2 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.3 | — | |
| + Interest Received — Investing | 7.6 | 12.5 | 16.7 | 11.8 | — | |
| + Other Inflows / (Outflows) — Investing | -24.9 | 40.7 | -45.7 | 0.0 | — | |
| Cash from Investing Activities | -251.3 | -47.0 | -75.8 | -80.2 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 61.6 | 0.0 | 0.1 | 0.0 | — | |
| + Repayment of Borrowings | 8.2 | 15.1 | 14.9 | 14.0 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 0.6 | 0.7 | — | |
| + Payment of Finance Lease Liabilities | 0.5 | 0.5 | — | — | — | |
| + Interest Paid | 1.9 | 5.5 | 4.7 | 3.0 | — | |
| + Dividends Paid | 21.9 | 21.9 | 21.9 | 21.9 | — | |
| Cash from Financing Activities | 29.2 | -42.9 | -42.0 | -39.5 | — | |
| Net Changes in Cash (pre-FX) | -2.9 | -1.8 | 0.1 | 5.7 | — | |
| Net Changes in Cash | -2.9 | -1.8 | 0.1 | 5.7 | — | |
| Closing Cash | 2.7 | -1.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 142.3 | 82.8 | 114.8 | 147.8 | 214.8 | |
| EBITDA Margin % | 6.87 | 4.75 | 5.73 | 8.66 | 10.70 | |
| Free Cash Flow (CFO − Capex) | -19.6 | -27.0 | 66.4 | 88.4 | 88.4 | |
| Free Cash Flow to Equity | — | -47.5 | 46.9 | 71.4 | — | |
| Free Cash Flow per Basic Share | -8.98 | -12.33 | 30.41 | 40.46 | 40.46 | |
| Price to Free Cash Flow | — | — | — | — | 11.65 | |
| Cash Flow to Net Income | 2.43 | 2.06 | 1.77 | 1.24 | — | |
| Cash Paid for Taxes | 30.5 | 7.2 | 19.3 | 23.8 | — | |
| Cash Paid for Interest | 1.9 | 5.5 | 4.7 | 3.0 | — | |