| 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. | |||||
|---|---|---|---|---|---|---|
| — | 5.9 | 3.4 | 3.4 | 3.1 | ||
| — | 9.9 | 8.8 | 7.3 | 7.3 | ||
| — | 0.0 | −0.6 | −0.5 | −0.2 | ||
| — | −0.7 | −0.8 | −1.0 | 0.6 | ||
Changes in working capital | ||||||
| — | −27.6 | −0.9 | −6.8 | 9.8 | ||
| — | 6.1 | −5.1 | −11.5 | −0.4 | ||
| — | −1.6 | −2.0 | 14.1 | −10.5 | ||
| — | 0.1 | −0.1 | −0.3 | 0.0 | ||
Cash from operating activities | ||||||
| 17.0 | 15.1 | 12.8 | 10.9 | 8.6 | ||
| — | −8.0 | 2.6 | 4.6 | 9.8 | ||
| — | 7.1 | 15.5 | 15.5 | 18.4 | ||
| — | −0.5 | 0.0 | 0.0 | 0.0 | ||
| — | 2.6 | 2.8 | 4.1 | 4.7 | ||
| — | 4.1 | 12.6 | 11.4 | 13.7 | ||
Cash from investing activities | ||||||
| — | −17.4 | −6.0 | −5.4 | −1.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.3 | ||
| — | 0.5 | 0.5 | 0.4 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 7.4 | ||
| — | −16.9 | −5.5 | −5.0 | −7.9 | ||
Cash from financing activities | ||||||
| — | −2.8 | −3.1 | −2.8 | −2.6 | ||
| — | −15.7 | −4.2 | −4.2 | −5.2 | ||
| — | 0.0 | 0.0 | 0.6 | 0.6 | ||
| — | 9.9 | 8.8 | 7.3 | 0.0 | ||
| — | 3.1 | −7.7 | −6.5 | 2.0 | ||
| — | −9.8 | −0.5 | −0.1 | 7.8 | ||
| — | −9.8 | −0.5 | −0.1 | 7.8 | ||
| — | — | — | 10.6 | 10.7 | ||
Reference items | ||||||
| 35.4 | 31.8 | 25.9 | 22.7 | 21.7 | ||
| 6.9% | 6.6% | 6.0% | 6.1% | 5.8% | ||
| 4.1 | 4.1 | 12.6 | 11.4 | 13.7 | ||
| — | 7.1 | 5.0 | 5.5 | — | ||
| ₹0.51 | ₹0.51 | ₹1.58 | ₹1.42 | ₹1.71 | ||
| 34.71× | — | — | — | — | ||
| — | 0.37× | 1.27× | 1.53× | 2.29× | ||
| — | 2.6 | 2.8 | 4.1 | 4.7 | ||
| — | 9.9 | 8.8 | 7.3 | — | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 3.1 | 3.4 | 3.4 | 5.9 | — | |
| + Finance Costs | 7.3 | 7.3 | 8.8 | 9.9 | — | |
| + Interest Income | -0.2 | -0.5 | -0.6 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.6 | -1.0 | -0.8 | -0.7 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 9.8 | -6.8 | -0.9 | -27.6 | — | |
| + Trade Receivables — Current | -0.4 | -11.5 | -5.1 | 6.1 | — | |
| + Trade Payables — Current | -10.5 | 14.1 | -2.0 | -1.6 | — | |
| + Provisions — Current | 0.0 | -0.3 | -0.1 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 8.6 | 10.9 | 12.8 | 15.1 | 17.0 | |
| + Total Adjustments (incl. Working Capital) | 9.8 | 4.6 | 2.6 | -8.0 | — | |
| Cash from Operations (pre-tax) | 18.4 | 15.5 | 15.5 | 7.1 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -0.5 | — | |
| + Income Taxes Paid | 4.7 | 4.1 | 2.8 | 2.6 | — | |
| Cash from Operating Activities | 13.7 | 11.4 | 12.6 | 4.1 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | -1.0 | -5.4 | -6.0 | -17.4 | — | |
| + Disp of Investment Property | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.2 | 0.4 | 0.5 | 0.5 | — | |
| + Income Taxes (Paid) / Refund — Investing | 7.4 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -7.9 | -5.0 | -5.5 | -16.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | -2.6 | -2.8 | -3.1 | -2.8 | — | |
| + Repayment of Borrowings | -5.2 | -4.2 | -4.2 | -15.7 | — | |
| + Payment of Lease Liabilities | 0.6 | 0.6 | 0.0 | 0.0 | — | |
| + Interest Paid | 0.0 | 7.3 | 8.8 | 9.9 | — | |
| Cash from Financing Activities | 2.0 | -6.5 | -7.7 | 3.1 | — | |
| Net Changes in Cash (pre-FX) | 7.8 | -0.1 | -0.5 | -9.8 | — | |
| Net Changes in Cash | 7.8 | -0.1 | -0.5 | -9.8 | — | |
| Closing Cash | 10.7 | 10.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 21.7 | 22.7 | 25.9 | 31.8 | 35.4 | |
| EBITDA Margin % | 5.84 | 6.06 | 6.01 | 6.63 | 6.91 | |
| Free Cash Flow (CFO − Capex) | 13.7 | 11.4 | 12.6 | 4.1 | 4.1 | |
| Free Cash Flow to Equity | — | 5.5 | 5.0 | 7.1 | — | |
| Free Cash Flow per Basic Share | 1.71 | 1.42 | 1.58 | 0.51 | 0.51 | |
| Price to Free Cash Flow | — | — | — | — | 34.71 | |
| Cash Flow to Net Income | 2.29 | 1.53 | 1.27 | 0.37 | — | |
| Cash Paid for Taxes | 4.7 | 4.1 | 2.8 | 2.6 | — | |
| Cash Paid for Interest | — | 7.3 | 8.8 | 9.9 | — | |