| 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. | |||||
|---|---|---|---|---|---|---|
| — | 107 | 81.6 | 75.4 | 72.9 | ||
| — | −60.8 | −37.7 | −71.8 | — | ||
| — | 0.0 | −0.1 | 50.1 | — | ||
| — | 0.0 | 293 | −51.6 | — | ||
| — | 0.0 | 262 | 0.0 | — | ||
Changes in working capital | ||||||
| — | 0.0 | −123 | −1,280 | — | ||
| — | −14,782 | −6,811 | −2,799 | — | ||
| — | −605 | 7,869 | 136 | — | ||
| — | 0.0 | −1,617 | 3,259 | — | ||
| — | 337 | 235 | −185 | — | ||
| — | 343 | 0.0 | 0.0 | — | ||
| — | −14,706 | −446 | −869 | — | ||
Cash from operating activities | ||||||
| 1,920 | 1,671 | 1,417 | 1,231 | — | ||
| — | −14,660 | 208 | −867 | — | ||
| — | −12,988 | 1,625 | 364 | 293 | ||
| — | 0.0 | 0.0 | −163 | — | ||
| — | −12,988 | 1,625 | 527 | — | ||
| — | −1,554 | 0.0 | 0.0 | — | ||
| — | −11,435 | 1,625 | 527 | 100 | ||
Cash from investing activities | ||||||
| — | −353 | −198 | −168 | 99.0 | ||
| — | 75.1 | 78.1 | 61.9 | 27.1 | ||
| — | −3.8 | 0.0 | 0.0 | — | ||
| — | −14,048 | 0.0 | 0.0 | — | ||
| — | −243 | 0.0 | 0.0 | — | ||
| — | 145 | 0.0 | 0.0 | — | ||
| — | 14,860 | 276 | 230 | — | ||
| — | 14,860 | 276 | 230 | −71.9 | ||
Cash from financing activities | ||||||
| — | 0.2 | 0.0 | 0.0 | 0.1 | ||
| — | 0.2 | 4.3 | 2.5 | — | ||
| — | 31.9 | 0.0 | 0.0 | — | ||
| — | 3,157 | 0.0 | 36.1 | — | ||
| — | −148 | −111 | −74.1 | 74.2 | ||
| — | 345 | −204 | 0.0 | — | ||
| — | 0.0 | −2,555 | −576 | — | ||
| — | 2,992 | −2,236 | −463 | — | ||
| — | 6,417 | 1,318 | 0.0 | — | ||
| — | −3,425 | −3,554 | −463 | −66.2 | ||
| — | 0.0 | −1,653 | 294 | — | ||
| — | 3,637 | 0.0 | 0.0 | — | ||
| — | 3,637 | −1,653 | 294 | −3,76,550 | ||
| — | 0.2 | 0.2 | 6,944 | 0.2 | ||
Reference items | ||||||
| −11,787 | −11,787 | 1,427 | 359 | 1.4 | ||
| −₹158.63 | −₹158.63 | ₹19.21 | ₹4.83 | ₹0.02 | ||
| — | −8.62× | 1.45× | 0.52× | — | ||
| — | 0.0 | 0.0 | −163 | — | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 72.9 | 75.4 | 81.6 | 107.4 | — | |
| + Unrealised FX (Gain) / Loss | — | -71.8 | -37.7 | -60.8 | — | |
| + Other Non-cash Items | — | 50.1 | -0.1 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | — | -51.6 | 293.0 | 0.0 | — | |
| + Other Reconciling Items | — | 0.0 | 262.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | — | -1,279.8 | -122.7 | 0.0 | — | |
| + Trade Receivables | — | -2,799.4 | -6,810.5 | -14,782.0 | — | |
| + Other Current Assets | — | 136.3 | 7,869.3 | -604.5 | — | |
| + Trade Payables | — | 3,258.8 | -1,616.7 | 0.0 | — | |
| + Other Current Liabilities | — | -184.8 | 234.7 | 337.5 | — | |
| + Provisions | — | 0.0 | 0.0 | 343.0 | — | |
| Total Working Capital Changes | — | -869.0 | -445.9 | -14,706.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | — | 1,230.7 | 1,416.6 | 1,671.2 | 1,920.2 | |
| + Total Adjustments (incl. Working Capital) | — | -866.9 | 208.2 | -14,659.5 | — | |
| Cash from Operations (pre-tax) | 293.1 | 363.8 | 1,624.9 | -12,988.3 | — | |
| + Income Taxes Paid | — | -163.5 | 0.0 | 0.0 | — | |
| Cash from Operating — before Extraordinary Items | — | 527.3 | 1,624.9 | -12,988.3 | — | |
| + Payment for Extraordinary Items — Operating | — | 0.0 | 0.0 | -1,553.6 | — | |
| Cash from Operating Activities | 100.4 | 527.3 | 1,624.9 | -11,434.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 99.0 | -168.3 | -197.8 | -352.5 | — | |
| + Disp of Fixed Assets | 27.1 | 61.9 | 78.1 | 75.1 | — | |
| + Disp of Intangible Assets | — | 0.0 | 0.0 | -3.8 | — | |
| + Loans & Advances Made | — | 0.0 | 0.0 | -14,047.9 | — | |
| + Income Taxes (Paid) / Refund — Investing | — | 0.0 | 0.0 | -243.1 | — | |
| + Other Inflows / (Outflows) — Investing | — | 0.0 | 0.0 | 144.7 | — | |
| Cash from Investing — before Extraordinary Items | — | 230.2 | 275.9 | 14,859.6 | — | |
| Cash from Investing Activities | -71.9 | 230.2 | 275.9 | 14,859.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.1 | 0.0 | 0.0 | 0.2 | — | |
| + Proceeds from Issue of Shares (unclassified) | — | 2.5 | 4.3 | 0.2 | — | |
| + Proceeds from Other Equity Instruments | — | 0.0 | 0.0 | 31.9 | — | |
| + Proceeds from Borrowings | — | 36.1 | 0.0 | 3,157.4 | — | |
| + Dividends Paid | 74.2 | -74.1 | -111.1 | -147.5 | — | |
| + Income Taxes (Paid) / Refund — Financing | — | 0.0 | -203.6 | 345.0 | — | |
| + Other Inflows / (Outflows) — Financing | — | -575.9 | -2,554.8 | 0.0 | — | |
| Cash from Financing — before Extraordinary Items | — | -463.2 | -2,235.8 | 2,992.0 | — | |
| + Payment for Extraordinary Items — Financing | — | 0.0 | 1,317.9 | 6,417.0 | — | |
| Cash from Financing Activities | -66.2 | -463.2 | -3,553.7 | -3,425.0 | — | |
| Net Changes in Cash (pre-FX) | — | 294.3 | -1,653.0 | 0.0 | — | |
| + Effect of FX Rate Changes on Cash | — | 0.0 | 0.0 | 3,636.5 | — | |
| Net Changes in Cash | -3,76,550.0 | 294.3 | -1,653.0 | 3,636.5 | — | |
| Closing Cash | 0.2 | 6,943.5 | 0.2 | 0.2 | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | 1.4 | 359.0 | 1,427.1 | -11,787.2 | -11,787.2 | |
| Free Cash Flow per Basic Share | 0.02 | 4.83 | 19.21 | -158.63 | -158.63 | |
| Cash Flow to Net Income | — | 0.52 | 1.45 | -8.62 | — | |
| Cash Paid for Taxes | — | -163.5 | 0.0 | 0.0 | — | |