| 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. | |||||
|---|---|---|---|---|---|---|
| — | 18.6 | 16.5 | 14.0 | 15.1 | ||
| — | 3.5 | 3.5 | 1.8 | 1.4 | ||
| — | −0.4 | −0.5 | −0.6 | −0.1 | ||
| — | −1.1 | −1.8 | −2.1 | −2.8 | ||
| — | 0.0 | 0.0 | 0.0 | −0.2 | ||
| — | −0.1 | −0.0 | −0.1 | 0.0 | ||
| — | 7.0 | −1.4 | −1.3 | −2.8 | ||
Changes in working capital | ||||||
| — | −34.6 | −8.6 | −24.2 | −10.5 | ||
| — | −26.2 | −10.8 | −6.5 | −11.8 | ||
| — | 0.6 | 2.4 | −5.4 | 2.2 | ||
| — | 0.0 | 0.0 | −0.2 | −0.2 | ||
| — | −3.6 | −3.5 | 0.3 | −1.5 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 11.1 | 1.0 | 7.6 | 4.8 | ||
| — | 12.8 | 3.8 | 4.6 | 4.0 | ||
| — | 5.9 | 2.9 | 1.6 | 1.8 | ||
| — | −0.8 | −0.1 | −0.1 | 1.9 | ||
| — | 1.4 | 0.3 | 0.0 | 0.8 | ||
| — | 3.5 | 1.0 | 0.4 | 0.0 | ||
Cash from operating activities | ||||||
| 67.1 | 72.7 | 66.5 | 74.1 | 63.6 | ||
| — | −2.3 | 4.8 | −10.1 | 2.1 | ||
| — | 70.4 | 71.3 | 64.0 | 65.6 | ||
| — | −1.5 | −1.3 | 0.0 | 0.0 | ||
| — | 19.3 | 20.4 | 14.3 | 11.1 | ||
| — | 49.6 | 49.6 | 49.8 | 54.5 | ||
Cash from investing activities | ||||||
| — | 26.2 | 26.8 | 41.8 | 27.2 | ||
| — | 0.0 | 0.3 | 0.0 | 0.0 | ||
| — | 139 | 126 | −45.6 | 12.7 | ||
| — | 152 | 113 | 0.0 | 0.0 | ||
| — | 1.1 | 1.8 | 2.1 | 2.8 | ||
| — | 0.4 | 0.5 | 0.6 | 0.1 | ||
| — | −10.2 | 0.4 | 1.1 | 0.8 | ||
| — | −22.6 | −36.8 | 7.6 | −36.3 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | −33.2 | 0.0 | ||
| — | 0.2 | −0.2 | 0.0 | 0.0 | ||
| — | 2.0 | 2.0 | 1.8 | 1.7 | ||
| — | 16.0 | 14.4 | 14.6 | 14.7 | ||
| — | −2.9 | −2.7 | −1.1 | −0.9 | ||
| — | −20.7 | −19.4 | −50.6 | −17.3 | ||
| — | 6.3 | −6.6 | 6.7 | 0.9 | ||
| — | 6.3 | −6.6 | 6.7 | 0.9 | ||
| — | — | — | 23.8 | 17.0 | ||
Reference items | ||||||
| 88.1 | 88.6 | 80.1 | 86.0 | 76.0 | ||
| 17.0% | 18.4% | 18.8% | 23.9% | 25.0% | ||
| 23.4 | 23.4 | 22.8 | 8.0 | 27.3 | ||
| ₹14.66 | ₹14.66 | ₹14.23 | ₹5.00 | ₹17.06 | ||
| 39.70× | — | — | — | — | ||
| — | 1.14× | 0.50× | 0.91× | 1.03× | ||
| — | 19.3 | 20.4 | 14.3 | 11.1 | ||
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 | 15.1 | 14.0 | 16.5 | 18.6 | — | |
| + Finance Costs | 1.4 | 1.8 | 3.5 | 3.5 | — | |
| + Interest Income | -0.1 | -0.6 | -0.5 | -0.4 | — | |
| + Dividend Income | -2.8 | -2.1 | -1.8 | -1.1 | — | |
| + Fair Value (Gains) / Losses | -0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Share-based Payments | 0.0 | -0.1 | -0.0 | -0.1 | — | |
| + Other Non-cash Items | -2.8 | -1.3 | -1.4 | 7.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -10.5 | -24.2 | -8.6 | -34.6 | — | |
| + Trade Receivables — Current | -11.8 | -6.5 | -10.8 | -26.2 | — | |
| + Other Financial Assets — Current | 2.2 | -5.4 | 2.4 | 0.6 | — | |
| + Other Financial Assets — Non-current | -0.2 | -0.2 | 0.0 | 0.0 | — | |
| + Other Current Assets | -1.5 | 0.3 | -3.5 | -3.6 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Trade Payables — Current | 4.8 | 7.6 | 1.0 | 11.1 | — | |
| + Other Financial Liabilities — Current | 4.0 | 4.6 | 3.8 | 12.8 | — | |
| + Other Current Liabilities | 1.8 | 1.6 | 2.9 | 5.9 | — | |
| + Other Non-current Liabilities | 1.9 | -0.1 | -0.1 | -0.8 | — | |
| + Provisions — Current | 0.8 | 0.0 | 0.3 | 1.4 | — | |
| + Provisions — Non-current | 0.0 | 0.4 | 1.0 | 3.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 63.6 | 74.1 | 66.5 | 72.7 | 67.1 | |
| + Total Adjustments (incl. Working Capital) | 2.1 | -10.1 | 4.8 | -2.3 | — | |
| Cash from Operations (pre-tax) | 65.6 | 64.0 | 71.3 | 70.4 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -1.3 | -1.5 | — | |
| + Income Taxes Paid | 11.1 | 14.3 | 20.4 | 19.3 | — | |
| Cash from Operating Activities | 54.5 | 49.8 | 49.6 | 49.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 27.2 | 41.8 | 26.8 | 26.2 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.3 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 12.7 | -45.6 | 125.8 | 139.3 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 0.0 | 112.9 | 151.5 | — | |
| + Dividends Received — Investing | 2.8 | 2.1 | 1.8 | 1.1 | — | |
| + Interest Received — Investing | 0.1 | 0.6 | 0.5 | 0.4 | — | |
| + Other Inflows / (Outflows) — Investing | 0.8 | 1.1 | 0.4 | -10.2 | — | |
| Cash from Investing Activities | -36.3 | 7.6 | -36.8 | -22.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Other Equity Instruments | 0.0 | -33.2 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | -0.2 | 0.2 | — | |
| + Payment of Lease Liabilities | 1.7 | 1.8 | 2.0 | 2.0 | — | |
| + Dividends Paid | 14.7 | 14.6 | 14.4 | 16.0 | — | |
| + Other Inflows / (Outflows) — Financing | -0.9 | -1.1 | -2.7 | -2.9 | — | |
| Cash from Financing Activities | -17.3 | -50.6 | -19.4 | -20.7 | — | |
| Net Changes in Cash (pre-FX) | 0.9 | 6.7 | -6.6 | 6.3 | — | |
| Net Changes in Cash | 0.9 | 6.7 | -6.6 | 6.3 | — | |
| Closing Cash | 17.0 | 23.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 76.0 | 86.0 | 80.1 | 88.6 | 88.1 | |
| EBITDA Margin % | 24.99 | 23.94 | 18.84 | 18.38 | 16.99 | |
| Free Cash Flow (CFO − Capex) | 27.3 | 8.0 | 22.8 | 23.4 | 23.4 | |
| Free Cash Flow per Basic Share | 17.06 | 5.00 | 14.23 | 14.66 | 14.66 | |
| Price to Free Cash Flow | — | — | — | — | 39.70 | |
| Cash Flow to Net Income | 1.03 | 0.91 | 0.50 | 1.14 | — | |
| Cash Paid for Taxes | 11.1 | 14.3 | 20.4 | 19.3 | — | |