| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.1 | 0.1 | 0.1 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −2.7 | −2.7 | −2.5 | −2.3 | ||
| — | −0.7 | −0.9 | −0.9 | −1.2 | ||
| — | 5.0 | 4.8 | −2.9 | −1.1 | ||
| — | −2.4 | −6.0 | −7.4 | −1.1 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.7 | 3.0 | 4.8 | ||
| — | 0.1 | −0.1 | −0.1 | 0.6 | ||
| — | 0.0 | 0.4 | 0.0 | 0.0 | ||
| — | −1.8 | 0.4 | 0.5 | −0.4 | ||
| — | 0.1 | 0.4 | −0.4 | 0.4 | ||
| — | 0.2 | 0.0 | −0.1 | 0.1 | ||
| — | 0.4 | 0.0 | 0.0 | 0.0 | ||
| — | −0.3 | 0.0 | 0.6 | −0.6 | ||
| — | 0.0 | 0.5 | −8.6 | 0.4 | ||
| — | 1.2 | 0.0 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 16.5 | 17.2 | 21.2 | 23.6 | 22.3 | ||
| — | −0.8 | −2.4 | −18.6 | −0.4 | ||
| — | 16.5 | 18.8 | 5.0 | 21.9 | ||
| — | 16.5 | 18.8 | 5.0 | 21.9 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 11.2 | 17.6 | ||
| — | 3.8 | 1.6 | −3.9 | 3.9 | ||
| — | 13.6 | 17.9 | 0.0 | 0.0 | ||
| — | 4.4 | 0.7 | 0.7 | 9.3 | ||
| — | 0.7 | 0.9 | 0.9 | 1.2 | ||
| — | 2.7 | 2.7 | 2.5 | 2.3 | ||
| — | −1.5 | −2.4 | 0.0 | 0.0 | ||
| — | −11.0 | −17.7 | −3.3 | −8.8 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.6 | 1.6 | 1.2 | 1.2 | ||
| — | −0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −1.6 | −1.6 | −1.2 | −1.2 | ||
| — | 3.9 | −0.5 | 0.5 | 12.0 | ||
| — | 3.9 | −0.5 | 0.5 | 12.0 | ||
| — | — | — | 16.4 | 15.9 | ||
Reference items | ||||||
| 11.3 | 12.2 | 16.4 | 20.8 | 21.3 | ||
| 77.4% | 79.4% | 77.7% | 75.1% | 72.1% | ||
| 16.5 | 16.5 | 18.8 | 5.0 | 21.9 | ||
| — | — | — | 5.0 | — | ||
| ₹4.09 | ₹4.09 | ₹4.66 | ₹1.25 | ₹5.44 | ||
| 6.94× | — | — | — | — | ||
| — | 1.11× | 1.07× | 0.24× | 1.20× | ||
| — | — | — | 0.0 | 0.0 | ||
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 | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -2.3 | -2.5 | -2.7 | -2.7 | — | |
| + Dividend Income | -1.2 | -0.9 | -0.9 | -0.7 | — | |
| + Fair Value (Gains) / Losses | -1.1 | -2.9 | 4.8 | 5.0 | — | |
| + Other — Cash Effects are Investing / Financing | -1.1 | -7.4 | -6.0 | -2.4 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 4.8 | 3.0 | 0.7 | 0.0 | — | |
| + Trade Receivables — Current | 0.6 | -0.1 | -0.1 | 0.1 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 0.4 | 0.0 | — | |
| + Other Financial Assets — Current | -0.4 | 0.5 | 0.4 | -1.8 | — | |
| + Other Current Assets | 0.4 | -0.4 | 0.4 | 0.1 | — | |
| + Trade Payables — Current | 0.1 | -0.1 | 0.0 | 0.2 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| + Other Financial Liabilities — Non-current | -0.6 | 0.6 | 0.0 | -0.3 | — | |
| + Other Current Liabilities | 0.4 | -8.6 | 0.5 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | 1.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 22.3 | 23.6 | 21.2 | 17.2 | 16.5 | |
| + Total Adjustments (incl. Working Capital) | -0.4 | -18.6 | -2.4 | -0.8 | — | |
| Cash from Operations (pre-tax) | 21.9 | 5.0 | 18.8 | 16.5 | — | |
| Cash from Operating Activities | 21.9 | 5.0 | 18.8 | 16.5 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 17.6 | 11.2 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 3.9 | -3.9 | 1.6 | 3.8 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 17.9 | 13.6 | — | |
| + Loans & Advances Repaid | 9.3 | 0.7 | 0.7 | 4.4 | — | |
| + Dividends Received — Investing | 1.2 | 0.9 | 0.9 | 0.7 | — | |
| + Interest Received — Investing | 2.3 | 2.5 | 2.7 | 2.7 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | -2.4 | -1.5 | — | |
| Cash from Investing Activities | -8.8 | -3.3 | -17.7 | -11.0 | — | |
| Cash from Financing Activities | ||||||
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Paid | 1.2 | 1.2 | 1.6 | 1.6 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | -0.0 | -0.0 | — | |
| Cash from Financing Activities | -1.2 | -1.2 | -1.6 | -1.6 | — | |
| Net Changes in Cash (pre-FX) | 12.0 | 0.5 | -0.5 | 3.9 | — | |
| Net Changes in Cash | 12.0 | 0.5 | -0.5 | 3.9 | — | |
| Closing Cash | 15.9 | 16.4 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 21.3 | 20.8 | 16.4 | 12.2 | 11.3 | |
| EBITDA Margin % | 72.10 | 75.05 | 77.74 | 79.37 | 77.44 | |
| Free Cash Flow (CFO − Capex) | 21.9 | 5.0 | 18.8 | 16.5 | 16.5 | |
| Free Cash Flow to Equity | — | 5.0 | — | — | — | |
| Free Cash Flow per Basic Share | 5.44 | 1.25 | 4.66 | 4.09 | 4.09 | |
| Price to Free Cash Flow | — | — | — | — | 6.94 | |
| Cash Flow to Net Income | 1.20 | 0.24 | 1.07 | 1.11 | — | |
| Cash Paid for Interest | 0.0 | 0.0 | — | — | — | |