| 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. | |||||
|---|---|---|---|---|---|---|
| — | 8.0 | 6.1 | 11.3 | 25.4 | ||
| — | 0.0 | −23.7 | 0.0 | 0.0 | ||
| — | 0.0 | 39.1 | 0.0 | 0.0 | ||
| — | 2.0 | 3.3 | 1.4 | 1.5 | ||
| — | 3.0 | 0.1 | −2.2 | 3.2 | ||
| — | −0.4 | 0.5 | −0.4 | 54.2 | ||
| — | 0.0 | −0.2 | 0.0 | 0.0 | ||
| — | −1.2 | −5.4 | −22.6 | −0.1 | ||
Changes in working capital | ||||||
| — | 0.6 | 1.0 | 2.6 | −2.0 | ||
| — | −6.1 | −1.7 | 9.4 | 33.4 | ||
| — | 0.0 | 0.0 | 25.3 | 0.0 | ||
| — | −5.2 | −45.6 | 0.0 | −8.7 | ||
| — | 0.0 | 0.0 | −31.4 | −0.0 | ||
| — | −2.1 | −1.0 | −20.8 | −9.7 | ||
| — | 0.0 | 0.0 | 12.0 | 0.0 | ||
| — | 65.5 | 48.7 | −1.6 | 11.3 | ||
| — | 4.3 | 0.6 | −0.4 | −51.8 | ||
Cash from operating activities | ||||||
| 31.8 | 31.0 | −26.0 | 60.0 | −18.9 | ||
| — | 68.4 | 21.7 | −17.4 | 56.6 | ||
| — | 99.5 | −4.3 | 42.6 | 37.7 | ||
| — | −24.4 | 0.0 | −23.7 | −17.8 | ||
| — | −2.0 | −2.6 | −2.7 | −1.3 | ||
| — | −0.3 | 0.0 | −0.8 | −0.9 | ||
| — | 12.4 | −13.4 | −21.0 | 14.3 | ||
| — | 64.4 | 11.6 | 41.8 | 6.0 | ||
Cash from investing activities | ||||||
| — | 16.0 | 8.8 | 2.1 | 7.6 | ||
| — | 0.0 | 0.0 | 6.5 | 4.4 | ||
| — | 0.0 | 0.0 | 4.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.3 | 0.0 | ||
| — | 4.5 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −2.5 | 0.0 | 0.0 | ||
| — | 2.5 | 0.0 | 0.0 | 0.0 | ||
| — | 24.1 | 24.0 | 20.9 | 13.7 | ||
| — | −56.2 | −4.0 | −10.7 | −39.1 | ||
| — | −50.1 | 13.7 | 5.5 | −37.4 | ||
Cash from financing activities | ||||||
| — | 1.1 | 1.9 | 0.9 | 0.8 | ||
| — | 0.0 | 2.7 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 3.0 | ||
| — | 5.2 | 46.9 | −53.9 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.9 | ||
| — | 0.7 | 0.4 | 0.0 | 0.1 | ||
| — | 1.9 | 2.7 | 2.7 | 1.3 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 3.8 | 48.3 | −55.7 | −4.5 | ||
| — | 18.0 | 73.6 | −8.5 | −35.9 | ||
| — | 18.0 | 73.6 | −8.5 | −35.9 | ||
| — | — | — | 132 | 56.8 | ||
Reference items | ||||||
| 22.7 | 20.5 | −3.4 | 13.5 | −14.6 | ||
| 5.1% | 4.4% | −0.8% | 3.1% | −1.4% | ||
| 48.4 | 48.4 | 2.8 | 33.2 | −6.1 | ||
| — | 51.8 | 51.0 | −27.4 | — | ||
| ₹2.32 | ₹2.32 | ₹0.13 | ₹1.59 | −₹0.29 | ||
| 5.92× | — | — | — | — | ||
| — | 3.34× | −0.30× | 3.54× | −0.28× | ||
| — | 12.4 | −13.4 | −21.0 | 14.3 | ||
| — | 1.9 | 2.7 | 2.7 | 1.3 | ||
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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 25.4 | 11.3 | 6.1 | 8.0 | — | |
| + Interest Income | 0.0 | 0.0 | -23.7 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | 39.1 | 0.0 | — | |
| + Share-based Payments | 1.5 | 1.4 | 3.3 | 2.0 | — | |
| + Unrealised FX (Gain) / Loss | 3.2 | -2.2 | 0.1 | 3.0 | — | |
| + Other Non-cash Items | 54.2 | -0.4 | 0.5 | -0.4 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -0.2 | 0.0 | — | |
| + Other Reconciling Items | -0.1 | -22.6 | -5.4 | -1.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -2.0 | 2.6 | 1.0 | 0.6 | — | |
| + Trade Receivables — Current | 33.4 | 9.4 | -1.7 | -6.1 | — | |
| + Other Financial Assets — Current | 0.0 | 25.3 | 0.0 | 0.0 | — | |
| + Other Current Assets | -8.7 | 0.0 | -45.6 | -5.2 | — | |
| + Other Non-current Assets | -0.0 | -31.4 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | -9.7 | -20.8 | -1.0 | -2.1 | — | |
| + Other Financial Liabilities — Current | 0.0 | 12.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 11.3 | -1.6 | 48.7 | 65.5 | — | |
| + Provisions — Current | -51.8 | -0.4 | 0.6 | 4.3 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -18.9 | 60.0 | -26.0 | 31.0 | 31.8 | |
| + Total Adjustments (incl. Working Capital) | 56.6 | -17.4 | 21.7 | 68.4 | — | |
| Cash from Operations (pre-tax) | 37.7 | 42.6 | -4.3 | 99.5 | — | |
| + Interest Received — Operating | -17.8 | -23.7 | 0.0 | -24.4 | — | |
| + Interest Paid — Operating | -1.3 | -2.7 | -2.6 | -2.0 | — | |
| + Other Inflows / (Outflows) — Operating | -0.9 | -0.8 | 0.0 | -0.3 | — | |
| + Income Taxes Paid | 14.3 | -21.0 | -13.4 | 12.4 | — | |
| Cash from Operating Activities | 6.0 | 41.8 | 11.6 | 64.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 7.6 | 2.1 | 8.8 | 16.0 | — | |
| + Acq of Intangible Assets | 4.4 | 6.5 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 4.2 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.3 | 0.0 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 4.5 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | -2.5 | 0.0 | — | |
| + Loans & Advances Repaid | 0.0 | 0.0 | 0.0 | 2.5 | — | |
| + Interest Received — Investing | 13.7 | 20.9 | 24.0 | 24.1 | — | |
| + Other Inflows / (Outflows) — Investing | -39.1 | -10.7 | -4.0 | -56.2 | — | |
| Cash from Investing Activities | -37.4 | 5.5 | 13.7 | -50.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.8 | 0.9 | 1.9 | 1.1 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 2.7 | 0.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | 3.0 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | -53.9 | 46.9 | 5.2 | — | |
| + Repayment of Borrowings | 0.9 | 0.0 | 0.0 | 0.0 | — | |
| + Payment of Lease Liabilities | 0.1 | 0.0 | 0.4 | 0.7 | — | |
| + Interest Paid | 1.3 | 2.7 | 2.7 | 1.9 | — | |
| + Other Inflows / (Outflows) — Financing | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -4.5 | -55.7 | 48.3 | 3.8 | — | |
| Net Changes in Cash (pre-FX) | -35.9 | -8.5 | 73.6 | 18.0 | — | |
| Net Changes in Cash | -35.9 | -8.5 | 73.6 | 18.0 | — | |
| Closing Cash | 56.8 | 132.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -14.6 | 13.5 | -3.4 | 20.5 | 22.7 | |
| EBITDA Margin % | -1.43 | 3.08 | -0.75 | 4.42 | 5.06 | |
| Free Cash Flow (CFO − Capex) | -6.1 | 33.2 | 2.8 | 48.4 | 48.4 | |
| Free Cash Flow to Equity | — | -27.4 | 51.0 | 51.8 | — | |
| Free Cash Flow per Basic Share | -0.29 | 1.59 | 0.13 | 2.32 | 2.32 | |
| Price to Free Cash Flow | — | — | — | — | 5.92 | |
| Cash Flow to Net Income | -0.28 | 3.54 | -0.30 | 3.34 | — | |
| Cash Paid for Taxes | 14.3 | -21.0 | -13.4 | 12.4 | — | |
| Cash Paid for Interest | 1.3 | 2.7 | 2.7 | 1.9 | — | |