| 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. | |||||
|---|---|---|---|---|---|---|
| — | 15.8 | 16.7 | 15.7 | 17.6 | ||
| — | 1.1 | 0.6 | 0.4 | 3.1 | ||
| — | −0.0 | 0.3 | −8.5 | −1.2 | ||
Changes in working capital | ||||||
| — | −49.3 | 1.5 | 8.8 | −10.8 | ||
| — | −22.9 | −29.2 | 6.2 | −5.5 | ||
| — | 0.0 | 0.0 | −2.5 | −1.1 | ||
| — | 0.5 | 3.5 | 0.0 | 0.0 | ||
| — | −10.8 | 6.3 | 9.3 | 3.6 | ||
| — | 0.2 | 2.5 | 2.2 | −3.2 | ||
| — | 5.3 | −3.5 | −17.4 | 12.0 | ||
| — | 2.5 | 2.4 | −4.6 | −1.8 | ||
| — | −1.3 | 2.0 | −0.1 | −1.0 | ||
| — | −0.1 | −0.2 | 0.0 | 0.0 | ||
| — | −0.0 | −0.4 | 0.2 | 0.2 | ||
| — | −0.9 | −0.3 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 50.8 | 39.0 | 31.1 | 17.3 | 10.6 | ||
| — | −59.9 | 2.2 | 9.7 | 11.9 | ||
| — | −20.9 | 33.4 | 27.0 | 22.5 | ||
| — | −0.1 | −0.3 | −0.4 | −0.1 | ||
| — | −9.6 | −10.5 | −13.8 | −10.6 | ||
| — | −0.0 | −0.0 | −0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 6.3 | 5.5 | 2.0 | 3.0 | ||
| — | −17.8 | 38.0 | 38.4 | 29.9 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 18.9 | 21.9 | ||
| — | −6.0 | −7.0 | 8.5 | 1.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −1.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.3 | 0.4 | 0.1 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | −6.8 | −6.7 | −10.0 | −20.6 | ||
Cash from financing activities | ||||||
| — | 38.5 | −15.8 | −13.3 | 3.2 | ||
| — | 6.2 | 13.2 | 13.8 | 10.6 | ||
| — | 9.4 | 0.0 | 0.0 | 2.5 | ||
| — | −0.4 | −0.8 | −0.0 | −0.1 | ||
| — | 22.4 | −29.8 | −27.1 | −10.0 | ||
| — | −2.2 | 1.6 | 1.2 | −0.7 | ||
| — | −2.2 | 1.6 | 1.2 | −0.7 | ||
| — | — | — | 2.8 | 1.6 | ||
Reference items | ||||||
| 77.9 | 63.3 | 57.0 | 36.3 | 33.9 | ||
| 9.1% | 10.9% | 13.2% | 11.1% | 8.8% | ||
| −17.8 | −17.8 | 38.0 | 19.4 | 8.0 | ||
| — | 15.4 | 6.8 | −10.5 | — | ||
| −₹7.13 | −₹7.13 | ₹15.25 | ₹7.79 | ₹3.20 | ||
| — | −0.65× | 1.77× | 3.31× | 4.31× | ||
| — | 6.3 | 5.5 | 2.0 | 3.0 | ||
| — | 6.2 | 13.2 | 13.8 | 10.6 | ||
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 | 17.6 | 15.7 | 16.7 | 15.8 | — | |
| + Unrealised FX (Gain) / Loss | 3.1 | 0.4 | 0.6 | 1.1 | — | |
| + Other Non-cash Items | -1.2 | -8.5 | 0.3 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -10.8 | 8.8 | 1.5 | -49.3 | — | |
| + Trade Receivables — Current | -5.5 | 6.2 | -29.2 | -22.9 | — | |
| + Other Financial Assets — Current | -1.1 | -2.5 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 3.5 | 0.5 | — | |
| + Other Current Assets | 3.6 | 9.3 | 6.3 | -10.8 | — | |
| + Other Non-current Assets | -3.2 | 2.2 | 2.5 | 0.2 | — | |
| + Trade Payables — Current | 12.0 | -17.4 | -3.5 | 5.3 | — | |
| + Other Financial Liabilities — Current | -1.8 | -4.6 | 2.4 | 2.5 | — | |
| + Other Current Liabilities | -1.0 | -0.1 | 2.0 | -1.3 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | -0.2 | -0.1 | — | |
| + Provisions — Current | 0.2 | 0.2 | -0.4 | -0.0 | — | |
| + Provisions — Non-current | 0.0 | 0.0 | -0.3 | -0.9 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 10.6 | 17.3 | 31.1 | 39.0 | 50.8 | |
| + Total Adjustments (incl. Working Capital) | 11.9 | 9.7 | 2.2 | -59.9 | — | |
| Cash from Operations (pre-tax) | 22.5 | 27.0 | 33.4 | -20.9 | — | |
| + Interest Received — Operating | -0.1 | -0.4 | -0.3 | -0.1 | — | |
| + Interest Paid — Operating | -10.6 | -13.8 | -10.5 | -9.6 | — | |
| + Dividends Received — Operating | -0.0 | -0.0 | -0.0 | -0.0 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 3.0 | 2.0 | 5.5 | 6.3 | — | |
| Cash from Operating Activities | 29.9 | 38.4 | 38.0 | -17.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 21.9 | 18.9 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 1.2 | 8.5 | -7.0 | -6.0 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | 0.0 | 0.0 | -1.1 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.1 | 0.4 | 0.3 | 0.1 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Cash from Investing Activities | -20.6 | -10.0 | -6.7 | -6.8 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 3.2 | -13.3 | -15.8 | 38.5 | — | |
| + Interest Paid | 10.6 | 13.8 | 13.2 | 6.2 | — | |
| + Dividends Paid | 2.5 | 0.0 | 0.0 | 9.4 | — | |
| + Other Inflows / (Outflows) — Financing | -0.1 | -0.0 | -0.8 | -0.4 | — | |
| Cash from Financing Activities | -10.0 | -27.1 | -29.8 | 22.4 | — | |
| Net Changes in Cash (pre-FX) | -0.7 | 1.2 | 1.6 | -2.2 | — | |
| Net Changes in Cash | -0.7 | 1.2 | 1.6 | -2.2 | — | |
| Closing Cash | 1.6 | 2.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 33.9 | 36.3 | 57.0 | 63.3 | 77.9 | |
| EBITDA Margin % | 8.82 | 11.06 | 13.22 | 10.88 | 9.12 | |
| Free Cash Flow (CFO − Capex) | 8.0 | 19.4 | 38.0 | -17.8 | -17.8 | |
| Free Cash Flow to Equity | — | -10.5 | 6.8 | 15.4 | — | |
| Free Cash Flow per Basic Share | 3.20 | 7.79 | 15.25 | -7.13 | -7.13 | |
| Cash Flow to Net Income | 4.31 | 3.31 | 1.77 | -0.65 | — | |
| Cash Paid for Taxes | 3.0 | 2.0 | 5.5 | 6.3 | — | |
| Cash Paid for Interest | 10.6 | 13.8 | 13.2 | 6.2 | — | |