| 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. | |||||
|---|---|---|---|---|---|---|
| — | 41.7 | 39.6 | 35.0 | 25.7 | ||
| — | −0.1 | −0.1 | −5.0 | 0.3 | ||
| — | 2.1 | 2.7 | 3.0 | 1.5 | ||
| — | −101 | −97.0 | −145 | −71.6 | ||
| — | −43.8 | −11.3 | −29.6 | −54.6 | ||
| — | 0.4 | 4.1 | −1.4 | 0.2 | ||
| — | −33.1 | −13.6 | −9.2 | −3.8 | ||
Changes in working capital | ||||||
| — | 0.2 | −0.1 | 0.5 | 1.2 | ||
| — | −347 | −400 | −60.9 | −328 | ||
| — | 97.2 | 217 | 34.8 | 48.7 | ||
| — | 22.7 | −130 | −22.8 | −42.9 | ||
Cash from operating activities | ||||||
| 986 | 847 | 630 | 478 | 446 | ||
| — | −360 | −389 | −201 | −424 | ||
| — | 487 | 242 | 278 | 22.0 | ||
| — | 168 | 132 | 55.6 | 135 | ||
| — | 319 | 109 | 222 | −113 | ||
Cash from investing activities | ||||||
| — | 69.0 | 41.9 | 34.0 | 34.7 | ||
| — | 1.8 | 0.9 | 0.1 | 0.2 | ||
| — | 34.6 | 34.6 | 69.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.1 | ||
| — | 43.8 | 11.3 | 29.6 | 54.6 | ||
| — | 100 | 82.5 | 138 | 64.1 | ||
| — | −143 | −54.3 | 80.9 | 238 | ||
| — | −101 | −36.1 | 145 | 322 | ||
Cash from financing activities | ||||||
| — | 16.1 | 16.5 | 11.2 | 7.1 | ||
| — | 253 | 169 | 169 | 169 | ||
| — | −269 | −185 | −180 | −176 | ||
| — | −50.8 | −112 | 187 | 33.7 | ||
| — | −50.8 | −112 | 187 | 33.7 | ||
| — | — | 139 | 251 | 63.5 | ||
Reference items | ||||||
| 803 | 696 | 512 | 297 | 308 | ||
| 21.2% | 17.7% | 16.6% | 9.1% | 9.3% | ||
| 250 | 250 | 67.3 | 188 | −147 | ||
| ₹4.45 | ₹4.45 | ₹1.20 | ₹3.34 | −₹2.62 | ||
| 58.69× | — | — | — | — | ||
| — | 0.46× | 0.19× | 0.50× | −0.33× | ||
| — | 168 | 132 | 55.6 | 135 | ||
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 | 25.7 | 35.0 | 39.6 | 41.7 | — | |
| + Impairment Loss / (Reversal) | 0.3 | -5.0 | -0.1 | -0.1 | — | |
| + Finance Costs | 1.5 | 3.0 | 2.7 | 2.1 | — | |
| + Interest Income | -71.6 | -145.1 | -97.0 | -100.8 | — | |
| + Dividend Income | -54.6 | -29.6 | -11.3 | -43.8 | — | |
| + Other Non-cash Items | 0.2 | -1.4 | 4.1 | 0.4 | — | |
| + Other — Cash Effects are Investing / Financing | -3.8 | -9.2 | -13.6 | -33.1 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 1.2 | 0.5 | -0.1 | 0.2 | — | |
| + Trade Receivables — Current | -328.2 | -60.9 | -400.2 | -346.7 | — | |
| + Trade Payables — Current | 48.7 | 34.8 | 217.4 | 97.2 | — | |
| + Provisions — Current | -42.9 | -22.8 | -130.0 | 22.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 445.5 | 478.2 | 630.3 | 847.1 | 986.2 | |
| + Total Adjustments (incl. Working Capital) | -423.6 | -200.6 | -388.6 | -360.3 | — | |
| Cash from Operations (pre-tax) | 22.0 | 277.6 | 241.7 | 486.8 | — | |
| + Income Taxes Paid | 134.7 | 55.6 | 132.5 | 167.8 | — | |
| Cash from Operating Activities | -112.7 | 222.0 | 109.2 | 319.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 34.7 | 34.0 | 41.9 | 69.0 | — | |
| + Disp of Fixed Assets | 0.2 | 0.1 | 0.9 | 1.8 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 69.2 | 34.6 | 34.6 | — | |
| + Government Grants Received | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 54.6 | 29.6 | 11.3 | 43.8 | — | |
| + Interest Received — Investing | 64.1 | 137.7 | 82.5 | 100.4 | — | |
| + Other Inflows / (Outflows) — Investing | 237.7 | 80.9 | -54.3 | -143.4 | — | |
| Cash from Investing Activities | 322.1 | 145.0 | -36.1 | -100.9 | — | |
| Cash from Financing Activities | ||||||
| + Payment of Lease Liabilities | 7.1 | 11.2 | 16.5 | 16.1 | — | |
| + Dividends Paid | 168.6 | 168.6 | 168.6 | 252.9 | — | |
| Cash from Financing Activities | -175.7 | -179.8 | -185.2 | -269.0 | — | |
| Net Changes in Cash (pre-FX) | 33.7 | 187.2 | -112.0 | -50.8 | — | |
| Net Changes in Cash | 33.7 | 187.2 | -112.0 | -50.8 | — | |
| Closing Cash | 63.5 | 250.7 | 138.6 | — | — | |
| Reference Items | ||||||
| EBITDA | 308.4 | 297.1 | 512.3 | 695.9 | 803.3 | |
| EBITDA Margin % | 9.26 | 9.05 | 16.59 | 17.72 | 21.25 | |
| Free Cash Flow (CFO − Capex) | -147.4 | 188.0 | 67.3 | 250.1 | 250.1 | |
| Free Cash Flow per Basic Share | -2.62 | 3.34 | 1.20 | 4.45 | 4.45 | |
| Price to Free Cash Flow | — | — | — | — | 58.69 | |
| Cash Flow to Net Income | -0.33 | 0.50 | 0.19 | 0.46 | — | |
| Cash Paid for Taxes | 134.7 | 55.6 | 132.5 | 167.8 | — | |