| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 |
|---|
Adjustments to reconcile profit — non-cash items | ||||
|---|---|---|---|---|
| — | 43.3 | 30.7 | 25.0 | |
| — | 54.4 | 41.6 | 65.7 | |
| — | −12.5 | −37.4 | −13.1 | |
| — | −3.9 | 0.0 | 0.0 | |
| — | 3.6 | 0.0 | 1.8 | |
| — | 23.3 | 0.0 | 7.5 | |
Changes in working capital | ||||
| — | −4.0 | −147 | −58.2 | |
| — | −115 | −109 | −66.7 | |
| — | 28.9 | −17.6 | −11.1 | |
| — | −62.1 | −26.8 | −6.5 | |
| — | 28.6 | 105 | 1.6 | |
| — | −5.4 | −19.3 | −2.3 | |
| — | 0.6 | 0.0 | 0.0 | |
| — | −10.0 | −5.1 | −4.8 | |
| — | 1.6 | −2.7 | 2.3 | |
Cash from operating activities | ||||
| 210 | 179 | 139 | 35.6 | |
| — | −28.4 | −187 | −58.8 | |
| — | 151 | −47.9 | −23.3 | |
| — | −1.0 | 0.0 | 0.0 | |
| — | 0.0 | 9.2 | −0.3 | |
| — | 53.8 | 38.1 | 13.1 | |
| — | 96.2 | −76.9 | −36.6 | |
Cash from investing activities | ||||
| — | 67.5 | 11.3 | 5.4 | |
| — | 0.2 | 0.9 | 0.0 | |
| — | 0.0 | 0.0 | 0.7 | |
| — | 68.4 | 0.0 | 0.0 | |
| — | 342 | 330 | 41.8 | |
| — | 13.6 | 38.1 | 9.5 | |
| — | 161 | 522 | −668 | |
| — | −303 | 220 | −705 | |
Cash from financing activities | ||||
| — | 0.0 | 0.0 | 1,044 | |
| — | 0.3 | 1.1 | 0.0 | |
| — | 202 | 67.5 | 11.5 | |
| — | 0.0 | 45.8 | 110 | |
| — | 38.2 | 19.0 | 15.8 | |
| — | 40.5 | 41.6 | 66.1 | |
| — | 0.0 | −35.9 | 0.0 | |
| — | 124 | −73.7 | 863 | |
| — | −83.2 | 69.3 | 121 | |
| — | −83.2 | 69.3 | 121 | |
| — | — | — | 148 | |
Reference items | ||||
| 313 | 266 | 172 | 112 | |
| 4.4% | 4.0% | 3.4% | 2.9% | |
| 28.7 | 28.7 | −88.2 | −42.0 | |
| — | 256 | −106 | — | |
| ₹6.59 | ₹6.59 | −₹20.27 | −₹9.66 | |
| 236.74× | — | — | — | |
| — | 0.66× | −0.72× | −0.92× | |
| — | 53.8 | 38.1 | 13.1 | |
| — | 40.5 | 41.6 | 66.1 | |
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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | — | 25.0 | 30.7 | 43.3 | — | |
| + Finance Costs | — | 65.7 | 41.6 | 54.4 | — | |
| + Interest Income | — | -13.1 | -37.4 | -12.5 | — | |
| + Fair Value (Gains) / Losses | — | 0.0 | 0.0 | -3.9 | — | |
| + Share-based Payments | — | 1.8 | 0.0 | 3.6 | — | |
| + Other Non-cash Items | — | 7.5 | 0.0 | 23.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | — | -58.2 | -146.6 | -4.0 | — | |
| + Trade Receivables — Current | — | -66.7 | -108.8 | -114.6 | — | |
| + Other Financial Assets — Current | — | -11.1 | -17.6 | 28.9 | — | |
| + Other Current Assets | — | -6.5 | -26.8 | -62.1 | — | |
| + Trade Payables — Current | — | 1.6 | 105.5 | 28.6 | — | |
| + Other Financial Liabilities — Current | — | -2.3 | -19.3 | -5.4 | — | |
| + Other Financial Liabilities — Non-current | — | 0.0 | 0.0 | 0.6 | — | |
| + Other Current Liabilities | — | -4.8 | -5.1 | -10.0 | — | |
| + Provisions — Current | — | 2.3 | -2.7 | 1.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | — | 35.6 | 138.7 | 179.3 | 210.1 | |
| + Total Adjustments (incl. Working Capital) | — | -58.8 | -186.6 | -28.4 | — | |
| Cash from Operations (pre-tax) | — | -23.3 | -47.9 | 151.0 | — | |
| + Interest Received — Operating | — | 0.0 | 0.0 | -1.0 | — | |
| + Other Inflows / (Outflows) — Operating | — | -0.3 | 9.2 | 0.0 | — | |
| + Income Taxes Paid | — | 13.1 | 38.1 | 53.8 | — | |
| Cash from Operating Activities | — | -36.6 | -76.9 | 96.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | — | 5.4 | 11.3 | 67.5 | — | |
| + Disp of Fixed Assets | — | 0.0 | 0.9 | 0.2 | — | |
| + Disp of Investment Property | — | 0.7 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | — | 0.0 | 0.0 | 68.4 | — | |
| + Acq of Subsidiaries / Businesses (net) | — | 41.8 | 329.7 | 342.2 | — | |
| + Interest Received — Investing | — | 9.5 | 38.1 | 13.6 | — | |
| + Other Inflows / (Outflows) — Investing | — | -668.1 | 521.8 | 161.3 | — | |
| Cash from Investing Activities | — | -705.1 | 219.8 | -303.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | — | 1,043.6 | 0.0 | 0.0 | — | |
| + Proceeds from Exercise of Stock Options | — | 0.0 | 1.1 | 0.3 | — | |
| + Proceeds from Borrowings | — | 11.5 | 67.5 | 202.1 | — | |
| + Repayment of Borrowings | — | 110.2 | 45.8 | 0.0 | — | |
| + Payment of Lease Liabilities | — | 15.8 | 19.0 | 38.2 | — | |
| + Interest Paid | — | 66.1 | 41.6 | 40.5 | — | |
| + Other Inflows / (Outflows) — Financing | — | 0.0 | -35.9 | 0.0 | — | |
| Cash from Financing Activities | — | 862.9 | -73.7 | 123.7 | — | |
| Net Changes in Cash (pre-FX) | — | 121.2 | 69.3 | -83.2 | — | |
| Net Changes in Cash | — | 121.2 | 69.3 | -83.2 | — | |
| Closing Cash | — | 147.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | — | 111.8 | 171.5 | 266.0 | 312.9 | |
| EBITDA Margin % | — | 2.85 | 3.37 | 4.03 | 4.39 | |
| Free Cash Flow (CFO − Capex) | — | -42.0 | -88.2 | 28.7 | 28.7 | |
| Free Cash Flow to Equity | — | — | -106.5 | 256.0 | — | |
| Free Cash Flow per Basic Share | — | -9.66 | -20.27 | 6.59 | 6.59 | |
| Price to Free Cash Flow | — | — | — | — | 236.74 | |
| Cash Flow to Net Income | — | -0.92 | -0.72 | 0.66 | — | |
| Cash Paid for Taxes | — | 13.1 | 38.1 | 53.8 | — | |
| Cash Paid for Interest | — | 66.1 | 41.6 | 40.5 | — | |