| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 3.7 | 3.0 | 3.6 | 4.2 | |
| — | 5.1 | 5.3 | 6.3 | 1.7 | |
| — | −9.3 | −8.1 | −9.0 | −2.2 | |
| — | 0.0 | 0.0 | 0.0 | −0.0 | |
Changes in working capital | |||||
| — | −2.8 | −3.1 | 1.9 | −1.6 | |
| — | 0.0 | 0.0 | 21.7 | −3.3 | |
| — | −3.1 | 3.2 | −1.5 | −1.0 | |
| — | −1.9 | 2.9 | −0.6 | −0.0 | |
| — | 42.9 | 0.0 | 0.0 | 0.0 | |
| — | −7.8 | 17.6 | 5.8 | 2.8 | |
| — | 0.0 | −14.3 | 0.0 | 0.0 | |
| — | 1.6 | −0.2 | −0.4 | −0.2 | |
Cash from operating activities | |||||
| 4.3 | 4.1 | 5.0 | −12.1 | 2.2 | |
| — | 28.5 | 6.2 | 27.9 | 0.3 | |
| — | 32.5 | 11.2 | 15.8 | 2.5 | |
| — | 0.4 | 1.0 | 0.7 | 0.2 | |
| — | 32.1 | 10.2 | 15.1 | 2.3 | |
Cash from investing activities | |||||
| — | 7.1 | 8.3 | 1.3 | 0.0 | |
| — | 0.0 | 0.0 | 0.1 | −0.3 | |
| — | 0.0 | 0.0 | 1.3 | 0.2 | |
| — | 9.3 | 8.1 | 9.0 | 2.2 | |
| — | 2.2 | −0.1 | 9.1 | 2.1 | |
Cash from financing activities | |||||
| — | 0.0 | 0.0 | 18.6 | 3.2 | |
| — | −5.1 | −5.3 | −6.3 | −1.7 | |
| — | −5.1 | −5.3 | −25.0 | −4.9 | |
| — | 29.3 | 4.8 | −0.8 | −0.6 | |
| — | 29.3 | 4.8 | −0.8 | −0.6 | |
| — | — | — | 1.6 | 2.3 | |
Reference items | |||||
| 5.3 | 4.7 | 5.1 | 7.4 | 5.6 | |
| 8.0% | 8.1% | 13.9% | 20.2% | 16.0% | |
| 25.0 | 25.0 | 1.9 | 13.7 | 2.3 | |
| ₹0.15 | ₹0.15 | ₹0.01 | ₹0.08 | ₹0.01 | |
| 8.82× | — | — | — | — | |
| — | 12.29× | 2.74× | −1.25× | 1.55× | |
| — | 0.4 | 1.0 | 0.7 | 0.2 | |
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 | 4.2 | 3.6 | 3.0 | 3.7 | — | |
| + Finance Costs | 1.7 | 6.3 | 5.3 | 5.1 | — | |
| + Interest Income | -2.2 | -9.0 | -8.1 | -9.3 | — | |
| + Other Reconciling Items | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -1.6 | 1.9 | -3.1 | -2.8 | — | |
| + Other Financial Assets — Non-current | -3.3 | 21.7 | 0.0 | 0.0 | — | |
| + Other Current Assets | -1.0 | -1.5 | 3.2 | -3.1 | — | |
| + Trade Payables — Current | -0.0 | -0.6 | 2.9 | -1.9 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | 0.0 | 42.9 | — | |
| + Other Current Liabilities | 2.8 | 5.8 | 17.6 | -7.8 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | -14.3 | 0.0 | — | |
| + Provisions — Current | -0.2 | -0.4 | -0.2 | 1.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2.2 | -12.1 | 5.0 | 4.1 | 4.3 | |
| + Total Adjustments (incl. Working Capital) | 0.3 | 27.9 | 6.2 | 28.5 | — | |
| Cash from Operations (pre-tax) | 2.5 | 15.8 | 11.2 | 32.5 | — | |
| + Income Taxes Paid | 0.2 | 0.7 | 1.0 | 0.4 | — | |
| Cash from Operating Activities | 2.3 | 15.1 | 10.2 | 32.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 1.3 | 8.3 | 7.1 | — | |
| + Disp of Fixed Assets | -0.3 | 0.1 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.2 | 1.3 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 2.2 | 9.0 | 8.1 | 9.3 | — | |
| Cash from Investing Activities | 2.1 | 9.1 | -0.1 | 2.2 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 3.2 | 18.6 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | -1.7 | -6.3 | -5.3 | -5.1 | — | |
| Cash from Financing Activities | -4.9 | -25.0 | -5.3 | -5.1 | — | |
| Net Changes in Cash (pre-FX) | -0.6 | -0.8 | 4.8 | 29.3 | — | |
| Net Changes in Cash | -0.6 | -0.8 | 4.8 | 29.3 | — | |
| Closing Cash | 2.3 | 1.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 5.6 | 7.4 | 5.1 | 4.7 | 5.3 | |
| EBITDA Margin % | 16.00 | 20.22 | 13.94 | 8.10 | 7.97 | |
| Free Cash Flow (CFO − Capex) | 2.3 | 13.7 | 1.9 | 25.0 | 25.0 | |
| Free Cash Flow per Basic Share | 0.01 | 0.08 | 0.01 | 0.15 | 0.15 | |
| Price to Free Cash Flow | — | — | — | — | 8.82 | |
| Cash Flow to Net Income | 1.55 | -1.25 | 2.74 | 12.29 | — | |
| Cash Paid for Taxes | 0.2 | 0.7 | 1.0 | 0.4 | — | |