| 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. | |||||
|---|---|---|---|---|---|---|
| — | 4.3 | 4.8 | 4.0 | 2.4 | ||
| — | 1.1 | 0.7 | 1.0 | 0.6 | ||
| — | −0.1 | −0.1 | −0.0 | −0.1 | ||
Changes in working capital | ||||||
| — | 10.0 | −1.7 | 1.4 | 1.1 | ||
| — | 1.5 | −4.2 | −4.3 | 15.6 | ||
| — | −8.2 | −4.4 | −1.9 | −1.7 | ||
| — | 0.1 | 1.7 | −5.6 | 2.1 | ||
| — | −0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.4 | 0.3 | −0.1 | ||
Cash from operating activities | ||||||
| 8.0 | 13.5 | 16.9 | 7.4 | −0.5 | ||
| — | 8.7 | −2.8 | −5.2 | 19.8 | ||
| — | 22.2 | 14.2 | 2.1 | 19.3 | ||
| — | −1.5 | −1.6 | −0.8 | −1.2 | ||
| — | 3.4 | 0.5 | 0.7 | 0.5 | ||
| — | 17.3 | 12.1 | 0.6 | 17.7 | ||
Cash from investing activities | ||||||
| — | 10.6 | 15.8 | 2.2 | 7.0 | ||
| — | 0.0 | 0.0 | 0.0 | 20.1 | ||
| — | 0.1 | 0.1 | 0.0 | 0.1 | ||
| — | −10.2 | −0.8 | 0.0 | 0.9 | ||
| — | −20.7 | −16.5 | −2.2 | −26.1 | ||
Cash from financing activities | ||||||
| — | 3.6 | 1.6 | 0.5 | 6.3 | ||
| — | 1.1 | 0.7 | 1.0 | 0.6 | ||
| — | 1.5 | 1.6 | 0.8 | 1.2 | ||
| — | 4.0 | 2.4 | 0.4 | 6.9 | ||
| — | 0.6 | −2.1 | −1.2 | −1.6 | ||
| — | 0.6 | −2.1 | −1.2 | −1.6 | ||
| — | — | — | 3.7 | 4.9 | ||
Reference items | ||||||
| 12.3 | 17.2 | 20.8 | 11.5 | 2.1 | ||
| 16.2% | 20.4% | 20.5% | 13.3% | 3.2% | ||
| 6.6 | 6.6 | −3.7 | −1.6 | 10.6 | ||
| — | 9.2 | −2.8 | −2.1 | — | ||
| ₹2.31 | ₹2.31 | −₹1.29 | −₹0.56 | ₹3.69 | ||
| 10.68× | — | — | — | — | ||
| — | 1.72× | 0.80× | 0.09× | −58.97× | ||
| — | 3.4 | 0.5 | 0.7 | 0.5 | ||
| — | 1.1 | 0.7 | 1.0 | 0.6 | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 2.4 | 4.0 | 4.8 | 4.3 | — | |
| + Finance Costs | 0.6 | 1.0 | 0.7 | 1.1 | — | |
| + Interest Income | -0.1 | -0.0 | -0.1 | -0.1 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 1.1 | 1.4 | -1.7 | 10.0 | — | |
| + Trade Receivables — Current | 15.6 | -4.3 | -4.2 | 1.5 | — | |
| + Other Current Assets | -1.7 | -1.9 | -4.4 | -8.2 | — | |
| + Trade Payables — Current | 2.1 | -5.6 | 1.7 | 0.1 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | -0.0 | -0.0 | — | |
| + Other Current Liabilities | -0.1 | 0.3 | 0.4 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -0.5 | 7.4 | 16.9 | 13.5 | 8.0 | |
| + Total Adjustments (incl. Working Capital) | 19.8 | -5.2 | -2.8 | 8.7 | — | |
| Cash from Operations (pre-tax) | 19.3 | 2.1 | 14.2 | 22.2 | — | |
| + Other Inflows / (Outflows) — Operating | -1.2 | -0.8 | -1.6 | -1.5 | — | |
| + Income Taxes Paid | 0.5 | 0.7 | 0.5 | 3.4 | — | |
| Cash from Operating Activities | 17.7 | 0.6 | 12.1 | 17.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 7.0 | 2.2 | 15.8 | 10.6 | — | |
| + Acq of Other Long-term Assets | 20.1 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.1 | 0.0 | 0.1 | 0.1 | — | |
| + Other Inflows / (Outflows) — Investing | 0.9 | 0.0 | -0.8 | -10.2 | — | |
| Cash from Investing Activities | -26.1 | -2.2 | -16.5 | -20.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 6.3 | 0.5 | 1.6 | 3.6 | — | |
| + Interest Paid | 0.6 | 1.0 | 0.7 | 1.1 | — | |
| + Other Inflows / (Outflows) — Financing | 1.2 | 0.8 | 1.6 | 1.5 | — | |
| Cash from Financing Activities | 6.9 | 0.4 | 2.4 | 4.0 | — | |
| Net Changes in Cash (pre-FX) | -1.6 | -1.2 | -2.1 | 0.6 | — | |
| Net Changes in Cash | -1.6 | -1.2 | -2.1 | 0.6 | — | |
| Closing Cash | 4.9 | 3.7 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.1 | 11.5 | 20.8 | 17.2 | 12.3 | |
| EBITDA Margin % | 3.18 | 13.34 | 20.50 | 20.40 | 16.16 | |
| Free Cash Flow (CFO − Capex) | 10.6 | -1.6 | -3.7 | 6.6 | 6.6 | |
| Free Cash Flow to Equity | — | -2.1 | -2.8 | 9.2 | — | |
| Free Cash Flow per Basic Share | 3.69 | -0.56 | -1.29 | 2.31 | 2.31 | |
| Price to Free Cash Flow | — | — | — | — | 10.68 | |
| Cash Flow to Net Income | -58.97 | 0.09 | 0.80 | 1.72 | — | |
| Cash Paid for Taxes | 0.5 | 0.7 | 0.5 | 3.4 | — | |
| Cash Paid for Interest | 0.6 | 1.0 | 0.7 | 1.1 | — | |