| Tap a line for its trend | FY26Dec 2025 | FY22 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY22 and earlierEvery year the company has filed comes with Alpha Plus. | |
|---|---|---|
| 13.3 | ||
| 0.2 | ||
| 0.9 | ||
| −1.0 | ||
| 0.5 | ||
Changes in working capital | ||
| 4.3 | ||
| −2.3 | ||
| 6.3 | ||
| 16.6 | ||
| −0.7 | ||
| 3.1 | ||
Cash from operating activities | ||
| 106 | ||
| 41.2 | ||
| 147 | ||
| −15.7 | ||
| 33.5 | ||
| 97.6 | ||
Cash from investing activities | ||
| 9.0 | ||
| 0.2 | ||
| 12.1 | ||
| −92.2 | ||
| −88.9 | ||
Cash from financing activities | ||
| 0.6 | ||
| 0.2 | ||
| 16.0 | ||
| 13.8 | ||
| −2.9 | ||
| 5.8 | ||
| 0.3 | ||
| 6.1 | ||
Reference items | ||
| 124 | ||
| 19.3% | ||
| 88.7 | ||
| ₹117.63 | ||
| 1.30× | ||
| 33.5 | ||
| 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 31/12/2022 | FY24 31/12/2023 | FY25 31/12/2024 | FY26 31/12/2025 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | — | — | — | 13.3 | |
| + Finance Costs | — | — | — | 0.2 | |
| + Share-based Payments | — | — | — | 0.9 | |
| + Unrealised FX (Gain) / Loss | — | — | — | -1.0 | |
| + Other Reconciling Items | — | — | — | 0.5 | |
| Changes in Working Capital | |||||
| + Inventories | — | — | — | 4.3 | |
| + Trade Receivables — Current | — | — | — | -2.3 | |
| + Other Current Assets | — | — | — | 6.3 | |
| + Trade Payables — Current | — | — | — | 16.6 | |
| + Other Financial Liabilities — Current | — | — | — | -0.7 | |
| + Provisions — Current | — | — | — | 3.1 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | — | — | — | 105.6 | |
| + Total Adjustments (incl. Working Capital) | — | — | — | 41.2 | |
| Cash from Operations (pre-tax) | — | — | — | 146.9 | |
| + Interest Received — Operating | — | — | — | -15.7 | |
| + Income Taxes Paid | — | — | — | 33.5 | |
| Cash from Operating Activities | — | — | — | 97.6 | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | — | — | — | 9.0 | |
| + Disp of Investment Property | — | — | — | 0.2 | |
| + Interest Received — Investing | — | — | — | 12.1 | |
| + Other Inflows / (Outflows) — Investing | — | — | — | -92.2 | |
| Cash from Investing Activities | — | — | — | -88.9 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | — | — | — | 0.6 | |
| + Interest Paid | — | — | — | 0.2 | |
| + Dividends Paid | — | — | — | 16.0 | |
| + Other Inflows / (Outflows) — Financing | — | — | — | 13.8 | |
| Cash from Financing Activities | — | — | — | -2.9 | |
| Net Changes in Cash (pre-FX) | — | — | — | 5.8 | |
| + Effect of FX Rate Changes on Cash | — | — | — | 0.3 | |
| Net Changes in Cash | — | — | — | 6.1 | |
| Reference Items | |||||
| EBITDA | — | — | — | 123.9 | |
| EBITDA Margin % | — | — | — | 19.26 | |
| Free Cash Flow (CFO − Capex) | — | — | — | 88.7 | |
| Free Cash Flow per Basic Share | — | — | — | 117.63 | |
| Cash Flow to Net Income | — | — | — | 1.30 | |
| Cash Paid for Taxes | — | — | — | 33.5 | |
| Cash Paid for Interest | — | — | — | 0.2 | |