| Tap a line for its trend | Last 12Mto Jun 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | −0.0 | ||
| — | −1.3 | −1.4 | −1.3 | −0.8 | ||
| — | 0.0 | 0.0 | −0.2 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −2,450 | ||
Changes in working capital | ||||||
| — | −0.1 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.7 | ||
| — | 0.0 | −0.0 | −0.0 | 0.1 | ||
| — | 0.0 | 0.0 | −0.0 | 0.2 | ||
| — | −0.0 | 0.0 | −0.1 | −1.5 | ||
| — | 0.0 | 0.0 | −0.0 | −0.0 | ||
| — | 0.1 | 0.0 | 0.0 | −0.2 | ||
Cash from operating activities | ||||||
| 1.8 | 2.0 | 2.1 | 2.2 | 2,451 | ||
| — | −1.3 | −1.3 | −1.6 | −2,452 | ||
| — | 0.8 | 0.8 | 0.6 | −0.5 | ||
| — | 0.0 | 0.0 | 0.0 | 403 | ||
| — | 0.3 | 0.3 | 0.3 | 0.2 | ||
| — | 0.4 | 0.5 | 0.4 | 402 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.5 | 1.2 | 0.5 | 0.4 | ||
| — | 0.3 | 0.2 | 0.4 | 1.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −219 | ||
| — | −0.2 | −1.0 | −0.1 | −219 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −184 | ||
| — | 0.0 | 0.0 | 0.0 | −184 | ||
| — | 0.2 | −0.5 | 0.3 | −0.8 | ||
| — | 0.0 | 0.0 | 0.0 | −22.4 | ||
| — | 0.2 | −0.5 | 0.3 | −23.2 | ||
| — | — | — | 0.6 | 0.3 | ||
Reference items | ||||||
| 1.5 | 1.7 | 1.8 | 1.7 | 0.8 | ||
| 40.3% | 47.5% | 54.0% | 52.5% | 25.2% | ||
| 0.4 | 0.4 | 0.5 | 0.4 | 402 | ||
| ₹0.04 | ₹0.04 | ₹0.05 | ₹0.03 | ₹36.59 | ||
| 1,423.18× | — | — | — | — | ||
| — | 0.01× | −0.01× | −0.05× | 0.18× | ||
| — | 0.3 | 0.3 | 0.3 | 0.2 | ||
| — | — | — | — | 0.0 | ||
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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -0.8 | -1.3 | -1.4 | -1.3 | — | |
| + Other Non-cash Items | 0.0 | -0.2 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | -2,450.3 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | 0.0 | -0.0 | -0.1 | — | |
| + Other Financial Assets — Current | 0.7 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Assets | 0.1 | -0.0 | -0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.2 | -0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | -1.5 | -0.1 | 0.0 | -0.0 | — | |
| + Other Current Liabilities | -0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | -0.2 | 0.0 | 0.0 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,451.3 | 2.2 | 2.1 | 2.0 | 1.8 | |
| + Total Adjustments (incl. Working Capital) | -2,451.8 | -1.6 | -1.3 | -1.3 | — | |
| Cash from Operations (pre-tax) | -0.5 | 0.6 | 0.8 | 0.8 | — | |
| + Other Inflows / (Outflows) — Operating | 402.9 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 0.2 | 0.3 | 0.3 | 0.3 | — | |
| Cash from Operating Activities | 402.2 | 0.4 | 0.5 | 0.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.4 | 0.5 | 1.2 | 0.5 | — | |
| + Disp of Investment Property | 1.3 | 0.4 | 0.2 | 0.3 | — | |
| + Interest Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | -219.5 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -218.6 | -0.1 | -1.0 | -0.2 | — | |
| Cash from Financing Activities | ||||||
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | -184.4 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -184.4 | 0.0 | 0.0 | 0.0 | — | |
| Net Changes in Cash (pre-FX) | -0.8 | 0.3 | -0.5 | 0.2 | — | |
| + Effect of FX Rate Changes on Cash | -22.4 | 0.0 | 0.0 | 0.0 | — | |
| Net Changes in Cash | -23.2 | 0.3 | -0.5 | 0.2 | — | |
| Closing Cash | 0.3 | 0.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 0.8 | 1.7 | 1.8 | 1.7 | 1.5 | |
| EBITDA Margin % | 25.23 | 52.51 | 54.01 | 47.52 | 40.33 | |
| Free Cash Flow (CFO − Capex) | 402.2 | 0.4 | 0.5 | 0.4 | 0.4 | |
| Free Cash Flow per Basic Share | 36.59 | 0.03 | 0.05 | 0.04 | 0.04 | |
| Price to Free Cash Flow | — | — | — | — | 1,423.18 | |
| Cash Flow to Net Income | 0.18 | -0.05 | -0.01 | 0.01 | — | |
| Cash Paid for Taxes | 0.2 | 0.3 | 0.3 | 0.3 | — | |
| Cash Paid for Interest | 0.0 | — | — | — | — | |