| 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. | |||||
|---|---|---|---|---|---|---|
| — | 11.0 | 15.0 | 15.0 | 0.0 | ||
| — | 68.5 | 16.5 | 18.2 | 0.0 | ||
| — | 687 | 703 | 710 | 0.0 | ||
| — | −1,063 | −1,049 | −1,043 | 0.0 | ||
| — | −0.2 | −0.2 | −0.1 | 0.0 | ||
| — | −5.6 | 6.6 | −8.4 | 0.0 | ||
Changes in working capital | ||||||
| — | −55.5 | 15.0 | −4.3 | 0.0 | ||
| — | −0.7 | −1.2 | −0.0 | 0.0 | ||
| — | −0.1 | −0.3 | 15.1 | 0.0 | ||
| — | 5.0 | 0.7 | 2.6 | 0.0 | ||
| — | 58.8 | 9.7 | 1.1 | 0.0 | ||
| — | 2.5 | 2.0 | 4.4 | 0.0 | ||
Cash from operating activities | ||||||
| 197 | 159 | 207 | 204 | 290 | ||
| — | −293 | −282 | −289 | 0.0 | ||
| — | −133 | −75.7 | −84.6 | 290 | ||
| — | 1,064 | 1,047 | 1,043 | 0.0 | ||
| — | 650 | 693 | 702 | 0.0 | ||
| — | −563 | −254 | 306 | 0.0 | ||
| — | 38.0 | 42.6 | 39.9 | 0.0 | ||
| — | −320 | −17.5 | 522 | 290 | ||
Cash from investing activities | ||||||
| — | 1.0 | 1.3 | 2.2 | 0.0 | ||
| — | 4.3 | 1.3 | 1.8 | 0.0 | ||
| — | 0.2 | 0.2 | 0.1 | 0.0 | ||
| — | 0.2 | 0.2 | 0.1 | 0.0 | ||
| — | 56.7 | −84.7 | 67.3 | 0.0 | ||
| — | 51.7 | −87.0 | 63.5 | 0.0 | ||
Cash from financing activities | ||||||
| — | 7,234 | 7,787 | 5,395 | 0.0 | ||
| — | 6,944 | 7,631 | 5,981 | 0.0 | ||
| — | 10.4 | 9.3 | 9.4 | 0.0 | ||
| — | 24.2 | 24.2 | 24.2 | 0.0 | ||
| — | 255 | 122 | −619 | 0.0 | ||
| — | −13.7 | 17.9 | −33.8 | 290 | ||
| — | −13.7 | 17.9 | −33.8 | 290 | ||
| — | — | — | 35.9 | 290 | ||
Reference items | ||||||
| — | −325 | −20.2 | 518 | 290 | ||
| — | −2.2 | 144 | −61.4 | — | ||
| — | −₹60.43 | −₹3.75 | ₹96.20 | ₹53.83 | ||
| — | −2.07× | −0.11× | 3.45× | 1.36× | ||
| — | 38.0 | 42.6 | 39.9 | 0.0 | ||
| — | 650 | 693 | 702 | — | ||
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 | 15.0 | 15.0 | 11.0 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 18.2 | 16.5 | 68.5 | — | |
| + Finance Costs | 0.0 | 710.4 | 703.0 | 687.0 | — | |
| + Interest Income | 0.0 | -1,042.7 | -1,049.3 | -1,063.3 | — | |
| + Dividend Income | 0.0 | -0.1 | -0.2 | -0.2 | — | |
| + Other Non-cash Items | 0.0 | -8.4 | 6.6 | -5.6 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | 0.0 | -4.3 | 15.0 | -55.5 | — | |
| + Other Financial Assets — Non-current | 0.0 | -0.0 | -1.2 | -0.7 | — | |
| + Other Bank Balances | 0.0 | 15.1 | -0.3 | -0.1 | — | |
| + Trade Payables — Current | 0.0 | 2.6 | 0.7 | 5.0 | — | |
| + Other Current Liabilities | 0.0 | 1.1 | 9.7 | 58.8 | — | |
| + Other Non-current Liabilities | 0.0 | 4.4 | 2.0 | 2.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 289.9 | 204.2 | 206.7 | 159.2 | 197.3 | |
| + Total Adjustments (incl. Working Capital) | 0.0 | -288.8 | -282.4 | -292.5 | — | |
| Cash from Operations (pre-tax) | 289.9 | -84.6 | -75.7 | -133.3 | — | |
| + Interest Received — Operating | 0.0 | 1,043.2 | 1,047.5 | 1,064.0 | — | |
| + Interest Paid — Operating | 0.0 | 702.4 | 693.2 | 650.1 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 305.7 | -253.5 | -562.7 | — | |
| + Income Taxes Paid | 0.0 | 39.9 | 42.6 | 38.0 | — | |
| Cash from Operating Activities | 289.9 | 522.1 | -17.5 | -320.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 2.2 | 1.3 | 1.0 | — | |
| + Acq of Intangible Assets | 0.0 | 1.8 | 1.3 | 4.3 | — | |
| + Disp of Fixed Assets | 0.0 | 0.1 | 0.2 | 0.2 | — | |
| + Dividends Received — Investing | 0.0 | 0.1 | 0.2 | 0.2 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 67.3 | -84.7 | 56.7 | — | |
| Cash from Investing Activities | 0.0 | 63.5 | -87.0 | 51.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 5,395.0 | 7,787.4 | 7,233.7 | — | |
| + Repayment of Borrowings | 0.0 | 5,980.8 | 7,631.5 | 6,944.4 | — | |
| + Payment of Lease Liabilities | 0.0 | 9.4 | 9.3 | 10.4 | — | |
| + Dividends Paid | 0.0 | 24.2 | 24.2 | 24.2 | — | |
| Cash from Financing Activities | 0.0 | -619.4 | 122.5 | 254.7 | — | |
| Net Changes in Cash (pre-FX) | 289.9 | -33.8 | 17.9 | -13.7 | — | |
| Net Changes in Cash | 289.9 | -33.8 | 17.9 | -13.7 | — | |
| Closing Cash | 289.9 | 35.9 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | 289.9 | 518.1 | -20.2 | -325.4 | — | |
| Free Cash Flow to Equity | — | -61.4 | 143.8 | -2.2 | — | |
| Free Cash Flow per Basic Share | 53.83 | 96.20 | -3.75 | -60.43 | — | |
| Cash Flow to Net Income | 1.36 | 3.45 | -0.11 | -2.07 | — | |
| Cash Paid for Taxes | 0.0 | 39.9 | 42.6 | 38.0 | — | |
| Cash Paid for Interest | — | 702.4 | 693.2 | 650.1 | — | |