| 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 | |||||
|---|---|---|---|---|---|
| — | 4.5 | 3.6 | 4.3 | 6.3 | |
| — | −1.0 | −2.9 | −1.7 | −2.2 | |
| — | −1.1 | −0.3 | −0.2 | 0.0 | |
| — | −0.1 | 0.0 | 0.0 | 0.0 | |
| — | 0.1 | 0.0 | 0.0 | 0.0 | |
| — | −1.1 | −2.5 | −3.1 | 0.0 | |
| — | 0.0 | −0.0 | −0.0 | 0.1 | |
| — | −0.0 | 0.1 | −0.0 | −0.0 | |
Changes in working capital | |||||
| — | −0.5 | −1.1 | −0.3 | 0.2 | |
| — | −13.8 | −1.8 | −12.4 | −3.4 | |
| — | −0.3 | 0.0 | −0.1 | 0.0 | |
| — | −1.5 | 0.5 | −1.1 | −0.2 | |
| — | −0.0 | 0.0 | 0.0 | 0.0 | |
| — | 2.0 | −0.7 | −1.7 | 0.7 | |
| — | 0.0 | 0.6 | 0.4 | −0.1 | |
| — | 1.0 | −0.7 | −0.3 | 1.9 | |
| — | 0.2 | 0.0 | 0.0 | 0.0 | |
| — | −0.6 | −1.3 | 1.8 | 0.3 | |
Cash from operating activities | |||||
| 33.6 | 34.1 | 34.4 | 41.7 | 30.3 | |
| — | −10.1 | −1.5 | −8.2 | 3.7 | |
| — | 24.0 | 33.0 | 33.5 | 34.0 | |
| — | 8.7 | 9.0 | 11.4 | 8.3 | |
| — | 15.3 | 24.0 | 22.1 | 25.8 | |
Cash from investing activities | |||||
| — | 9.9 | 8.2 | 4.0 | 5.1 | |
| — | 3.0 | 2.0 | 0.2 | 1.8 | |
| — | 18.9 | 15.2 | 3.2 | 5.9 | |
| — | 0.0 | 2.5 | 3.1 | 13.2 | |
| — | 0.0 | 0.0 | 4.7 | 0.0 | |
| — | 12.7 | 0.8 | 0.0 | 4.0 | |
| — | 1.1 | 0.3 | 0.2 | 0.0 | |
| — | 1.0 | 2.9 | 1.7 | 2.2 | |
| — | 0.0 | −0.0 | 0.0 | 0.0 | |
| — | −10.9 | −20.0 | −12.8 | −16.2 | |
Cash from financing activities | |||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 5.1 | 7.1 | 10.2 | 4.1 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | −5.1 | −7.1 | −10.2 | −4.1 | |
| — | −0.6 | −3.1 | −0.9 | 5.5 | |
| — | −0.6 | −3.1 | −0.9 | 5.5 | |
| — | — | — | 8.5 | 9.4 | |
Reference items | |||||
| 35.5 | 35.8 | 34.9 | 43.8 | 34.4 | |
| 38.2% | 38.1% | 48.3% | 59.0% | 55.5% | |
| 5.4 | 5.4 | 15.8 | 18.1 | 20.6 | |
| ₹1.07 | ₹1.07 | ₹3.10 | ₹3.55 | ₹4.05 | |
| 130.13× | — | — | — | — | |
| — | 0.58× | 0.85× | 0.66× | 1.14× | |
| — | 8.7 | 9.0 | 11.4 | 8.3 | |
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 | 6.3 | 4.3 | 3.6 | 4.5 | — | |
| + Interest Income | -2.2 | -1.7 | -2.9 | -1.0 | — | |
| + Dividend Income | 0.0 | -0.2 | -0.3 | -1.1 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Share-based Payments | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Undistributed Profits of Associates | 0.0 | -3.1 | -2.5 | -1.1 | — | |
| + Other Non-cash Items | 0.1 | -0.0 | -0.0 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | -0.0 | -0.0 | 0.1 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.2 | -0.3 | -1.1 | -0.5 | — | |
| + Trade Receivables — Current | -3.4 | -12.4 | -1.8 | -13.8 | — | |
| + Other Financial Assets — Non-current | 0.0 | -0.1 | 0.0 | -0.3 | — | |
| + Other Current Assets | -0.2 | -1.1 | 0.5 | -1.5 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Trade Payables — Current | 0.7 | -1.7 | -0.7 | 2.0 | — | |
| + Other Financial Liabilities — Non-current | -0.1 | 0.4 | 0.6 | 0.0 | — | |
| + Other Current Liabilities | 1.9 | -0.3 | -0.7 | 1.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Provisions — Current | 0.3 | 1.8 | -1.3 | -0.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 30.3 | 41.7 | 34.4 | 34.1 | 33.6 | |
| + Total Adjustments (incl. Working Capital) | 3.7 | -8.2 | -1.5 | -10.1 | — | |
| Cash from Operations (pre-tax) | 34.0 | 33.5 | 33.0 | 24.0 | — | |
| + Income Taxes Paid | 8.3 | 11.4 | 9.0 | 8.7 | — | |
| Cash from Operating Activities | 25.8 | 22.1 | 24.0 | 15.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 5.1 | 4.0 | 8.2 | 9.9 | — | |
| + Disp of Fixed Assets | 1.8 | 0.2 | 2.0 | 3.0 | — | |
| + Purchase of Investments (Equity / Debt) | 5.9 | 3.2 | 15.2 | 18.9 | — | |
| + Acq of Subsidiaries / Businesses (net) | 13.2 | 3.1 | 2.5 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 4.7 | 0.0 | 0.0 | — | |
| + Loans & Advances Repaid | 4.0 | 0.0 | 0.8 | 12.7 | — | |
| + Dividends Received — Investing | 0.0 | 0.2 | 0.3 | 1.1 | — | |
| + Interest Received — Investing | 2.2 | 1.7 | 2.9 | 1.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| Cash from Investing Activities | -16.2 | -12.8 | -20.0 | -10.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Paid | 4.1 | 10.2 | 7.1 | 5.1 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -4.1 | -10.2 | -7.1 | -5.1 | — | |
| Net Changes in Cash (pre-FX) | 5.5 | -0.9 | -3.1 | -0.6 | — | |
| Net Changes in Cash | 5.5 | -0.9 | -3.1 | -0.6 | — | |
| Closing Cash | 9.4 | 8.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 34.4 | 43.8 | 34.9 | 35.8 | 35.5 | |
| EBITDA Margin % | 55.47 | 58.97 | 48.29 | 38.14 | 38.18 | |
| Free Cash Flow (CFO − Capex) | 20.6 | 18.1 | 15.8 | 5.4 | 5.4 | |
| Free Cash Flow per Basic Share | 4.05 | 3.55 | 3.10 | 1.07 | 1.07 | |
| Price to Free Cash Flow | — | — | — | — | 130.13 | |
| Cash Flow to Net Income | 1.14 | 0.66 | 0.85 | 0.58 | — | |
| Cash Paid for Taxes | 8.3 | 11.4 | 9.0 | 8.7 | — | |