| Tap a line for its trend | FY26Mar 2026 |
|---|
Adjustments to reconcile profit — non-cash items | |
|---|---|
| 6.1 | |
| 26.6 | |
| 0.4 | |
| −17.7 | |
Changes in working capital | |
| 31.3 | |
| −5.5 | |
| −0.3 | |
| 23.4 | |
| −85.8 | |
| −10.7 | |
| 5.9 | |
Cash from operating activities | |
| 40.5 | |
| −26.3 | |
| 14.2 | |
| −1.2 | |
| 15.4 | |
Cash from investing activities | |
| 42.3 | |
| 0.6 | |
| 2.2 | |
| −39.6 | |
Cash from financing activities | |
| 75.1 | |
| 7.2 | |
| 27.4 | |
| 1.2 | |
| −5.0 | |
| 34.3 | |
| 10.1 | |
| 0.4 | |
| 10.5 | |
Reference items | |
| 27.9 | |
| 4.3% | |
| −26.9 | |
| −₹23.17 | |
| 0.48× | |
| −1.2 | |
| 27.4 | |
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 | FY26 31/03/2026 | |
|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||
| + Depreciation & Amortisation | 6.1 | |
| + Finance Costs | 26.6 | |
| + Interest Income | 0.4 | |
| + Other Non-cash Items | -17.7 | |
| Changes in Working Capital | ||
| + Inventories | 31.3 | |
| + Trade Receivables — Current | -5.5 | |
| + Other Financial Assets — Current | -0.3 | |
| + Other Current Assets | 23.4 | |
| + Trade Payables — Current | -85.8 | |
| + Other Current Liabilities | -10.7 | |
| + Provisions — Current | 5.9 | |
| Cash from Operating Activities | ||
| Profit Before Tax (per I/S) | 40.5 | |
| + Total Adjustments (incl. Working Capital) | -26.3 | |
| Cash from Operations (pre-tax) | 14.2 | |
| + Income Taxes Paid | -1.2 | |
| Cash from Operating Activities | 15.4 | |
| Cash from Investing Activities | ||
| + Acq of Fixed Assets (Capex) | 42.3 | |
| + Interest Received — Investing | 0.6 | |
| + Other Inflows / (Outflows) — Investing | 2.2 | |
| Cash from Investing Activities | -39.6 | |
| Cash from Financing Activities | ||
| + Proceeds from Borrowings | 75.1 | |
| + Repayment of Borrowings | 7.2 | |
| + Interest Paid | 27.4 | |
| + Dividends Paid | 1.2 | |
| + Other Inflows / (Outflows) — Financing | -5.0 | |
| Cash from Financing Activities | 34.3 | |
| Net Changes in Cash (pre-FX) | 10.1 | |
| + Effect of FX Rate Changes on Cash | 0.4 | |
| Net Changes in Cash | 10.5 | |
| Reference Items | ||
| EBITDA | 27.9 | |
| EBITDA Margin % | 4.32 | |
| Free Cash Flow (CFO − Capex) | -26.9 | |
| Free Cash Flow per Basic Share | -23.17 | |
| Cash Flow to Net Income | 0.48 | |
| Cash Paid for Taxes | -1.2 | |
| Cash Paid for Interest | 27.4 | |