| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | — | — | 3.1 | 16.1 | ||
Operating receipts & payments (direct method) | ||||||
| — | 29.8 | 40.1 | — | — | ||
Cash from operating activities | ||||||
| 2,101 | 1,962 | 1,878 | 1,56,967 | 1,28,221 | ||
| — | 26,655 | 20,906 | — | — | ||
| — | −3,834 | −5,048 | — | — | ||
| — | 195 | 261 | — | — | ||
| — | 22,625 | 15,597 | 10,721 | 6,883 | ||
Cash from investing activities | ||||||
| — | 287 | 301 | 136 | 87.6 | ||
| — | 3.2 | 3.6 | 1.6 | 1.7 | ||
| — | 1,29,519 | 1,15,120 | — | — | ||
| — | 94,972 | 92,209 | — | — | ||
| — | −2,566 | −2,027 | — | — | ||
| — | 451 | 481 | — | — | ||
| — | 0.0 | 0.0 | 16,335 | 13,392 | ||
| — | 13,978 | 12,079 | — | — | ||
| — | −0.4 | −0.5 | — | — | ||
| — | −23,871 | −13,638 | −13,617 | −10,087 | ||
Cash from financing activities | ||||||
| — | 258 | 106 | — | — | ||
| — | 749 | 2,000 | — | — | ||
| — | 600 | 0.0 | — | — | ||
| — | 683 | 68.8 | — | — | ||
| — | 0.0 | 430 | — | — | ||
| — | −1.0 | 0.0 | — | — | ||
| — | −275 | 1,607 | −403 | 1,985 | ||
| — | −1,521 | 3,566 | — | — | ||
| — | 22.1 | 5.7 | — | — | ||
| — | −1,499 | 3,572 | −3,296 | −1,203 | ||
| — | — | — | 7,525 | 10,821 | ||
Reference items | ||||||
| 2,101 | 1,962 | 1,807 | 1,51,071 | 1,18,943 | ||
| 2.0% | — | — | — | — | ||
| 22,338 | 22,338 | 15,296 | 10,585 | 6,796 | ||
| — | 21,804 | — | — | — | ||
| ₹103.49 | ₹103.49 | ₹70.87 | ₹49.04 | ₹31.48 | ||
| 4.97× | — | — | — | — | ||
| — | 11.83× | 8.61× | 0.07× | 0.05× | ||
| — | 195 | 261 | — | — | ||
| — | 683 | 68.8 | — | — | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Unrealised FX (Gain) / Loss | 16.1 | 3.1 | — | — | — | |
| Operating Receipts & Payments (direct method) | ||||||
| + Payments to & on behalf of Employees | — | — | 40.1 | 29.8 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 1,28,221.0 | 1,56,966.6 | 1,877.9 | 1,962.3 | 2,101.4 | |
| Cash from Operations (pre-tax) | — | — | 20,906.3 | 26,654.9 | — | |
| + Other Inflows / (Outflows) — Operating | — | — | -5,047.9 | -3,834.4 | — | |
| + Income Taxes Paid | — | — | 261.3 | 195.4 | — | |
| Cash from Operating Activities | 6,883.1 | 10,721.4 | 15,597.1 | 22,625.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 87.6 | 136.0 | 300.7 | 287.1 | — | |
| + Disp of Fixed Assets | 1.7 | 1.6 | 3.6 | 3.2 | — | |
| + Acq of Investment Property | — | — | 1,15,120.1 | 1,29,518.6 | — | |
| + Disp of Investment Property | — | — | 92,208.6 | 94,971.5 | — | |
| + Sale of Investments (Equity / Debt) | — | — | -2,026.9 | -2,565.9 | — | |
| + Loans & Advances Made | — | — | 481.1 | 451.5 | — | |
| + Dividends Received — Investing | 13,391.9 | 16,335.3 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | — | — | 12,078.9 | 13,977.6 | — | |
| + Other Inflows / (Outflows) — Investing | — | — | -0.5 | -0.4 | — | |
| Cash from Investing Activities | -10,087.4 | -13,616.7 | -13,638.2 | -23,871.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | — | — | 106.5 | 258.1 | — | |
| + Proceeds from Borrowings | — | — | 2,000.0 | 749.0 | — | |
| + Repayment of Borrowings | — | — | 0.0 | 600.0 | — | |
| + Interest Paid | — | — | 68.8 | 682.8 | — | |
| + Dividends Paid | — | — | 430.2 | 0.0 | — | |
| + Income Taxes (Paid) / Refund — Financing | — | — | 0.0 | -1.0 | — | |
| Cash from Financing Activities | 1,984.7 | -403.4 | 1,607.5 | -274.6 | — | |
| Net Changes in Cash (pre-FX) | — | — | 3,566.3 | -1,520.7 | — | |
| + Effect of FX Rate Changes on Cash | — | — | 5.7 | 22.1 | — | |
| Net Changes in Cash | -1,203.5 | -3,295.7 | 3,572.0 | -1,498.6 | — | |
| Closing Cash | 10,820.9 | 7,525.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1,18,942.7 | 1,51,071.5 | 1,806.8 | 1,962.3 | 2,101.4 | |
| EBITDA Margin % | — | — | — | — | 1.97 | |
| Free Cash Flow (CFO − Capex) | 6,795.6 | 10,585.4 | 15,296.4 | 22,338.0 | 22,338.0 | |
| Free Cash Flow to Equity | — | — | — | 21,804.2 | — | |
| Free Cash Flow per Basic Share | 31.48 | 49.04 | 70.87 | 103.49 | 103.49 | |
| Price to Free Cash Flow | — | — | — | — | 4.97 | |
| Cash Flow to Net Income | 0.05 | 0.07 | 8.61 | 11.83 | — | |
| Cash Paid for Taxes | — | — | 261.3 | 195.4 | — | |
| Cash Paid for Interest | — | — | 68.8 | 682.8 | — | |