| 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. | |||||
|---|---|---|---|---|---|---|
| — | 244 | 211 | 174 | 163 | ||
| — | 31.9 | 0.0 | 0.0 | 0.0 | ||
| — | 177 | 155 | 109 | 104 | ||
| — | −14.3 | −15.9 | −12.7 | −11.8 | ||
| — | −0.1 | −0.2 | −0.2 | −0.0 | ||
| — | −56.6 | 6.5 | 7.9 | 6.5 | ||
| — | −0.2 | −0.1 | −0.5 | −0.3 | ||
| — | 13.1 | 1.5 | −8.7 | 29.4 | ||
Changes in working capital | ||||||
| — | −9.4 | −9.6 | −4.0 | −8.3 | ||
| — | −42.5 | −80.1 | −5.3 | −94.0 | ||
| — | −1.3 | −10.2 | −7.9 | −17.3 | ||
| — | 2.1 | 29.5 | 10.0 | 56.4 | ||
| — | 8.5 | 4.5 | 2.6 | 2.0 | ||
Cash from operating activities | ||||||
| 38.3 | 25.5 | 56.2 | 67.3 | 44.9 | ||
| — | 353 | 293 | 265 | 229 | ||
| — | 379 | 349 | 332 | 274 | ||
| — | 31.8 | 31.9 | 47.4 | 22.7 | ||
| — | 347 | 317 | 285 | 252 | ||
Cash from investing activities | ||||||
| — | 292 | 209 | 186 | 133 | ||
| — | 3.6 | 1.5 | 1.7 | 7.6 | ||
| — | 0.0 | 197 | 48.5 | 0.0 | ||
| — | 11.9 | 9.5 | 8.2 | 6.6 | ||
| — | 99.1 | −92.7 | −1.4 | −13.9 | ||
| — | −177 | −488 | −226 | −133 | ||
Cash from financing activities | ||||||
| — | 444 | 1.6 | 2.0 | 0.9 | ||
| — | 0.0 | 0.0 | 42.2 | 0.0 | ||
| — | 129 | 222 | 290 | 55.4 | ||
| — | 119 | 77.6 | 151 | 62.8 | ||
| — | 131 | 108 | 0.0 | 0.0 | ||
| — | — | — | 96.2 | 85.7 | ||
| — | 82.7 | 76.2 | 66.5 | 47.9 | ||
| — | 0.6 | −4.2 | 0.0 | 0.0 | ||
| — | 241 | −42.4 | −64.0 | −140 | ||
| — | 410 | −213 | −5.2 | −21.5 | ||
| — | 410 | −213 | −5.2 | −21.5 | ||
| — | — | −47.1 | 166 | 171 | ||
Reference items | ||||||
| 480 | 466 | 387 | 330 | 299 | ||
| 18.3% | 18.3% | 17.4% | 17.2% | 17.6% | ||
| 55.0 | 55.0 | 108 | 98.9 | 118 | ||
| — | −120 | 362 | 306 | — | ||
| ₹3.82 | ₹3.82 | ₹7.52 | ₹6.87 | ₹8.22 | ||
| 154.74× | — | — | — | — | ||
| — | 15.24× | 6.49× | 6.89× | 14.28× | ||
| — | 31.8 | 31.9 | 47.4 | 22.7 | ||
| — | 82.7 | 76.2 | 66.5 | 47.9 | ||
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 | 163.5 | 174.4 | 211.3 | 244.2 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 0.0 | 31.9 | — | |
| + Finance Costs | 103.5 | 108.7 | 154.6 | 176.6 | — | |
| + Interest Income | -11.8 | -12.7 | -15.9 | -14.3 | — | |
| + Fair Value (Gains) / Losses | -0.0 | -0.2 | -0.2 | -0.1 | — | |
| + Share-based Payments | 6.5 | 7.9 | 6.5 | -56.6 | — | |
| + Unrealised FX (Gain) / Loss | -0.3 | -0.5 | -0.1 | -0.2 | — | |
| + Other Non-cash Items | 29.4 | -8.7 | 1.5 | 13.1 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -8.3 | -4.0 | -9.6 | -9.4 | — | |
| + Trade Receivables — Current | -94.0 | -5.3 | -80.1 | -42.5 | — | |
| + Other Financial Assets — Current | -17.3 | -7.9 | -10.2 | -1.3 | — | |
| + Trade Payables — Current | 56.4 | 10.0 | 29.5 | 2.1 | — | |
| + Provisions — Current | 2.0 | 2.6 | 4.5 | 8.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 44.9 | 67.3 | 56.2 | 25.5 | 38.3 | |
| + Total Adjustments (incl. Working Capital) | 229.4 | 264.6 | 292.8 | 353.5 | — | |
| Cash from Operations (pre-tax) | 274.3 | 331.9 | 349.0 | 378.9 | — | |
| + Income Taxes Paid | 22.7 | 47.4 | 31.9 | 31.8 | — | |
| Cash from Operating Activities | 251.6 | 284.6 | 317.1 | 347.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 133.2 | 185.7 | 208.9 | 292.1 | — | |
| + Disp of Fixed Assets | 7.6 | 1.7 | 1.5 | 3.6 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 48.5 | 197.2 | 0.0 | — | |
| + Interest Received — Investing | 6.6 | 8.2 | 9.5 | 11.9 | — | |
| + Other Inflows / (Outflows) — Investing | -13.9 | -1.4 | -92.7 | 99.1 | — | |
| Cash from Investing Activities | -133.0 | -225.7 | -487.8 | -177.5 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.9 | 2.0 | 1.6 | 444.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 42.2 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 55.4 | 290.0 | 222.1 | 128.7 | — | |
| + Repayment of Borrowings | 62.8 | 151.1 | 77.6 | 119.0 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 108.2 | 130.9 | — | |
| + Payment of Finance Lease Liabilities | 85.7 | 96.2 | — | — | — | |
| + Interest Paid | 47.9 | 66.5 | 76.2 | 82.7 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | -4.2 | 0.6 | — | |
| Cash from Financing Activities | -140.1 | -64.0 | -42.4 | 240.7 | — | |
| Net Changes in Cash (pre-FX) | -21.5 | -5.2 | -213.1 | 410.3 | — | |
| Net Changes in Cash | -21.5 | -5.2 | -213.1 | 410.3 | — | |
| Closing Cash | 171.2 | 166.0 | -47.1 | — | — | |
| Reference Items | ||||||
| EBITDA | 298.7 | 329.6 | 387.3 | 465.8 | 480.3 | |
| EBITDA Margin % | 17.63 | 17.24 | 17.42 | 18.30 | 18.28 | |
| Free Cash Flow (CFO − Capex) | 118.4 | 98.9 | 108.3 | 55.0 | 55.0 | |
| Free Cash Flow to Equity | — | 305.9 | 361.6 | -119.5 | — | |
| Free Cash Flow per Basic Share | 8.22 | 6.87 | 7.52 | 3.82 | 3.82 | |
| Price to Free Cash Flow | — | — | — | — | 154.74 | |
| Cash Flow to Net Income | 14.28 | 6.89 | 6.49 | 15.24 | — | |
| Cash Paid for Taxes | 22.7 | 47.4 | 31.9 | 31.8 | — | |
| Cash Paid for Interest | 47.9 | 66.5 | 76.2 | 82.7 | — | |