| 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. | |||||
|---|---|---|---|---|---|---|
| — | 122 | 132 | 124 | 122 | ||
| — | 20.7 | 23.6 | 27.3 | 26.3 | ||
| — | −3.8 | −3.2 | −2.5 | −3.2 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −23.4 | −9.2 | −4.4 | −12.1 | ||
| — | 10.2 | −9.1 | −11.2 | 4.6 | ||
| — | −0.2 | −0.0 | −5.2 | 0.4 | ||
| — | 0.0 | 0.4 | −1.6 | −0.8 | ||
Changes in working capital | ||||||
| — | 35.7 | −130 | 33.6 | 3.2 | ||
| — | −4.2 | 29.9 | −48.8 | −102 | ||
| — | −13.1 | −10.4 | −14.0 | −4.5 | ||
| — | −40.0 | −22.1 | −37.2 | −9.4 | ||
| — | 36.7 | −24.4 | 157 | 18.3 | ||
| — | 4.5 | 0.2 | 1.2 | 1.3 | ||
| — | −3.1 | 1.1 | 39.7 | 28.1 | ||
| — | 15.1 | 2.3 | 5.8 | 2.6 | ||
Cash from operating activities | ||||||
| 203 | 194 | 182 | 97.2 | 34.6 | ||
| — | 157 | −19.2 | 264 | 73.9 | ||
| — | 351 | 163 | 361 | 109 | ||
| — | 51.9 | 44.6 | 10.1 | 3.0 | ||
| — | 299 | 118 | 351 | 106 | ||
Cash from investing activities | ||||||
| — | 109 | 106 | 65.1 | 66.6 | ||
| — | 0.4 | 0.3 | 0.2 | 0.8 | ||
| — | 566 | 904 | 227 | 217 | ||
| — | 520 | 912 | 138 | 267 | ||
| — | 0.4 | 0.0 | 0.0 | 6.3 | ||
| — | 3.3 | 1.8 | 1.8 | 1.6 | ||
| — | −1.1 | 6.1 | 14.3 | 1.5 | ||
| — | −152 | −90.1 | −138 | −6.0 | ||
Cash from financing activities | ||||||
| — | 3.2 | 73.0 | 1.8 | 28.0 | ||
| — | 85.9 | 39.4 | 132 | 67.7 | ||
| — | 52.2 | 50.9 | 43.9 | 40.1 | ||
| — | 3.3 | 5.8 | 11.7 | 14.3 | ||
| — | −138 | −23.1 | −186 | −94.1 | ||
| — | 8.8 | 4.8 | 27.5 | 5.4 | ||
| — | 2.6 | 0.6 | 0.4 | 0.3 | ||
| — | 11.3 | 5.4 | 27.9 | 5.7 | ||
| — | — | — | 104 | 76.0 | ||
Reference items | ||||||
| 335 | 318 | 302 | 217 | 163 | ||
| 5.5% | 5.7% | 5.9% | 4.9% | 3.9% | ||
| 190 | 190 | 11.6 | 285 | 38.9 | ||
| — | 104 | 34.8 | 139 | — | ||
| ₹46.04 | ₹46.04 | ₹2.81 | ₹69.16 | ₹9.43 | ||
| 22.77× | — | — | — | — | ||
| — | 2.08× | 0.99× | 6.96× | 7.06× | ||
| — | 51.9 | 44.6 | 10.1 | 3.0 | ||
| — | 3.3 | 5.8 | 11.7 | 14.3 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 121.5 | 124.4 | 131.9 | 122.1 | — | |
| + Finance Costs | 26.3 | 27.3 | 23.6 | 20.7 | — | |
| + Interest Income | -3.2 | -2.5 | -3.2 | -3.8 | — | |
| + Dividend Income | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -12.1 | -4.4 | -9.2 | -23.4 | — | |
| + Unrealised FX (Gain) / Loss | 4.6 | -11.2 | -9.1 | 10.2 | — | |
| + Other Non-cash Items | 0.4 | -5.2 | -0.0 | -0.2 | — | |
| + Other — Cash Effects are Investing / Financing | -0.8 | -1.6 | 0.4 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 3.2 | 33.6 | -130.2 | 35.7 | — | |
| + Trade Receivables — Current | -102.3 | -48.8 | 29.9 | -4.2 | — | |
| + Other Financial Assets — Current | -4.5 | -14.0 | -10.4 | -13.1 | — | |
| + Other Current Assets | -9.4 | -37.2 | -22.1 | -40.0 | — | |
| + Trade Payables — Current | 18.3 | 156.6 | -24.4 | 36.7 | — | |
| + Other Financial Liabilities — Current | 1.3 | 1.2 | 0.2 | 4.5 | — | |
| + Other Current Liabilities | 28.1 | 39.7 | 1.1 | -3.1 | — | |
| + Provisions — Current | 2.6 | 5.8 | 2.3 | 15.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 34.6 | 97.2 | 181.7 | 193.9 | 202.6 | |
| + Total Adjustments (incl. Working Capital) | 73.9 | 263.6 | -19.2 | 157.1 | — | |
| Cash from Operations (pre-tax) | 108.5 | 360.7 | 162.6 | 350.9 | — | |
| + Income Taxes Paid | 3.0 | 10.1 | 44.6 | 51.9 | — | |
| Cash from Operating Activities | 105.5 | 350.6 | 118.0 | 299.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 66.6 | 65.1 | 106.4 | 109.0 | — | |
| + Disp of Fixed Assets | 0.8 | 0.2 | 0.3 | 0.4 | — | |
| + Purchase of Investments (Equity / Debt) | 217.0 | 226.6 | 903.8 | 565.8 | — | |
| + Sale of Investments (Equity / Debt) | 267.4 | 137.9 | 912.0 | 519.7 | — | |
| + Government Grants Received | 6.3 | 0.0 | 0.0 | 0.4 | — | |
| + Interest Received — Investing | 1.6 | 1.8 | 1.8 | 3.3 | — | |
| + Other Inflows / (Outflows) — Investing | 1.5 | 14.3 | 6.1 | -1.1 | — | |
| Cash from Investing Activities | -6.0 | -137.5 | -90.1 | -152.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 28.0 | 1.8 | 73.0 | 3.2 | — | |
| + Repayment of Borrowings | 67.7 | 131.7 | 39.4 | 85.9 | — | |
| + Payment of Lease Liabilities | 40.1 | 43.9 | 50.9 | 52.2 | — | |
| + Interest Paid | 14.3 | 11.7 | 5.8 | 3.3 | — | |
| Cash from Financing Activities | -94.1 | -185.6 | -23.1 | -138.2 | — | |
| Net Changes in Cash (pre-FX) | 5.4 | 27.5 | 4.8 | 8.8 | — | |
| + Effect of FX Rate Changes on Cash | 0.3 | 0.4 | 0.6 | 2.6 | — | |
| Net Changes in Cash | 5.7 | 27.9 | 5.4 | 11.3 | — | |
| Closing Cash | 76.0 | 103.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 162.8 | 217.1 | 302.4 | 318.1 | 334.7 | |
| EBITDA Margin % | 3.88 | 4.89 | 5.94 | 5.66 | 5.51 | |
| Free Cash Flow (CFO − Capex) | 38.9 | 285.5 | 11.6 | 190.1 | 190.1 | |
| Free Cash Flow to Equity | — | 139.1 | 34.8 | 104.3 | — | |
| Free Cash Flow per Basic Share | 9.43 | 69.16 | 2.81 | 46.04 | 46.04 | |
| Price to Free Cash Flow | — | — | — | — | 22.77 | |
| Cash Flow to Net Income | 7.06 | 6.96 | 0.99 | 2.08 | — | |
| Cash Paid for Taxes | 3.0 | 10.1 | 44.6 | 51.9 | — | |
| Cash Paid for Interest | 14.3 | 11.7 | 5.8 | 3.3 | — | |