| 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. | |||||
|---|---|---|---|---|---|---|
| — | 211 | 189 | 181 | 153 | ||
| — | 0.0 | 0.0 | 0.0 | −68.9 | ||
| — | 5,717 | 4,171 | 3,844 | 3,226 | ||
| — | −11,471 | −9,286 | −9,587 | −7,146 | ||
| — | 0.0 | −2.2 | −0.1 | 0.0 | ||
| — | −30.1 | −219 | 181 | −147 | ||
| — | 24.4 | 108 | 59.6 | 0.0 | ||
| — | −1,282 | 909 | 203 | −498 | ||
| — | −1.2 | −0.1 | −16.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −5.2 | ||
Changes in working capital | ||||||
| — | 9.4 | −5.1 | 19.0 | 0.0 | ||
| — | −760 | 83.8 | 73.0 | −670 | ||
| — | 349 | 107 | −14.2 | 0.0 | ||
| — | 0.0 | 0.0 | 184 | 0.0 | ||
| — | 0.0 | 0.0 | −27.6 | 0.0 | ||
| — | 26.8 | 13.1 | 19.4 | 0.0 | ||
| — | 1,507 | −1,055 | 592 | 0.0 | ||
| — | −643 | −165 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −2.5 | 0.0 | ||
| — | 35.0 | 30.9 | −37.9 | 0.0 | ||
Cash from operating activities | ||||||
| 3,498 | 2,409 | 707 | 2,572 | 2,113 | ||
| — | −6,307 | −5,120 | −4,330 | −5,156 | ||
| — | −3,898 | −4,413 | −1,758 | −3,044 | ||
| — | 11,346 | 9,285 | 9,618 | 7,219 | ||
| — | 5,797 | 4,244 | 2,996 | 2,506 | ||
| — | 0.0 | 2.2 | 0.1 | 0.0 | ||
| — | −15,217 | −4,974 | −10,028 | −6,333 | ||
| — | 410 | 436 | 684 | 277 | ||
| — | −13,976 | −4,781 | −5,848 | −4,941 | ||
Cash from investing activities | ||||||
| — | 81.1 | 60.7 | 268 | 261 | ||
| — | 1.5 | 2.5 | 42.7 | 2.8 | ||
| — | 0.0 | 0.0 | 0.0 | 2,166 | ||
| — | 0.0 | 740 | 1,591 | 0.0 | ||
| — | 0.0 | 0.0 | 460 | 0.0 | ||
| — | −2,526 | −351 | 0.0 | −306 | ||
| — | −2,606 | −1,149 | −1,356 | −2,730 | ||
Cash from financing activities | ||||||
| — | 13.7 | 1,282 | 19.9 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 2,286 | ||
| — | 0.0 | 52.1 | 0.0 | 0.0 | ||
| — | 27,865 | 14,157 | 7,668 | −271 | ||
| — | 36,581 | 24,758 | 35,348 | 19,435 | ||
| — | 46,237 | 27,836 | 36,824 | 16,364 | ||
| — | 179 | 163 | −11.1 | −21.2 | ||
| — | 200 | 0.0 | 182 | 174 | ||
| — | 0.0 | −6,619 | 0.2 | 156 | ||
| — | 17,843 | 5,526 | 6,042 | 5,090 | ||
| — | 1,262 | −403 | −1,162 | −2,581 | ||
| — | 1,262 | −403 | −1,162 | −2,581 | ||
| — | — | — | 2,470 | 3,631 | ||
Reference items | ||||||
| — | −14,057 | −4,842 | −6,116 | −5,202 | ||
| — | 4,051 | −473 | 979 | — | ||
| — | −₹330.52 | −₹113.84 | −₹143.80 | −₹122.30 | ||
| — | −7.69× | −8.27× | −2.96× | −3.07× | ||
| — | 410 | 436 | 684 | 277 | ||
| — | 5,797 | 4,244 | 2,996 | 2,506 | ||
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 | 152.6 | 180.8 | 188.6 | 210.6 | — | |
| + Impairment Loss / (Reversal) | -68.9 | 0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 3,226.3 | 3,843.8 | 4,171.1 | 5,717.4 | — | |
| + Interest Income | -7,146.1 | -9,587.3 | -9,285.6 | -11,471.0 | — | |
| + Dividend Income | 0.0 | -0.1 | -2.2 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -147.3 | 180.9 | -218.8 | -30.1 | — | |
| + Share-based Payments | 0.0 | 59.6 | 108.5 | 24.4 | — | |
| + Other Non-cash Items | -497.9 | 203.4 | 908.8 | -1,282.2 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -16.0 | -0.1 | -1.2 | — | |
| + Other Reconciling Items | -5.2 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | 19.0 | -5.1 | 9.4 | — | |
| + Other Financial Assets — Current | -669.6 | 73.0 | 83.8 | -759.8 | — | |
| + Other Current Assets | 0.0 | -14.2 | 107.4 | 349.5 | — | |
| + Other Non-current Assets | 0.0 | 183.6 | 0.0 | 0.0 | — | |
| + Other Bank Balances | 0.0 | -27.6 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | 19.4 | 13.1 | 26.8 | — | |
| + Other Financial Liabilities — Current | 0.0 | 592.4 | -1,055.2 | 1,507.3 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | -165.4 | -642.7 | — | |
| + Other Non-current Liabilities | 0.0 | -2.5 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | -37.9 | 30.9 | 35.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,112.5 | 2,571.9 | 707.0 | 2,408.6 | 3,497.9 | |
| + Total Adjustments (incl. Working Capital) | -5,156.1 | -4,329.6 | -5,120.3 | -6,306.6 | — | |
| Cash from Operations (pre-tax) | -3,043.5 | -1,757.7 | -4,413.3 | -3,898.1 | — | |
| + Interest Received — Operating | 7,219.4 | 9,617.8 | 9,285.0 | 11,346.0 | — | |
| + Interest Paid — Operating | 2,506.3 | 2,995.8 | 4,243.9 | 5,796.7 | — | |
| + Dividends Received — Operating | 0.0 | 0.1 | 2.2 | 0.0 | — | |
| + Other Inflows / (Outflows) — Operating | -6,333.4 | -10,028.5 | -4,974.4 | -15,217.2 | — | |
| + Income Taxes Paid | 276.7 | 683.9 | 436.4 | 410.1 | — | |
| Cash from Operating Activities | -4,940.6 | -5,848.0 | -4,780.8 | -13,976.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 261.0 | 267.9 | 60.7 | 81.1 | — | |
| + Disp of Fixed Assets | 2.8 | 42.7 | 2.5 | 1.5 | — | |
| + Acq of Investment Property | 2,166.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 1,591.3 | 739.8 | 0.0 | — | |
| + Disp of Other Long-term Assets | 0.0 | 460.1 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | -306.3 | 0.0 | -350.7 | -2,526.0 | — | |
| Cash from Investing Activities | -2,730.5 | -1,356.4 | -1,148.7 | -2,605.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 19.9 | 1,281.6 | 13.7 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 2,286.0 | 0.0 | 0.0 | 0.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | 0.0 | 0.0 | 52.1 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | -271.3 | 7,668.3 | 14,157.1 | 27,864.6 | — | |
| + Proceeds from Borrowings | 19,435.1 | 35,348.3 | 24,757.8 | 36,580.9 | — | |
| + Repayment of Borrowings | 16,363.6 | 36,823.5 | 27,836.4 | 46,237.0 | — | |
| + Payment of Lease Liabilities | -21.2 | -11.1 | 163.0 | 179.3 | — | |
| + Dividends Paid | 173.6 | 182.2 | 0.0 | 199.7 | — | |
| + Other Inflows / (Outflows) — Financing | 156.4 | 0.2 | -6,618.9 | 0.0 | — | |
| Cash from Financing Activities | 5,090.0 | 6,042.1 | 5,526.3 | 17,843.2 | — | |
| Net Changes in Cash (pre-FX) | -2,581.0 | -1,162.3 | -403.2 | 1,261.6 | — | |
| Net Changes in Cash | -2,581.0 | -1,162.3 | -403.2 | 1,261.6 | — | |
| Closing Cash | 3,630.7 | 2,469.9 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -5,201.6 | -6,115.9 | -4,841.5 | -14,057.1 | — | |
| Free Cash Flow to Equity | — | 979.3 | -472.7 | 4,050.7 | — | |
| Free Cash Flow per Basic Share | -122.30 | -143.80 | -113.84 | -330.52 | — | |
| Cash Flow to Net Income | -3.07 | -2.96 | -8.27 | -7.69 | — | |
| Cash Paid for Taxes | 276.7 | 683.9 | 436.4 | 410.1 | — | |
| Cash Paid for Interest | 2,506.3 | 2,995.8 | 4,243.9 | 5,796.7 | — | |