| 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. | |||||
|---|---|---|---|---|---|---|
| — | 609 | 543 | 531 | 532 | ||
| — | 360 | 600 | 711 | 734 | ||
| — | 3,620 | 4,081 | 5,448 | 9,445 | ||
| — | −0.3 | −1.7 | 1.9 | 243 | ||
Changes in working capital | ||||||
| — | −85,650 | −59,626 | −69,248 | −66,715 | ||
| — | −21,146 | −10,088 | −23,524 | −9,578 | ||
| — | 1,00,810 | 69,555 | 68,880 | 32,427 | ||
| — | 5,792 | −2,797 | −1,865 | −959 | ||
| — | −194 | −2,957 | −25,757 | −44,824 | ||
Cash from operating activities | ||||||
| 17,520 | 15,735 | 14,887 | 11,044 | 5,990 | ||
| — | 4,395 | 2,266 | −19,065 | −33,870 | ||
| — | 20,130 | 17,153 | −8,021 | −27,880 | ||
| — | 246 | 270 | 293 | 0.0 | ||
| — | 1,561 | 26.0 | 890 | 13.6 | ||
| — | 18,815 | 17,396 | −8,617 | −27,894 | ||
| — | 18,815 | 17,396 | −8,617 | −27,894 | ||
Cash from investing activities | ||||||
| — | 454 | 0.0 | 627 | 334 | ||
| — | 0.0 | 540 | 0.0 | 0.0 | ||
| — | 26.1 | 0.0 | 8.9 | 20.4 | ||
| — | 0.0 | 192 | 0.0 | 0.0 | ||
| — | −428 | −348 | −618 | −314 | ||
| — | −428 | −348 | −618 | −314 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 4,000 | 0.0 | ||
| — | 0.0 | 0.0 | −734 | 0.0 | ||
| — | 0.0 | 0.0 | −1,000 | 0.0 | ||
| — | 5,000 | 2,000 | 0.0 | 0.0 | ||
| — | 460 | 647 | 0.0 | 734 | ||
| — | 2,189 | 1,616 | 1,071 | 810 | ||
| — | −7,649 | −4,264 | 1,195 | −1,543 | ||
| — | −7,649 | −4,264 | 1,195 | −1,543 | ||
| — | 10,738 | 12,784 | −8,040 | −29,751 | ||
| — | 10,738 | 12,784 | −8,040 | −29,751 | ||
| — | — | — | 42,177 | 50,217 | ||
Reference items | ||||||
| 18,361 | 18,361 | 16,856 | −9,244 | −28,228 | ||
| ₹136.32 | ₹136.32 | ₹125.14 | −₹68.63 | −₹209.57 | ||
| 6.34× | — | — | — | — | ||
| — | 1.64× | 1.58× | −1.06× | −5.23× | ||
| — | 1,561 | 26.0 | 890 | 13.6 | ||
| — | 460 | 647 | — | 734 | ||
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 | 532.4 | 531.1 | 542.9 | 608.9 | — | |
| + Finance Costs | 733.9 | 710.9 | 600.0 | 360.0 | — | |
| + Other Non-cash Items | 9,444.7 | 5,447.9 | 4,081.2 | 3,620.2 | — | |
| + Other — Cash Effects are Investing / Financing | 242.9 | 1.9 | -1.7 | -0.3 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables | -66,714.8 | -69,248.0 | -59,626.1 | -85,649.7 | — | |
| + Other Current Assets | -9,577.9 | -23,523.7 | -10,088.1 | -21,146.0 | — | |
| + Trade Payables | 32,427.2 | 68,880.3 | 69,554.7 | 1,00,810.0 | — | |
| + Other Current Liabilities | -958.7 | -1,865.2 | -2,797.4 | 5,792.2 | — | |
| Total Working Capital Changes | -44,824.1 | -25,756.6 | -2,956.9 | -193.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 5,990.0 | 11,043.7 | 14,887.4 | 15,735.0 | 17,520.0 | |
| + Total Adjustments (incl. Working Capital) | -33,870.3 | -19,064.8 | 2,265.5 | 4,395.3 | — | |
| Cash from Operations (pre-tax) | -27,880.4 | -8,021.1 | 17,152.9 | 20,130.2 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 293.4 | 269.5 | 246.4 | — | |
| + Income Taxes Paid | 13.6 | 889.5 | 26.0 | 1,561.1 | — | |
| Cash from Operating — before Extraordinary Items | -27,894.0 | -8,617.3 | 17,396.4 | 18,815.5 | — | |
| Cash from Operating Activities | -27,894.0 | -8,617.3 | 17,396.4 | 18,815.5 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 334.4 | 626.6 | 0.0 | 454.1 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 539.9 | 0.0 | — | |
| + Disp of Fixed Assets | 20.4 | 8.9 | 0.0 | 26.1 | — | |
| + Disp of Intangible Assets | 0.0 | 0.0 | 191.5 | 0.0 | — | |
| Cash from Investing — before Extraordinary Items | -314.0 | -617.7 | -348.4 | -428.1 | — | |
| Cash from Investing Activities | -314.0 | -617.7 | -348.4 | -428.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 4,000.0 | 0.0 | 0.0 | — | |
| + Proceeds from Other Equity Instruments | 0.0 | -733.9 | 0.0 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 0.0 | -1,000.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 2,000.0 | 5,000.0 | — | |
| + Interest Paid | 733.9 | 0.0 | 647.2 | 460.3 | — | |
| + Dividends Paid | 809.5 | 1,071.1 | 1,616.4 | 2,188.8 | — | |
| Cash from Financing — before Extraordinary Items | -1,543.4 | 1,195.0 | -4,263.5 | -7,649.1 | — | |
| Cash from Financing Activities | -1,543.4 | 1,195.0 | -4,263.5 | -7,649.1 | — | |
| Net Changes in Cash (pre-FX) | -29,751.4 | -8,039.9 | 12,784.5 | 10,738.3 | — | |
| Net Changes in Cash | -29,751.4 | -8,039.9 | 12,784.5 | 10,738.3 | — | |
| Closing Cash | 50,216.8 | 42,176.9 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -28,228.4 | -9,243.8 | 16,856.5 | 18,361.4 | 18,361.4 | |
| Free Cash Flow per Basic Share | -209.57 | -68.63 | 125.14 | 136.32 | 136.32 | |
| Price to Free Cash Flow | — | — | — | — | 6.34 | |
| Cash Flow to Net Income | -5.23 | -1.06 | 1.58 | 1.64 | — | |
| Cash Paid for Taxes | 13.6 | 889.5 | 26.0 | 1,561.1 | — | |
| Cash Paid for Interest | 733.9 | — | 647.2 | 460.3 | — | |