| 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. | |||||
|---|---|---|---|---|---|---|
| — | 617 | 383 | 1,019 | 652 | ||
| — | 2,726 | 3,585 | 2,716 | 2,933 | ||
| — | 208 | 192 | 228 | 183 | ||
| — | 826 | 626 | 20.0 | 724 | ||
Changes in working capital | ||||||
| — | 56,931 | 25,817 | 25,148 | −1,240 | ||
| — | −61,900 | −33,050 | −37,978 | −36,747 | ||
| — | −11,780 | −10,619 | −5,959 | 4,042 | ||
| — | 8,375 | 11,841 | 9,883 | 17,533 | ||
| — | 2,841 | −2,467 | 1,722 | −5,376 | ||
| — | −5,533 | −8,478 | −7,184 | −21,788 | ||
Cash from operating activities | ||||||
| 6,952 | 6,268 | 4,573 | 3,423 | 2,353 | ||
| — | −945 | −3,691 | −3,202 | −17,296 | ||
| — | 5,323 | 881 | 221 | −14,942 | ||
| — | 0.0 | 0.0 | −757 | 0.0 | ||
| — | 544 | −1,958 | 583 | 641 | ||
| — | 4,780 | 2,840 | −1,119 | −15,584 | ||
| — | 4,780 | 2,840 | −1,119 | −15,584 | ||
Cash from investing activities | ||||||
| — | 646 | 603 | 365 | 582 | ||
| — | 7.0 | 24.4 | 6.0 | 22.7 | ||
| — | −639 | −579 | −359 | −560 | ||
| — | −639 | −579 | −359 | −560 | ||
Cash from financing activities | ||||||
| — | 0.0 | 1,433 | 0.0 | 0.0 | ||
| — | 1,000 | 0.0 | 0.0 | 200 | ||
| — | 0.0 | 0.0 | 300 | 0.0 | ||
| — | −152 | 327 | 228 | 187 | ||
| — | −1,290 | −961 | 0.0 | 0.0 | ||
| — | −138 | 144 | −528 | 12.8 | ||
| — | −138 | 144 | −528 | 12.8 | ||
| — | 4,003 | 2,405 | −2,006 | −16,131 | ||
| — | 4,003 | 2,405 | −2,006 | −16,131 | ||
| — | — | — | 18,815 | 20,821 | ||
Reference items | ||||||
| — | — | — | — | −1,763 | ||
| 4,134 | 4,134 | 2,236 | −1,484 | −16,166 | ||
| ₹2.15 | ₹2.15 | ₹1.16 | −₹0.77 | −₹8.40 | ||
| 13.63× | — | — | — | — | ||
| — | 0.92× | 0.84× | −0.42× | −7.41× | ||
| — | 544 | −1,958 | 583 | 641 | ||
| — | 152 | 327 | 228 | 187 | ||
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 | 652.2 | 1,018.7 | 382.9 | 617.3 | — | |
| + Impairment Loss / (Reversal) | 2,933.0 | 2,715.7 | 3,585.3 | 2,726.5 | — | |
| + Finance Costs | 183.4 | 227.7 | 192.5 | 207.6 | — | |
| + Other — Cash Effects are Investing / Financing | 724.3 | 20.0 | 626.3 | 826.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -1,240.2 | 25,147.9 | 25,817.3 | 56,930.8 | — | |
| + Trade Receivables | -36,747.1 | -37,978.1 | -33,050.3 | -61,899.9 | — | |
| + Other Current Assets | 4,041.6 | -5,959.1 | -10,618.9 | -11,779.8 | — | |
| + Trade Payables | 17,533.1 | 9,883.4 | 11,840.5 | 8,374.9 | — | |
| + Other Current Liabilities | -5,375.9 | 1,722.4 | -2,466.7 | 2,841.4 | — | |
| Total Working Capital Changes | -21,788.4 | -7,183.6 | -8,478.1 | -5,532.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,353.3 | 3,422.7 | 4,572.5 | 6,268.0 | 6,952.0 | |
| + Total Adjustments (incl. Working Capital) | -17,295.5 | -3,201.6 | -3,691.0 | -944.8 | — | |
| Cash from Operations (pre-tax) | -14,942.2 | 221.1 | 881.5 | 5,323.2 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | -757.1 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 641.5 | 583.0 | -1,958.1 | 543.6 | — | |
| Cash from Operating — before Extraordinary Items | -15,583.7 | -1,119.0 | 2,839.5 | 4,779.7 | — | |
| Cash from Operating Activities | -15,583.7 | -1,119.0 | 2,839.5 | 4,779.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 582.4 | 365.3 | 603.3 | 645.9 | — | |
| + Disp of Fixed Assets | 22.7 | 6.0 | 24.4 | 7.0 | — | |
| Cash from Investing — before Extraordinary Items | -559.6 | -359.3 | -578.9 | -638.9 | — | |
| Cash from Investing Activities | -559.6 | -359.3 | -578.9 | -638.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 0.0 | 1,432.8 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 200.0 | 0.0 | 0.0 | 1,000.0 | — | |
| + Repayment of Borrowings | 0.0 | 300.0 | 0.0 | 0.0 | — | |
| + Interest Paid | 187.3 | 227.7 | 327.3 | -152.3 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | -961.4 | -1,290.1 | — | |
| Cash from Financing — before Extraordinary Items | 12.8 | -527.7 | 144.1 | -137.8 | — | |
| Cash from Financing Activities | 12.8 | -527.7 | 144.1 | -137.8 | — | |
| Net Changes in Cash (pre-FX) | -16,130.5 | -2,005.9 | 2,404.7 | 4,002.9 | — | |
| Net Changes in Cash | -16,130.5 | -2,005.9 | 2,404.7 | 4,002.9 | — | |
| Closing Cash | 20,820.7 | 18,814.9 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -1,763.1 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | -16,166.0 | -1,484.2 | 2,236.3 | 4,133.8 | 4,133.8 | |
| Free Cash Flow per Basic Share | -8.40 | -0.77 | 1.16 | 2.15 | 2.15 | |
| Price to Free Cash Flow | — | — | — | — | 13.63 | |
| Cash Flow to Net Income | -7.41 | -0.42 | 0.84 | 0.92 | — | |
| Cash Paid for Taxes | 641.5 | 583.0 | -1,958.1 | 543.6 | — | |
| Cash Paid for Interest | 187.3 | 227.7 | 327.3 | 152.3 | — | |