| 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. | |||||
|---|---|---|---|---|---|---|
| — | 6.1 | 5.3 | 9.4 | 14.1 | ||
| — | 0.0 | 35.0 | 45.1 | 0.0 | ||
| — | 0.0 | −0.7 | −0.8 | 0.0 | ||
| — | −20.0 | 80.8 | 83.3 | 97.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.6 | ||
| — | −155 | 0.0 | 0.0 | 0.0 | ||
| — | 25.3 | −0.3 | 0.4 | 0.0 | ||
| — | 0.0 | 0.0 | −0.3 | 2.1 | ||
Changes in working capital | ||||||
| — | −5,075 | −24,998 | −16,334 | 0.0 | ||
| — | −94,178 | 0.0 | 0.0 | −43,455 | ||
| — | −4,511 | 26,447 | 18,031 | −557 | ||
| — | 1,02,333 | 659 | 2,545 | 892 | ||
| — | −452 | −227 | 989 | 0.0 | ||
| — | −31,341 | 0.0 | 0.0 | 2,138 | ||
| — | −304 | −18.3 | −65.6 | −179 | ||
| — | 0.0 | −2.8 | 2.7 | −11.4 | ||
| — | −906 | −1,005 | −4,183 | 0.0 | ||
| — | 0.0 | 702 | 298 | 6,206 | ||
| — | 210 | 0.0 | 0.0 | 0.0 | ||
| — | 108 | 0.0 | 0.0 | −389 | ||
| — | 8.6 | 97.4 | 58.0 | 0.0 | ||
| — | 1.5 | 0.0 | 0.0 | 51.2 | ||
Cash from operating activities | ||||||
| 7,372 | 7,009 | 6,502 | 6,412 | 6,337 | ||
| — | −34,250 | 1,774 | 1,478 | −35,190 | ||
| — | −27,241 | 8,276 | 7,890 | −28,853 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | −0.5 | 0.0 | 0.0 | −0.6 | ||
| — | −215 | 46.1 | −23.9 | −269 | ||
| — | −27,026 | 8,230 | 7,914 | −28,584 | ||
Cash from investing activities | ||||||
| — | 13.4 | 0.8 | 8.3 | 0.8 | ||
| — | 0.2 | 0.0 | 0.0 | 0.0 | ||
| — | 0.5 | 0.7 | 0.8 | 0.6 | ||
| — | 10.0 | 0.0 | 0.0 | 0.3 | ||
| — | −2.6 | −0.1 | −7.5 | 0.1 | ||
Cash from financing activities | ||||||
| — | 13,837 | 23,705 | 8,956 | 21,906 | ||
| — | 10,469 | 0.0 | −15,041 | 8,620 | ||
| — | 0.0 | 23,277 | 0.0 | 0.0 | ||
| — | 0.0 | 3.4 | 0.0 | 0.0 | ||
| — | — | — | 7.2 | 13.2 | ||
| — | 2,744 | 3,006 | 1,960 | 1,869 | ||
| — | −1.7 | 8.6 | 6.2 | 0.0 | ||
| — | 21,560 | −2,572 | −8,046 | 28,643 | ||
| — | −5,469 | 5,658 | −140 | 59.5 | ||
| — | −5,469 | 5,658 | −140 | 59.5 | ||
| — | 211 | 5,680 | 22.8 | 206 | ||
Reference items | ||||||
| — | −27,040 | 8,229 | 7,906 | −28,585 | ||
| — | −2,699 | — | — | — | ||
| — | −₹20.69 | ₹6.30 | ₹6.05 | −₹21.87 | ||
| — | −3.86× | 1.27× | 1.23× | −4.51× | ||
| — | −215 | 46.1 | −23.9 | −269 | ||
| — | 0.1 | — | — | — | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 14.1 | 9.4 | 5.3 | 6.1 | — | |
| + Finance Costs | 0.0 | 45.1 | 35.0 | 0.0 | — | |
| + Dividend Income | 0.0 | -0.8 | -0.7 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 97.5 | 83.3 | 80.8 | -20.0 | — | |
| + Share-based Payments | 0.6 | 0.0 | 0.0 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.0 | 0.0 | -155.2 | — | |
| + Other Non-cash Items | 0.0 | 0.4 | -0.3 | 25.3 | — | |
| + Other — Cash Effects are Investing / Financing | 2.1 | -0.3 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | -16,333.7 | -24,998.2 | -5,075.3 | — | |
| + Trade Receivables — Non-current | -43,454.5 | 0.0 | 0.0 | -94,177.9 | — | |
| + Other Financial Assets — Current | -557.4 | 18,031.3 | 26,447.1 | -4,510.9 | — | |
| + Other Financial Assets — Non-current | 891.7 | 2,544.6 | 658.6 | 1,02,332.5 | — | |
| + Other Current Assets | 0.0 | 988.6 | -227.1 | -452.2 | — | |
| + Other Non-current Assets | 2,137.9 | 0.0 | 0.0 | -31,341.4 | — | |
| + Other Bank Balances | -178.7 | -65.6 | -18.3 | -303.6 | — | |
| + Trade Payables — Current | -11.4 | 2.7 | -2.8 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | -4,183.2 | -1,005.2 | -906.0 | — | |
| + Other Financial Liabilities — Non-current | 6,206.0 | 298.2 | 701.9 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 0.0 | 210.3 | — | |
| + Other Non-current Liabilities | -388.6 | 0.0 | 0.0 | 108.0 | — | |
| + Provisions — Current | 0.0 | 58.0 | 97.4 | 8.6 | — | |
| + Provisions — Non-current | 51.2 | 0.0 | 0.0 | 1.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 6,337.0 | 6,412.1 | 6,502.0 | 7,009.2 | 7,372.2 | |
| + Total Adjustments (incl. Working Capital) | -35,189.6 | 1,478.1 | 1,773.7 | -34,250.2 | — | |
| Cash from Operations (pre-tax) | -28,852.6 | 7,890.2 | 8,275.7 | -27,241.0 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Dividends Received — Operating | -0.6 | 0.0 | 0.0 | -0.5 | — | |
| + Income Taxes Paid | -269.3 | -23.9 | 46.1 | -215.0 | — | |
| Cash from Operating Activities | -28,583.8 | 7,914.1 | 8,229.6 | -27,026.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.8 | 8.3 | 0.8 | 13.4 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Dividends Received — Investing | 0.6 | 0.8 | 0.7 | 0.5 | — | |
| + Other Inflows / (Outflows) — Investing | 0.3 | 0.0 | 0.0 | 10.0 | — | |
| Cash from Investing Activities | 0.1 | -7.5 | -0.1 | -2.6 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Debentures / Notes / Bonds | 21,905.5 | 8,955.8 | 23,705.3 | 13,836.8 | — | |
| + Proceeds from Borrowings | 8,619.7 | -15,041.0 | 0.0 | 10,469.4 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 23,276.8 | 0.0 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 3.4 | 0.0 | — | |
| + Payment of Finance Lease Liabilities | 13.2 | 7.2 | — | — | — | |
| + Dividends Paid | 1,868.8 | 1,960.3 | 3,005.8 | 2,744.4 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 6.2 | 8.6 | -1.7 | — | |
| Cash from Financing Activities | 28,643.3 | -8,046.4 | -2,572.0 | 21,560.1 | — | |
| Net Changes in Cash (pre-FX) | 59.5 | -139.9 | 5,657.5 | -5,469.0 | — | |
| Net Changes in Cash | 59.5 | -139.9 | 5,657.5 | -5,469.0 | — | |
| Closing Cash | 206.0 | 22.8 | 5,680.3 | 211.3 | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -28,584.6 | 7,905.8 | 8,228.8 | -27,039.8 | — | |
| Free Cash Flow to Equity | — | — | — | -2,698.8 | — | |
| Free Cash Flow per Basic Share | -21.87 | 6.05 | 6.30 | -20.69 | — | |
| Cash Flow to Net Income | -4.51 | 1.23 | 1.27 | -3.86 | — | |
| Cash Paid for Taxes | -269.3 | -23.9 | 46.1 | -215.0 | — | |
| Cash Paid for Interest | — | — | — | 0.1 | — | |