| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 |
|---|
Adjustments to reconcile profit — non-cash items | |||
|---|---|---|---|
| — | 43.9 | 38.9 | |
| — | 31.2 | 13.1 | |
| — | 43.4 | 41.6 | |
| — | 78.3 | 52.0 | |
Changes in working capital | |||
| — | 2.8 | 0.1 | |
| — | −571 | −70.8 | |
| — | −16,020 | −16,386 | |
| — | −18.7 | 3.6 | |
| — | −242 | 20.4 | |
| — | −4.6 | 1.8 | |
| — | 314 | 225 | |
| — | 0.4 | 0.4 | |
| — | 26.9 | 33.7 | |
| — | 6.3 | 23.2 | |
| — | 3.5 | 4.1 | |
Cash from operating activities | |||
| 2,455 | 2,338 | 2,104 | |
| — | −16,305 | −15,999 | |
| — | −13,968 | −13,896 | |
| — | 509 | 564 | |
| — | −14,477 | −14,460 | |
Cash from investing activities | |||
| — | 15.0 | 25.4 | |
| — | 0.4 | 1.9 | |
| — | 0.2 | 0.3 | |
| — | 0.2 | 0.0 | |
| — | 265 | 490 | |
| — | 0.0 | −0.3 | |
| — | −281 | −518 | |
Cash from financing activities | |||
| — | 121 | 0.0 | |
| — | 12,329 | 0.0 | |
| — | −25.2 | 10,740 | |
| — | 453 | 4,221 | |
| — | 0.3 | 0.3 | |
| — | 1,870 | 0.0 | |
| — | 14,748 | 14,960 | |
| — | −9.6 | −16.9 | |
| — | −9.6 | −16.9 | |
| — | — | 57.3 | |
Reference items | |||
| — | −14,492 | −14,487 | |
| — | −₹51.59 | −₹51.57 | |
| — | −7.72× | −8.51× | |
| — | 509 | 564 | |
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 | 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 | — | 38.9 | 43.9 | — | |
| + Fair Value (Gains) / Losses | — | 13.1 | 31.2 | — | |
| + Unrealised FX (Gain) / Loss | — | 41.6 | 43.4 | — | |
| + Other Non-cash Items | — | 52.0 | 78.3 | — | |
| Changes in Working Capital | |||||
| + Trade Receivables — Current | — | 0.1 | 2.8 | — | |
| + Other Financial Assets — Current | — | -70.8 | -571.1 | — | |
| + Other Financial Assets — Non-current | — | -16,386.1 | -16,020.3 | — | |
| + Other Current Assets | — | 3.6 | -18.7 | — | |
| + Other Bank Balances | — | 20.4 | -241.5 | — | |
| + Trade Payables — Current | — | 1.8 | -4.6 | — | |
| + Other Financial Liabilities — Current | — | 224.8 | 314.4 | — | |
| + Other Financial Liabilities — Non-current | — | 0.4 | 0.4 | — | |
| + Other Current Liabilities | — | 33.7 | 26.9 | — | |
| + Provisions — Current | — | 23.2 | 6.3 | — | |
| + Provisions — Non-current | — | 4.1 | 3.5 | — | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | — | 2,103.5 | 2,337.6 | 2,454.6 | |
| + Total Adjustments (incl. Working Capital) | — | -15,999.2 | -16,305.2 | — | |
| Cash from Operations (pre-tax) | — | -13,895.7 | -13,967.6 | — | |
| + Income Taxes Paid | — | 564.0 | 509.0 | — | |
| Cash from Operating Activities | — | -14,459.7 | -14,476.6 | — | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | — | 25.4 | 15.0 | — | |
| + Acq of Intangible Assets | — | 1.9 | 0.4 | — | |
| + Disp of Fixed Assets | — | 0.3 | 0.2 | — | |
| + Acq of Intangibles under Development | — | 0.0 | 0.2 | — | |
| + Purchase of Investments (Equity / Debt) | — | 490.4 | 265.4 | — | |
| + Other Inflows / (Outflows) — Investing | — | -0.3 | 0.0 | — | |
| Cash from Investing Activities | — | -517.7 | -280.9 | — | |
| Cash from Financing Activities | |||||
| + Proceeds from Issue of Shares | — | 0.0 | 121.5 | — | |
| + Proceeds from Other Equity Instruments | — | 0.0 | 12,329.3 | — | |
| + Proceeds from Debentures / Notes / Bonds | — | 10,740.0 | -25.2 | — | |
| + Proceeds from Borrowings | — | 4,220.7 | 453.0 | — | |
| + Payment of Lease Liabilities | — | 0.3 | 0.3 | — | |
| + Other Inflows / (Outflows) — Financing | — | 0.0 | 1,869.6 | — | |
| Cash from Financing Activities | — | 14,960.4 | 14,747.8 | — | |
| Net Changes in Cash (pre-FX) | — | -16.9 | -9.6 | — | |
| Net Changes in Cash | — | -16.9 | -9.6 | — | |
| Closing Cash | — | 57.3 | — | — | |
| Reference Items | |||||
| Free Cash Flow (CFO − Capex) | — | -14,487.0 | -14,492.0 | — | |
| Free Cash Flow per Basic Share | — | -51.57 | -51.59 | — | |
| Cash Flow to Net Income | — | -8.51 | -7.72 | — | |
| Cash Paid for Taxes | — | 564.0 | 509.0 | — | |