| 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. | |||||
|---|---|---|---|---|---|---|
| — | 564 | 532 | 463 | 407 | ||
| — | 22.4 | 53.5 | 59.2 | — | ||
| — | 1.6 | −1.9 | 3.5 | — | ||
| — | 524 | 330 | 843 | — | ||
| — | 7,868 | 3,032 | 3,335 | — | ||
Changes in working capital | ||||||
| — | −11,183 | −8,046 | −24,254 | — | ||
| — | 21,311 | −4,753 | −56,710 | — | ||
| — | −18,420 | −4,740 | 72.7 | −5,802 | ||
| — | −10,932 | 26,277 | 48,465 | — | ||
| — | 10,197 | 5,016 | 1,989 | — | ||
| — | −9,027 | 13,755 | −30,437 | — | ||
Cash from operating activities | ||||||
| 4,028 | 1,210 | 3,526 | 11,979 | 9,932 | ||
| — | −46.1 | 17,701 | −25,733 | — | ||
| — | 1,164 | 21,227 | −13,754 | −11,247 | ||
| — | 171 | 2,949 | 3,171 | 1,196 | ||
| — | 993 | 18,278 | −16,925 | — | ||
| — | 993 | 18,278 | −16,925 | −12,442 | ||
Cash from investing activities | ||||||
| — | 692 | 731 | 730 | 571 | ||
| — | 58.2 | 22.4 | 18.7 | 10.9 | ||
| — | −634 | −709 | −711 | — | ||
| — | −634 | −709 | −711 | −560 | ||
Cash from financing activities | ||||||
| — | 2.6 | 68.3 | 245 | — | ||
| — | 0.0 | 6,092 | 90.1 | — | ||
| — | 10,914 | 0.0 | 1,490 | — | ||
| — | 0.0 | 1,285 | 1,086 | 659 | ||
| — | −10,912 | 4,876 | −2,242 | — | ||
| — | −10,912 | 4,876 | −2,242 | 1,115 | ||
| — | −10,553 | 22,445 | −19,878 | — | ||
| — | 109 | 23.4 | 8.2 | — | ||
| — | −10,443 | 22,468 | −19,869 | −11,808 | ||
| — | 48,932 | 59,375 | 36,907 | 56,777 | ||
Reference items | ||||||
| 301 | 301 | 17,547 | −17,655 | −13,013 | ||
| ₹3.86 | ₹3.86 | ₹225.22 | −₹226.60 | −₹167.03 | ||
| 224.69× | — | — | — | — | ||
| — | 1.12× | 7.10× | −1.89× | −1.67× | ||
| — | 171 | 2,949 | 3,171 | 1,196 | ||
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 | 407.2 | 463.0 | 532.3 | 563.9 | — | |
| + Share-based Payments | — | 59.2 | 53.5 | 22.4 | — | |
| + Other Non-cash Items | — | 3.5 | -1.9 | 1.6 | — | |
| + Other — Cash Effects are Investing / Financing | — | 843.3 | 329.6 | 524.3 | — | |
| + Other Reconciling Items | — | 3,335.4 | 3,032.2 | 7,868.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | — | -24,254.1 | -8,045.5 | -11,183.1 | — | |
| + Trade Receivables | — | -56,710.0 | -4,752.5 | 21,311.0 | — | |
| + Other Current Assets | -5,802.5 | 72.7 | -4,739.7 | -18,419.8 | — | |
| + Trade Payables | — | 48,465.5 | 26,276.6 | -10,931.5 | — | |
| + Other Current Liabilities | — | 1,988.7 | 5,016.3 | 10,196.7 | — | |
| Total Working Capital Changes | — | -30,437.2 | 13,755.1 | -9,026.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 9,932.2 | 11,979.2 | 3,525.8 | 1,210.5 | 4,028.0 | |
| + Total Adjustments (incl. Working Capital) | — | -25,732.8 | 17,700.8 | -46.1 | — | |
| Cash from Operations (pre-tax) | -11,246.6 | -13,753.6 | 21,226.5 | 1,164.4 | — | |
| + Income Taxes Paid | 1,195.7 | 3,171.1 | 2,948.7 | 171.5 | — | |
| Cash from Operating — before Extraordinary Items | — | -16,924.7 | 18,277.8 | 992.9 | — | |
| Cash from Operating Activities | -12,442.3 | -16,924.7 | 18,277.8 | 992.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 571.1 | 730.0 | 731.0 | 691.9 | — | |
| + Disp of Fixed Assets | 10.9 | 18.7 | 22.4 | 58.2 | — | |
| Cash from Investing — before Extraordinary Items | — | -711.3 | -708.6 | -633.7 | — | |
| Cash from Investing Activities | -560.2 | -711.3 | -708.6 | -633.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | — | 244.7 | 68.3 | 2.6 | — | |
| + Proceeds from Borrowings | — | 90.1 | 6,092.1 | 0.0 | — | |
| + Repayment of Borrowings | — | 1,489.9 | 0.0 | 10,914.4 | — | |
| + Dividends Paid | 658.9 | 1,086.4 | 1,284.9 | 0.0 | — | |
| Cash from Financing — before Extraordinary Items | — | -2,241.6 | 4,875.5 | -10,911.8 | — | |
| Cash from Financing Activities | 1,114.8 | -2,241.6 | 4,875.5 | -10,911.8 | — | |
| Net Changes in Cash (pre-FX) | — | -19,877.5 | 22,444.7 | -10,552.6 | — | |
| + Effect of FX Rate Changes on Cash | — | 8.2 | 23.4 | 109.5 | — | |
| Net Changes in Cash | -11,807.9 | -19,869.4 | 22,468.1 | -10,443.1 | — | |
| Closing Cash | 56,776.8 | 36,907.4 | 59,375.5 | 48,932.3 | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -13,013.4 | -17,654.7 | 17,546.8 | 301.0 | 301.0 | |
| Free Cash Flow per Basic Share | -167.03 | -226.60 | 225.22 | 3.86 | 3.86 | |
| Price to Free Cash Flow | — | — | — | — | 224.69 | |
| Cash Flow to Net Income | -1.67 | -1.89 | 7.10 | 1.12 | — | |
| Cash Paid for Taxes | 1,195.7 | 3,171.1 | 2,948.7 | 171.5 | — | |