| 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. | |||||
|---|---|---|---|---|---|---|
| — | 24.3 | 26.6 | 29.4 | 30.1 | ||
| — | 4.6 | 0.0 | 0.6 | 0.0 | ||
| — | 1.3 | 2.4 | 5.8 | 7.8 | ||
| — | −3.0 | −2.2 | −2.1 | −1.8 | ||
| — | −6.0 | −6.7 | 0.0 | −1.5 | ||
| — | 0.3 | 0.4 | 4.4 | 0.0 | ||
| — | −2.5 | 0.2 | 0.0 | −0.1 | ||
| — | 0.1 | 1.1 | 0.0 | −0.8 | ||
| — | 0.0 | 0.0 | −6.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 6.2 | ||
Changes in working capital | ||||||
| — | −22.6 | −9.3 | −15.5 | −2.4 | ||
| — | −0.4 | −0.9 | −0.2 | 0.1 | ||
| — | −0.3 | 0.3 | 0.5 | 0.0 | ||
| — | −2.9 | 1.0 | −0.5 | 0.0 | ||
| — | 0.0 | −0.1 | 0.0 | 0.3 | ||
| — | 1.6 | 0.1 | 1.2 | −2.0 | ||
| — | 0.8 | −4.5 | 0.7 | 1.9 | ||
| — | 0.0 | −0.6 | −0.0 | −3.5 | ||
| — | −2.4 | 3.7 | 0.2 | 3.6 | ||
| — | 1.2 | −0.2 | 4.5 | 3.3 | ||
| — | −0.8 | 0.4 | 1.8 | 0.0 | ||
Cash from operating activities | ||||||
| 117 | 112 | 52.8 | 30.9 | 46.6 | ||
| — | −6.7 | 11.7 | 24.6 | 41.3 | ||
| — | 106 | 64.5 | 55.6 | 87.9 | ||
| — | 20.8 | 14.5 | 12.0 | 10.6 | ||
| — | 84.9 | 50.0 | 43.5 | 77.3 | ||
Cash from investing activities | ||||||
| — | 7.8 | 2.0 | 1.8 | 5.3 | ||
| — | 0.0 | 3.0 | 0.1 | 0.0 | ||
| — | 0.0 | 0.2 | 0.0 | 0.0 | ||
| — | 6.4 | 0.0 | 0.0 | 0.0 | ||
| — | 20.2 | 11.4 | 11.4 | 102 | ||
| — | 19.9 | 11.2 | 11.8 | 68.8 | ||
| — | 155 | 123 | 190 | 0.0 | ||
| — | 110 | 98.2 | 181 | 0.0 | ||
| — | 0.0 | 0.0 | 16.3 | 45.6 | ||
| — | 2.1 | 2.2 | 2.0 | 2.1 | ||
| — | 0.0 | 0.0 | 0.0 | 8.9 | ||
| — | −57.3 | −27.3 | −24.7 | −73.4 | ||
Cash from financing activities | ||||||
| — | 0.1 | 0.1 | 0.1 | 0.1 | ||
| — | 10.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 9.0 | 10.6 | 10.7 | 0.0 | ||
| — | — | — | 0.0 | 9.6 | ||
| — | 0.0 | 0.0 | 2.0 | 0.1 | ||
| — | 2.4 | 2.4 | 2.4 | 2.4 | ||
| — | 0.0 | 0.0 | 0.0 | −1.8 | ||
| — | −21.4 | −13.0 | −15.0 | −13.9 | ||
| — | 6.3 | 9.7 | 3.8 | −10.1 | ||
| — | 6.0 | 0.0 | 0.0 | 2.3 | ||
| — | 12.3 | 9.7 | 3.8 | −7.8 | ||
| — | — | — | 3.8 | 33.3 | ||
Reference items | ||||||
| 127 | 113 | 68.4 | 50.8 | 71.0 | ||
| 21.5% | 21.9% | 17.3% | 13.8% | 18.4% | ||
| 77.1 | 77.1 | 45.0 | 41.7 | 72.0 | ||
| — | — | — | 39.7 | — | ||
| ₹7.95 | ₹7.95 | ₹4.64 | ₹4.30 | ₹7.42 | ||
| 17.61× | — | — | — | — | ||
| — | 0.98× | 1.32× | 1.94× | 2.15× | ||
| — | 20.8 | 14.5 | 12.0 | 10.6 | ||
| — | — | — | 2.0 | 0.1 | ||
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 | 30.1 | 29.4 | 26.6 | 24.3 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.6 | 0.0 | 4.6 | — | |
| + Finance Costs | 7.8 | 5.8 | 2.4 | 1.3 | — | |
| + Interest Income | -1.8 | -2.1 | -2.2 | -3.0 | — | |
| + Fair Value (Gains) / Losses | -1.5 | 0.0 | -6.7 | -6.0 | — | |
| + Share-based Payments | 0.0 | 4.4 | 0.4 | 0.3 | — | |
| + Unrealised FX (Gain) / Loss | -0.1 | 0.0 | 0.2 | -2.5 | — | |
| + Other Non-cash Items | -0.8 | 0.0 | 1.1 | 0.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -6.0 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 6.2 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -2.4 | -15.5 | -9.3 | -22.6 | — | |
| + Other Financial Assets — Current | 0.1 | -0.2 | -0.9 | -0.4 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.5 | 0.3 | -0.3 | — | |
| + Other Current Assets | 0.0 | -0.5 | 1.0 | -2.9 | — | |
| + Other Non-current Assets | 0.3 | 0.0 | -0.1 | 0.0 | — | |
| + Trade Payables — Current | -2.0 | 1.2 | 0.1 | 1.6 | — | |
| + Other Financial Liabilities — Current | 1.9 | 0.7 | -4.5 | 0.8 | — | |
| + Other Financial Liabilities — Non-current | -3.5 | -0.0 | -0.6 | 0.0 | — | |
| + Other Current Liabilities | 3.6 | 0.2 | 3.7 | -2.4 | — | |
| + Provisions — Current | 3.3 | 4.5 | -0.2 | 1.2 | — | |
| + Provisions — Non-current | 0.0 | 1.8 | 0.4 | -0.8 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 46.6 | 30.9 | 52.8 | 112.4 | 117.2 | |
| + Total Adjustments (incl. Working Capital) | 41.3 | 24.6 | 11.7 | -6.7 | — | |
| Cash from Operations (pre-tax) | 87.9 | 55.6 | 64.5 | 105.7 | — | |
| + Income Taxes Paid | 10.6 | 12.0 | 14.5 | 20.8 | — | |
| Cash from Operating Activities | 77.3 | 43.5 | 50.0 | 84.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 5.3 | 1.8 | 2.0 | 7.8 | — | |
| + Acq of Intangible Assets | 0.0 | 0.1 | 3.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.2 | 0.0 | — | |
| + Acq of Intangibles under Development | 0.0 | 0.0 | 0.0 | 6.4 | — | |
| + Acq of Other Long-term Assets | 102.2 | 11.4 | 11.4 | 20.2 | — | |
| + Disp of Other Long-term Assets | 68.8 | 11.8 | 11.2 | 19.9 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 190.4 | 122.6 | 154.6 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 181.3 | 98.2 | 109.8 | — | |
| + Acq of Subsidiaries / Businesses (net) | 45.6 | 16.3 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 2.1 | 2.0 | 2.2 | 2.1 | — | |
| + Other Inflows / (Outflows) — Investing | 8.9 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -73.4 | -24.7 | -27.3 | -57.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| + Buyback / Redemption of Own Shares | 0.0 | 0.0 | 0.0 | 10.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Payment of Lease Liabilities | 0.0 | 10.7 | 10.6 | 9.0 | — | |
| + Payment of Finance Lease Liabilities | 9.6 | 0.0 | — | — | — | |
| + Interest Paid | 0.1 | 2.0 | 0.0 | 0.0 | — | |
| + Dividends Paid | 2.4 | 2.4 | 2.4 | 2.4 | — | |
| + Other Inflows / (Outflows) — Financing | -1.8 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -13.9 | -15.0 | -13.0 | -21.4 | — | |
| Net Changes in Cash (pre-FX) | -10.1 | 3.8 | 9.7 | 6.3 | — | |
| + Effect of FX Rate Changes on Cash | 2.3 | 0.0 | 0.0 | 6.0 | — | |
| Net Changes in Cash | -7.8 | 3.8 | 9.7 | 12.3 | — | |
| Closing Cash | 33.3 | 3.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 71.0 | 50.8 | 68.4 | 112.7 | 127.4 | |
| EBITDA Margin % | 18.44 | 13.79 | 17.32 | 21.93 | 21.51 | |
| Free Cash Flow (CFO − Capex) | 72.0 | 41.7 | 45.0 | 77.1 | 77.1 | |
| Free Cash Flow to Equity | — | 39.7 | — | — | — | |
| Free Cash Flow per Basic Share | 7.42 | 4.30 | 4.64 | 7.95 | 7.95 | |
| Price to Free Cash Flow | — | — | — | — | 17.61 | |
| Cash Flow to Net Income | 2.15 | 1.94 | 1.32 | 0.98 | — | |
| Cash Paid for Taxes | 10.6 | 12.0 | 14.5 | 20.8 | — | |
| Cash Paid for Interest | 0.1 | 2.0 | — | — | — | |