| Tap a line for its trend | Currentlast close | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22Mar 2022 | FY21 and earlierAlpha Plus |
|---|
| 1,108 | — | — | — | — | FY21 and earlierEvery year the company has filed comes with Alpha Plus. | |
| 80.4 | 80.4 | 87.5 | 118 | 300 | ||
| 140 | 140 | 137 | 95.7 | 118 | ||
| 3,773 | 3,773 | 3,954 | 3,908 | 6,567 | ||
| 4,940 | — | — | — | — | ||
| 3,693 | 3,693 | 3,867 | 3,790 | 6,268 | ||
| ₹71.49 | — | — | — | — | ||
| 9,533 | 9,533 | 9,532 | 9,185 | 10,341 | ||
| 39.6% | 39.6% | 41.5% | 42.5% | 63.5% | ||
| 0.76× | — | — | — | — | ||
| 0.85× | — | — | — | — | ||
| 6.91× | — | — | — | — | ||
| 10.70× | — | — | — | — | ||
| 5.86× | — | — | — | — | ||
| 8.27× | — | — | — | — | ||
| 11.64× | — | — | — | — | ||
Reference items — trailing FY values | ||||||
| 5,779 | 5,779 | 6,147 | 5,748 | 7,119 | ||
| 715 | 715 | 784 | 671 | 709 | ||
| 462 | 462 | 542 | 435 | 372 | ||
| 843 | 843 | 535 | 45.0 | 476 | ||
| 597 | 597 | 307 | −115 | 303 | ||
| 424 | 424 | 203 | −115 | 203 | ||
| 245 | 245 | 228 | 160 | 173 | ||
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 | FY22 31/03/2022 | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | Current last close | |
|---|---|---|---|---|---|---|
| Market Capitalization | — | — | — | — | 1,107.8 | |
| - Cash, Equiv & ST Investments | 299.7 | 117.7 | 87.5 | 80.4 | 80.4 | |
| + Minority Interest | 118.0 | 95.7 | 136.5 | 139.5 | 139.5 | |
| + Total Debt | 6,567.3 | 3,908.0 | 3,954.2 | 3,773.4 | 3,773.4 | |
| Enterprise Value | — | — | — | — | 4,940.4 | |
| Net Debt (memo) | 6,267.6 | 3,790.3 | 3,866.7 | 3,693.0 | 3,693.0 | |
| EV per Share | — | — | — | — | 71.49 | |
| Total Capital | 10,341.2 | 9,184.8 | 9,532.4 | 9,533.1 | 9,533.1 | |
| Total Debt/Total Capital | 63.51 | 42.55 | 41.48 | 39.58 | 39.58 | |
| Total Debt/EV | — | — | — | — | 0.76 | |
| EV/Sales | — | — | — | — | 0.85 | |
| EV/EBITDA | — | — | — | — | 6.91 | |
| EV/EBIT | — | — | — | — | 10.70 | |
| EV/Operating Cash Flow | — | — | — | — | 5.86 | |
| EV/Free Cash Flow | — | — | — | — | 8.27 | |
| EV/FCFF | — | — | — | — | 11.64 | |
| Reference Items — Trailing FY Values | ||||||
| Sales | 7,119.5 | 5,747.6 | 6,147.3 | 5,779.3 | 5,779.3 | |
| EBITDA | 708.7 | 671.2 | 784.3 | 714.9 | 714.9 | |
| EBIT | 371.6 | 435.4 | 541.7 | 461.8 | 461.8 | |
| Operating Cash Flow | 476.0 | 45.0 | 534.8 | 842.8 | 842.8 | |
| Free Cash Flow | 303.2 | -114.9 | 306.9 | 597.3 | 597.3 | |
| FCFF (free cash flow to the firm) | 203.1 | -114.9 | 203.0 | 424.4 | 424.4 | |
| Capital Expenditure | 172.8 | 159.9 | 227.9 | 245.4 | 245.4 | |