| Tap a line for its trend | 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. | ||||
|---|---|---|---|---|---|
| 3.1 | 2.7 | 2.3 | 2.3 | ||
Changes in working capital | |||||
| −4.8 | −0.3 | −0.2 | 1.6 | ||
| −1.0 | −1.1 | −3.7 | −1.6 | ||
| −0.1 | 1.9 | 0.2 | −1.0 | ||
Cash from operating activities | |||||
| 50.5 | 43.9 | 35.2 | 32.9 | ||
| 26.5 | 27.9 | 8.1 | 17.1 | ||
Cash from investing activities | |||||
| 0.0 | — | 0.0 | 0.0 | ||
| 39.1 | 37.6 | 26.8 | 16.7 | ||
| 0.2 | 0.1 | 0.1 | 0.0 | ||
| −19.5 | −17.0 | −0.6 | 2.6 | ||
Cash from financing activities | |||||
| 0.6 | 0.6 | 0.5 | 0.5 | ||
| −8.9 | −7.6 | −7.1 | −21.0 | ||
| −1.8 | 3.2 | 0.5 | −1.4 | ||
Reference items | |||||
| 40.2 | 37.2 | 30.5 | 27.7 | ||
| 23.8% | 24.5% | 21.5% | 20.3% | ||
| 26.5 | 27.9 | 8.1 | 17.1 | ||
| 0.76× | 0.87× | 0.31× | 0.69× | ||
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 2.3 | 2.3 | 2.7 | 3.1 | |
| Changes in Working Capital | |||||
| + Inventories | 1.6 | -0.2 | -0.3 | -4.8 | |
| + Trade Receivables — Current | -1.6 | -3.7 | -1.1 | -1.0 | |
| + Trade Payables — Current | -1.0 | 0.2 | 1.9 | -0.1 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 32.9 | 35.2 | 43.9 | 50.5 | |
| Cash from Operating Activities | 17.1 | 8.1 | 27.9 | 26.5 | |
| Cash from Investing Activities | |||||
| + Disp of Fixed Assets | 0.0 | 0.0 | — | 0.0 | |
| + Purchase of Investments (Equity / Debt) | 16.7 | 26.8 | 37.6 | 39.1 | |
| + Dividends Received — Investing | 0.0 | 0.1 | 0.1 | 0.2 | |
| Cash from Investing Activities | 2.6 | -0.6 | -17.0 | -19.5 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | 0.5 | 0.5 | 0.6 | 0.6 | |
| Cash from Financing Activities | -21.0 | -7.1 | -7.6 | -8.9 | |
| Net Changes in Cash | -1.4 | 0.5 | 3.2 | -1.8 | |
| Reference Items | |||||
| EBITDA | 27.7 | 30.5 | 37.2 | 40.2 | |
| EBITDA Margin % | 20.29 | 21.49 | 24.53 | 23.81 | |
| Free Cash Flow (CFO − Capex) | 17.1 | 8.1 | 27.9 | 26.5 | |
| Cash Flow to Net Income | 0.69 | 0.31 | 0.87 | 0.76 | |