| Tap a line for its trend | Last 12Mto Jun 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.0 | 0.0 | 0.0 | 280 | ||
| — | 1.4 | 1.5 | 1.5 | 114 | ||
| — | −1,025 | −31.0 | −36.0 | −70.4 | ||
| — | 0.0 | 0.0 | −0.0 | 0.1 | ||
Changes in working capital | ||||||
| — | 0.0 | −0.0 | 0.0 | −19.5 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −2.2 | 1.3 | −0.2 | 60.2 | ||
Cash from operating activities | ||||||
| 1,035 | 1,035 | 29.8 | 34.2 | 747 | ||
| — | −1,026 | −28.2 | −34.7 | 365 | ||
| — | 8.9 | 1.6 | −0.5 | 1,112 | ||
| — | −0.2 | −0.2 | −0.2 | −19.0 | ||
| — | 2.7 | 0.1 | 0.0 | 7.8 | ||
| — | 6.0 | 1.3 | −0.7 | 1,085 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 6.5 | ||
| — | 0.0 | 0.0 | 0.0 | 4.9 | ||
| — | 0.0 | 0.0 | 0.0 | 16.3 | ||
| — | −1.3 | −0.1 | 0.5 | 30.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.4 | ||
| — | 0.2 | 0.2 | 0.2 | 19.0 | ||
| — | −1.1 | 0.2 | 0.8 | 22.1 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 361 | ||
| — | 0.0 | 0.0 | 0.0 | 582 | ||
| — | 3.5 | 0.0 | 0.0 | 1,494 | ||
| — | 0.0 | 1.5 | 0.0 | 114 | ||
| — | 1.4 | 0.0 | 0.0 | 0.0 | ||
| — | −4.9 | −1.5 | −0.0 | −1,387 | ||
| — | 0.0 | −0.0 | 0.0 | −280 | ||
| — | 0.0 | −0.0 | 0.0 | −280 | ||
| — | — | — | 0.0 | 0.0 | ||
Reference items | ||||||
| 1,037 | 1,036 | 31.3 | 35.6 | 1,110 | ||
| 100.0% | 100.0% | 98.8% | 98.9% | 35.8% | ||
| 6.0 | 6.0 | 1.3 | −0.7 | 1,073 | ||
| ₹5.66 | ₹5.66 | ₹1.23 | −₹0.68 | ₹1,021.41 | ||
| 158.23× | — | — | — | — | ||
| — | 0.01× | 0.00× | −0.00× | 2.18× | ||
| — | 2.7 | 0.1 | 0.0 | 7.8 | ||
| — | — | 1.5 | 0.0 | 114 | ||
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 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 280.1 | 0.0 | 0.0 | 0.0 | — | |
| + Finance Costs | 114.2 | 1.5 | 1.5 | 1.4 | — | |
| + Fair Value (Gains) / Losses | -70.4 | -36.0 | -31.0 | -1,025.2 | — | |
| + Other Non-cash Items | 0.1 | -0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | -19.5 | 0.0 | -0.0 | 0.0 | — | |
| + Other Current Assets | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 60.2 | -0.2 | 1.3 | -2.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 746.9 | 34.2 | 29.8 | 1,034.8 | 1,035.3 | |
| + Total Adjustments (incl. Working Capital) | 364.8 | -34.7 | -28.2 | -1,025.9 | — | |
| Cash from Operations (pre-tax) | 1,111.7 | -0.5 | 1.6 | 8.9 | — | |
| + Interest Received — Operating | -19.0 | -0.2 | -0.2 | -0.2 | — | |
| + Income Taxes Paid | 7.8 | 0.0 | 0.1 | 2.7 | — | |
| Cash from Operating Activities | 1,084.9 | -0.7 | 1.3 | 6.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 6.5 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Intangible Assets | 4.9 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 16.3 | 0.0 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 30.5 | 0.5 | -0.1 | -1.3 | — | |
| + Loans & Advances Repaid | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 19.0 | 0.2 | 0.2 | 0.2 | — | |
| Cash from Investing Activities | 22.1 | 0.8 | 0.2 | -1.1 | — | |
| Cash from Financing Activities | ||||||
| + Payments — Change in Ownership of Subsidiaries | 360.9 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 582.4 | 0.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 1,494.0 | 0.0 | 0.0 | 3.5 | — | |
| + Interest Paid | 114.2 | 0.0 | 1.5 | 0.0 | — | |
| + Income Taxes (Paid) / Refund — Financing | 0.0 | 0.0 | 0.0 | 1.4 | — | |
| Cash from Financing Activities | -1,386.8 | -0.0 | -1.5 | -4.9 | — | |
| Net Changes in Cash (pre-FX) | -279.8 | 0.0 | -0.0 | 0.0 | — | |
| Net Changes in Cash | -279.8 | 0.0 | -0.0 | 0.0 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1,110.2 | 35.6 | 31.3 | 1,036.1 | 1,036.6 | |
| EBITDA Margin % | 35.75 | 98.90 | 98.80 | 99.96 | 99.96 | |
| Free Cash Flow (CFO − Capex) | 1,073.5 | -0.7 | 1.3 | 6.0 | 6.0 | |
| Free Cash Flow per Basic Share | 1,021.41 | -0.68 | 1.23 | 5.66 | 5.66 | |
| Price to Free Cash Flow | — | — | — | — | 158.23 | |
| Cash Flow to Net Income | 2.18 | -0.00 | 0.00 | 0.01 | — | |
| Cash Paid for Taxes | 7.8 | 0.0 | 0.1 | 2.7 | — | |
| Cash Paid for Interest | 114.2 | 0.0 | 1.5 | — | — | |