| 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. | ||||
|---|---|---|---|---|---|
| 1.3 | 0.1 | 0.1 | 0.1 | ||
| −4.2 | −3.9 | −3.8 | −2.8 | ||
Changes in working capital | |||||
| −10.4 | −5.0 | 11.0 | 16.5 | ||
| −6.2 | −1.7 | 5.3 | 6.3 | ||
| −0.5 | −0.2 | 0.6 | −0.6 | ||
Cash from operating activities | |||||
| 7.1 | 19.3 | 2.3 | 19.1 | ||
| 1.3 | 4.4 | 1.3 | 2.4 | ||
| −6.2 | 5.9 | 17.5 | 35.7 | ||
Cash from investing activities | |||||
| 3.5 | 8.3 | 9.1 | 20.8 | ||
| 0.0 | 0.2 | 0.0 | 0.0 | ||
| 7.2 | −5.1 | −16.5 | −55.0 | ||
Cash from financing activities | |||||
| 0.2 | 0.1 | 0.1 | — | ||
| −1.9 | −0.6 | −0.6 | −1.3 | ||
| −0.9 | 0.1 | 0.4 | −20.6 | ||
Reference items | |||||
| 12.3 | 23.0 | 5.2 | 22.1 | ||
| 8.3% | 15.2% | 4.1% | 10.8% | ||
| −9.7 | −2.4 | 8.4 | 14.9 | ||
| 1.3 | 4.4 | 1.3 | 2.4 | ||
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 | |||||
| + Finance Costs | 0.1 | 0.1 | 0.1 | 1.3 | |
| + Interest Income | -2.8 | -3.8 | -3.9 | -4.2 | |
| Changes in Working Capital | |||||
| + Inventories | 16.5 | 11.0 | -5.0 | -10.4 | |
| + Trade Receivables — Current | 6.3 | 5.3 | -1.7 | -6.2 | |
| + Trade Payables — Current | -0.6 | 0.6 | -0.2 | -0.5 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 19.1 | 2.3 | 19.3 | 7.1 | |
| + Income Taxes Paid | 2.4 | 1.3 | 4.4 | 1.3 | |
| Cash from Operating Activities | 35.7 | 17.5 | 5.9 | -6.2 | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | 20.8 | 9.1 | 8.3 | 3.5 | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.2 | 0.0 | |
| Cash from Investing Activities | -55.0 | -16.5 | -5.1 | 7.2 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | — | 0.1 | 0.1 | 0.2 | |
| Cash from Financing Activities | -1.3 | -0.6 | -0.6 | -1.9 | |
| Net Changes in Cash | -20.6 | 0.4 | 0.1 | -0.9 | |
| Reference Items | |||||
| EBITDA | 22.1 | 5.2 | 23.0 | 12.3 | |
| EBITDA Margin % | 10.77 | 4.10 | 15.17 | 8.33 | |
| Free Cash Flow (CFO − Capex) | 14.9 | 8.4 | -2.4 | -9.7 | |
| Cash Paid for Taxes | 2.4 | 1.3 | 4.4 | 1.3 | |