| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 5.7 | 5.4 | 4.5 | 4.0 | |
| — | 0.5 | 0.6 | — | — | |
| — | −5.9 | −5.3 | — | — | |
| — | −0.4 | 0.0 | — | — | |
Changes in working capital | |||||
| — | −9.8 | 9.1 | 16.4 | −12.9 | |
| — | −4.2 | 11.4 | −8.6 | — | |
| — | 36.1 | −25.8 | — | — | |
| — | −2.5 | −3.9 | — | — | |
| — | 9.0 | 0.3 | −1.9 | — | |
| — | −1.9 | 0.6 | — | — | |
| — | 1.7 | 1.5 | — | — | |
| — | 0.8 | 0.4 | — | — | |
Cash from operating activities | |||||
| 45.0 | 45.1 | 49.8 | — | — | |
| — | 29.2 | −5.7 | — | — | |
| — | 74.4 | 44.1 | — | — | |
| — | 0.0 | −0.7 | — | — | |
| — | 10.1 | 11.4 | 16.0 | 7.7 | |
| — | 64.3 | 32.0 | 49.8 | 19.9 | |
Cash from investing activities | |||||
| — | 0.0 | 4.6 | — | — | |
| — | 5.6 | 0.0 | — | — | |
| — | 0.0 | 0.3 | — | — | |
| — | 0.0 | 2.0 | — | — | |
| — | 5.9 | 5.3 | — | — | |
| — | −9.6 | −31.2 | — | — | |
| — | −9.3 | −28.9 | −29.2 | −3.1 | |
Cash from financing activities | |||||
| — | 6.4 | 0.0 | — | — | |
| — | 0.0 | 8.8 | — | — | |
| — | 0.4 | 0.4 | — | — | |
| — | 16.4 | 1.5 | — | — | |
| — | −10.4 | −10.6 | −30.4 | −1.4 | |
| — | 44.5 | −7.6 | — | — | |
| — | 44.5 | −7.6 | −9.8 | 15.3 | |
Reference items | |||||
| 43.9 | 43.4 | 48.0 | — | — | |
| 4.7% | 4.7% | 6.5% | — | — | |
| 58.7 | 58.7 | 27.3 | 49.8 | 19.9 | |
| — | 63.1 | 19.7 | — | — | |
| ₹11.71 | ₹11.71 | ₹5.45 | ₹9.94 | ₹3.96 | |
| 5.47× | — | — | — | — | |
| — | 1.90× | 0.86× | — | — | |
| — | 10.1 | 11.4 | 16.0 | 7.7 | |
| — | 0.4 | 0.4 | — | — | |
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 | 4.0 | 4.5 | 5.4 | 5.7 | — | |
| + Finance Costs | — | — | 0.6 | 0.5 | — | |
| + Interest Income | — | — | -5.3 | -5.9 | — | |
| + Other Non-cash Items | — | — | 0.0 | -0.4 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -12.9 | 16.4 | 9.1 | -9.8 | — | |
| + Trade Receivables — Current | — | -8.6 | 11.4 | -4.2 | — | |
| + Other Financial Assets — Current | — | — | -25.8 | 36.1 | — | |
| + Other Current Assets | — | — | -3.9 | -2.5 | — | |
| + Trade Payables — Current | — | -1.9 | 0.3 | 9.0 | — | |
| + Other Financial Liabilities — Current | — | — | 0.6 | -1.9 | — | |
| + Other Current Liabilities | — | — | 1.5 | 1.7 | — | |
| + Provisions — Current | — | — | 0.4 | 0.8 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | — | — | 49.8 | 45.1 | 45.0 | |
| + Total Adjustments (incl. Working Capital) | — | — | -5.7 | 29.2 | — | |
| Cash from Operations (pre-tax) | — | — | 44.1 | 74.4 | — | |
| + Other Inflows / (Outflows) — Operating | — | — | -0.7 | 0.0 | — | |
| + Income Taxes Paid | 7.7 | 16.0 | 11.4 | 10.1 | — | |
| Cash from Operating Activities | 19.9 | 49.8 | 32.0 | 64.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | — | — | 4.6 | 0.0 | — | |
| + Acq of Intangible Assets | — | — | 0.0 | 5.6 | — | |
| + Purchase of Investments (Equity / Debt) | — | — | 0.3 | 0.0 | — | |
| + Loans & Advances Repaid | — | — | 2.0 | 0.0 | — | |
| + Interest Received — Investing | — | — | 5.3 | 5.9 | — | |
| + Other Inflows / (Outflows) — Investing | — | — | -31.2 | -9.6 | — | |
| Cash from Investing Activities | -3.1 | -29.2 | -28.9 | -9.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | — | — | 0.0 | 6.4 | — | |
| + Repayment of Borrowings | — | — | 8.8 | 0.0 | — | |
| + Interest Paid | — | — | 0.4 | 0.4 | — | |
| + Dividends Paid | — | — | 1.5 | 16.4 | — | |
| Cash from Financing Activities | -1.4 | -30.4 | -10.6 | -10.4 | — | |
| Net Changes in Cash (pre-FX) | — | — | -7.6 | 44.5 | — | |
| Net Changes in Cash | 15.3 | -9.8 | -7.6 | 44.5 | — | |
| Reference Items | ||||||
| EBITDA | — | — | 48.0 | 43.4 | 43.9 | |
| EBITDA Margin % | — | — | 6.54 | 4.71 | 4.67 | |
| Free Cash Flow (CFO − Capex) | 19.9 | 49.8 | 27.3 | 58.7 | 58.7 | |
| Free Cash Flow to Equity | — | — | 19.7 | 63.1 | — | |
| Free Cash Flow per Basic Share | 3.96 | 9.94 | 5.45 | 11.71 | 11.71 | |
| Price to Free Cash Flow | — | — | — | — | 5.47 | |
| Cash Flow to Net Income | — | — | 0.86 | 1.90 | — | |
| Cash Paid for Taxes | 7.7 | 16.0 | 11.4 | 10.1 | — | |
| Cash Paid for Interest | — | — | 0.4 | 0.4 | — | |