| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | 210 | 139 | 115 | 111 | ||
| — | 2,184 | 2,193 | 0.6 | −3.0 | ||
| — | 6,654 | 0.0 | 0.0 | 0.0 | ||
| — | −16,616 | 0.0 | 0.0 | 0.0 | ||
| — | −0.2 | 0.0 | 0.0 | 0.0 | ||
| — | −64.2 | −183 | 1,032 | 1,114 | ||
| — | 25.9 | 39.5 | 37.9 | 26.6 | ||
| — | 0.0 | 276 | 1,098 | 1,447 | ||
| — | 0.0 | 0.0 | 0.0 | 2,739 | ||
Changes in working capital | ||||||
| — | 0.0 | −6,693 | 1,892 | 685 | ||
| — | 0.0 | 0.0 | 1,033 | −177 | ||
| — | 0.0 | −457 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 4,621 | 3,998 | 3,491 | 3,029 | −557 | ||
| — | −7,607 | −4,685 | 5,208 | 5,943 | ||
| — | −3,609 | −1,194 | 8,237 | 5,387 | ||
| — | 16,332 | 0.0 | 0.0 | 0.0 | ||
| — | −25,890 | −14,686 | −7,246 | 3,250 | ||
| — | 1,023 | 706 | 318 | 1,146 | ||
| — | −14,189 | −16,587 | 673 | 7,490 | ||
Cash from investing activities | ||||||
| — | 239 | 195 | 119 | 128 | ||
| — | 1.9 | 5.9 | 0.6 | 31.9 | ||
| — | 710 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 3,336 | ||
| — | 0.2 | 0.0 | 0.0 | 0.0 | ||
| — | 1,314 | 660 | 967 | −4,347 | ||
| — | 367 | 471 | 849 | −1,107 | ||
Cash from financing activities | ||||||
| — | 88.7 | 40.4 | 42.5 | 9.4 | ||
| — | 43,748 | 40,300 | 17,777 | 22,956 | ||
| — | 27,677 | 24,259 | 24,363 | 24,148 | ||
| — | 39.8 | 18.0 | 0.0 | 0.0 | ||
| — | 687 | 622 | 497 | 124 | ||
| — | −18.3 | −22.3 | 3.1 | −885 | ||
| — | 15,415 | 15,419 | −7,037 | −2,191 | ||
| — | 1,593 | −697 | −5,515 | 4,193 | ||
| — | 1,593 | −697 | −5,515 | 4,193 | ||
| — | — | — | 3,593 | 9,109 | ||
Reference items | ||||||
| — | −14,429 | −16,782 | 555 | 7,363 | ||
| — | −₹57.61 | −₹67.01 | ₹2.21 | ₹29.40 | ||
| — | −4.76× | −6.27× | 0.29× | 4.88× | ||
| — | 1,023 | 706 | 318 | 1,146 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 111.2 | 114.8 | 138.9 | 209.7 | — | |
| + Impairment Loss / (Reversal) | -3.0 | 0.6 | 2,193.4 | 2,184.1 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 6,653.9 | — | |
| + Interest Income | 0.0 | 0.0 | 0.0 | -16,616.0 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -0.2 | — | |
| + Fair Value (Gains) / Losses | 1,114.0 | 1,032.1 | -182.6 | -64.2 | — | |
| + Share-based Payments | 26.6 | 37.9 | 39.5 | 25.9 | — | |
| + Other Non-cash Items | 1,446.8 | 1,098.0 | 275.5 | 0.0 | — | |
| + Other Reconciling Items | 2,739.3 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | 685.3 | 1,892.3 | -6,693.2 | 0.0 | — | |
| + Other Financial Liabilities — Current | -177.1 | 1,032.9 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | -456.7 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -556.5 | 3,029.0 | 3,491.3 | 3,998.2 | 4,621.2 | |
| + Total Adjustments (incl. Working Capital) | 5,943.2 | 5,208.4 | -4,685.2 | -7,606.8 | — | |
| Cash from Operations (pre-tax) | 5,386.7 | 8,237.5 | -1,194.0 | -3,608.6 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | 16,332.3 | — | |
| + Other Inflows / (Outflows) — Operating | 3,250.2 | -7,246.1 | -14,686.3 | -25,889.7 | — | |
| + Income Taxes Paid | 1,146.4 | 317.9 | 706.3 | 1,023.2 | — | |
| Cash from Operating Activities | 7,490.5 | 673.5 | -16,586.5 | -14,189.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 127.9 | 118.8 | 195.3 | 239.5 | — | |
| + Disp of Fixed Assets | 31.9 | 0.6 | 5.9 | 1.9 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 709.5 | — | |
| + Disp of Subsidiaries / Businesses (net) | 3,335.7 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.2 | — | |
| + Other Inflows / (Outflows) — Investing | -4,346.6 | 966.8 | 660.3 | 1,313.8 | — | |
| Cash from Investing Activities | -1,107.0 | 848.6 | 470.9 | 366.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 9.4 | 42.5 | 40.4 | 88.7 | — | |
| + Proceeds from Borrowings | 22,956.4 | 17,776.7 | 40,300.0 | 43,748.0 | — | |
| + Repayment of Borrowings | 24,148.3 | 24,363.1 | 24,259.1 | 27,676.8 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 18.0 | 39.8 | — | |
| + Dividends Paid | 123.8 | 496.6 | 622.5 | 686.8 | — | |
| + Other Inflows / (Outflows) — Financing | -884.5 | 3.1 | -22.3 | -18.3 | — | |
| Cash from Financing Activities | -2,190.8 | -7,037.4 | 15,418.5 | 15,415.1 | — | |
| Net Changes in Cash (pre-FX) | 4,192.7 | -5,515.3 | -697.1 | 1,592.7 | — | |
| Net Changes in Cash | 4,192.7 | -5,515.3 | -697.1 | 1,592.7 | — | |
| Closing Cash | 9,108.7 | 3,593.4 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | 7,362.6 | 554.7 | -16,781.8 | -14,428.7 | — | |
| Free Cash Flow per Basic Share | 29.40 | 2.21 | -67.01 | -57.61 | — | |
| Cash Flow to Net Income | 4.88 | 0.29 | -6.27 | -4.76 | — | |
| Cash Paid for Taxes | 1,146.4 | 317.9 | 706.3 | 1,023.2 | — | |