| 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. | |||||
|---|---|---|---|---|---|---|
| — | 386 | 321 | 275 | 226 | ||
| — | 2,625 | 2,133 | 2,020 | 1,234 | ||
| — | 8,950 | 8,562 | 6,935 | 5,083 | ||
| — | −18,301 | −16,531 | −14,391 | −12,081 | ||
| — | −14.7 | −110 | 7.5 | 0.0 | ||
| — | 14.3 | 5.9 | 5.9 | 10.0 | ||
| — | 544 | 37.7 | −76.5 | 96.9 | ||
| — | −34.1 | −17.7 | −7.0 | −178 | ||
| — | 0.0 | 0.0 | 0.9 | 0.0 | ||
| — | 133 | 0.0 | 0.0 | 56.1 | ||
Cash from operating activities | ||||||
| 4,751 | 3,756 | 2,962 | 2,532 | 2,760 | ||
| — | −5,697 | −5,598 | −5,230 | −5,553 | ||
| — | −1,941 | −2,637 | −2,698 | −2,793 | ||
| — | 16,013 | 12,857 | 14,053 | 12,284 | ||
| — | 8,876 | 6,522 | 6,925 | 5,202 | ||
| — | −17,186 | −18,429 | −22,051 | −21,151 | ||
| — | 783 | 870 | 827 | 534 | ||
| — | −12,772 | −15,602 | −18,449 | −17,395 | ||
Cash from investing activities | ||||||
| — | 416 | 442 | 323 | 413 | ||
| — | 68.0 | 69.1 | 52.8 | 14.8 | ||
| — | 56,944 | 23,294 | 7,215 | 8,211 | ||
| — | 57,214 | 21,740 | 9,614 | 6,185 | ||
| — | 0.0 | 0.0 | 206 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 848 | 850 | 748 | 789 | ||
| — | 0.1 | −0.1 | 0.0 | −0.0 | ||
| — | 770 | −1,077 | 2,670 | −1,635 | ||
Cash from financing activities | ||||||
| — | 2,989 | 0.0 | 0.0 | 0.0 | ||
| — | 73,653 | 76,945 | 58,766 | 52,885 | ||
| — | 64,967 | 58,447 | 41,826 | 33,520 | ||
| — | 134 | 115 | 105 | 68.7 | ||
| — | 903 | 778 | 740 | 444 | ||
| — | 10,637 | 17,605 | 16,095 | 18,852 | ||
| — | −1,365 | 927 | 317 | −179 | ||
| — | 0.4 | 0.2 | 0.4 | 0.1 | ||
| — | −1,365 | 927 | 317 | −179 | ||
| — | — | — | 904 | 587 | ||
Reference items | ||||||
| — | −13,188 | −16,044 | −18,772 | −17,809 | ||
| — | −3,911 | 4,730 | −1,881 | — | ||
| — | −₹94.91 | −₹115.46 | −₹135.09 | −₹128.16 | ||
| — | −4.46× | −6.90× | −9.49× | −8.40× | ||
| — | 783 | 870 | 827 | 534 | ||
| — | 8,876 | 6,522 | 6,925 | 5,202 | ||
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 | 226.0 | 274.9 | 321.2 | 386.1 | — | |
| + Impairment Loss / (Reversal) | 1,233.6 | 2,020.5 | 2,133.1 | 2,624.8 | — | |
| + Finance Costs | 5,082.9 | 6,934.8 | 8,561.9 | 8,950.3 | — | |
| + Interest Income | -12,080.6 | -14,391.4 | -16,530.9 | -18,301.3 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 7.5 | -109.6 | -14.7 | — | |
| + Share-based Payments | 10.0 | 5.9 | 5.9 | 14.3 | — | |
| + Unrealised FX (Gain) / Loss | 96.9 | -76.5 | 37.7 | 544.4 | — | |
| + Other Non-cash Items | -177.8 | -7.0 | -17.7 | -34.1 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.9 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 56.1 | 0.0 | 0.0 | 133.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,760.4 | 2,532.1 | 2,961.7 | 3,756.3 | 4,751.1 | |
| + Total Adjustments (incl. Working Capital) | -5,553.1 | -5,230.5 | -5,598.5 | -5,697.3 | — | |
| Cash from Operations (pre-tax) | -2,792.6 | -2,698.4 | -2,636.8 | -1,941.0 | — | |
| + Interest Received — Operating | 12,283.7 | 14,052.6 | 12,856.6 | 16,013.5 | — | |
| + Interest Paid — Operating | 5,201.6 | 6,925.2 | 6,522.0 | 8,876.0 | — | |
| + Other Inflows / (Outflows) — Operating | -21,151.0 | -22,050.8 | -18,429.4 | -17,186.0 | — | |
| + Income Taxes Paid | 533.8 | 826.7 | 870.2 | 782.6 | — | |
| Cash from Operating Activities | -17,395.3 | -18,448.6 | -15,601.9 | -12,772.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 413.3 | 323.3 | 441.9 | 416.3 | — | |
| + Disp of Fixed Assets | 14.8 | 52.8 | 69.1 | 68.0 | — | |
| + Purchase of Investments (Equity / Debt) | 8,211.3 | 7,214.6 | 23,293.6 | 56,944.2 | — | |
| + Sale of Investments (Equity / Debt) | 6,185.1 | 9,614.1 | 21,739.6 | 57,213.7 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 206.4 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 789.4 | 747.6 | 850.0 | 848.1 | — | |
| + Other Inflows / (Outflows) — Investing | -0.0 | 0.0 | -0.1 | 0.1 | — | |
| Cash from Investing Activities | -1,635.4 | 2,670.3 | -1,076.9 | 769.5 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.0 | 0.0 | 2,988.6 | — | |
| + Proceeds from Borrowings | 52,884.9 | 58,765.7 | 76,945.4 | 73,652.8 | — | |
| + Repayment of Borrowings | 33,520.2 | 41,825.7 | 58,447.4 | 64,966.9 | — | |
| + Payment of Lease Liabilities | 68.7 | 105.2 | 114.8 | 133.7 | — | |
| + Dividends Paid | 444.0 | 739.9 | 777.8 | 903.5 | — | |
| Cash from Financing Activities | 18,852.0 | 16,094.9 | 17,605.3 | 10,637.2 | — | |
| Net Changes in Cash (pre-FX) | -178.7 | 316.6 | 926.6 | -1,365.5 | — | |
| + Effect of FX Rate Changes on Cash | 0.1 | 0.4 | 0.2 | 0.4 | — | |
| Net Changes in Cash | -178.7 | 317.0 | 926.7 | -1,365.1 | — | |
| Closing Cash | 586.5 | 903.5 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -17,808.6 | -18,771.9 | -16,043.8 | -13,188.5 | — | |
| Free Cash Flow to Equity | — | -1,881.3 | 4,730.3 | -3,911.3 | — | |
| Free Cash Flow per Basic Share | -128.16 | -135.09 | -115.46 | -94.91 | — | |
| Cash Flow to Net Income | -8.40 | -9.49 | -6.90 | -4.46 | — | |
| Cash Paid for Taxes | 533.8 | 826.7 | 870.2 | 782.6 | — | |
| Cash Paid for Interest | 5,201.6 | 6,925.2 | 6,522.0 | 8,876.0 | — | |