| 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 | |||||
|---|---|---|---|---|---|
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | −0.1 | −0.1 | −0.0 | −0.0 | |
| — | −2.3 | −0.8 | −0.3 | −0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
Changes in working capital | |||||
| — | 0.0 | 0.0 | 0.0 | 0.1 | |
| — | −0.2 | 0.2 | −0.1 | 0.0 | |
| — | 0.0 | 0.1 | −0.1 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | −0.0 | |
| — | 0.1 | −0.0 | 0.0 | 0.1 | |
| — | −0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.0 | −0.0 | 0.0 | 0.0 | |
| — | 0.2 | 0.1 | 0.1 | 0.1 | |
Cash from operating activities | |||||
| 18.5 | 16.7 | 10.9 | 10.7 | 7.9 | |
| — | −2.3 | −0.5 | −0.4 | 0.2 | |
| — | 14.4 | 10.4 | 10.3 | 8.1 | |
| — | 8.4 | 5.4 | 4.6 | 2.3 | |
| — | 6.0 | 5.0 | 5.7 | 5.7 | |
Cash from investing activities | |||||
| — | 401 | 227 | 0.0 | 0.0 | |
| — | 0.0 | 0.0 | 77.4 | 0.0 | |
| — | 397 | 223 | 71.3 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.5 | |
| — | 0.0 | 0.0 | 0.0 | 30.0 | |
| — | 0.0 | 0.0 | 0.0 | 18.7 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | −0.9 | −0.1 | 0.5 | 0.0 | |
| — | −5.2 | −4.7 | −5.6 | −11.8 | |
Cash from financing activities | |||||
| — | 0.1 | 0.1 | 0.1 | 0.0 | |
| — | −0.1 | −0.1 | −0.1 | −0.0 | |
| — | 0.6 | 0.1 | 0.0 | −6.1 | |
| — | 0.6 | 0.1 | 0.0 | −6.1 | |
| — | — | — | 0.0 | 0.0 | |
Reference items | |||||
| 18.5 | 16.7 | 10.9 | 10.7 | 7.9 | |
| 85.6% | 84.1% | 77.6% | 82.6% | 77.6% | |
| −395 | −395 | −222 | 5.7 | 5.7 | |
| −₹1,337.32 | −₹1,337.32 | −₹752.12 | ₹19.23 | ₹19.44 | |
| — | 0.48× | 0.59× | 0.72× | 1.09× | |
| — | 8.4 | 5.4 | 4.6 | 2.3 | |
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 | Last 12M 30/06/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -0.0 | -0.0 | -0.1 | -0.1 | — | |
| + Fair Value (Gains) / Losses | -0.0 | -0.3 | -0.8 | -2.3 | — | |
| + Undistributed Profits of Associates | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Non-current | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Assets | 0.0 | -0.1 | 0.2 | -0.2 | — | |
| + Other Non-current Assets | 0.0 | -0.1 | 0.1 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Non-current | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.1 | 0.0 | -0.0 | 0.1 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Non-current Liabilities | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Provisions — Current | 0.1 | 0.1 | 0.1 | 0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 7.9 | 10.7 | 10.9 | 16.7 | 18.5 | |
| + Total Adjustments (incl. Working Capital) | 0.2 | -0.4 | -0.5 | -2.3 | — | |
| Cash from Operations (pre-tax) | 8.1 | 10.3 | 10.4 | 14.4 | — | |
| + Income Taxes Paid | 2.3 | 4.6 | 5.4 | 8.4 | — | |
| Cash from Operating Activities | 5.7 | 5.7 | 5.0 | 6.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 227.2 | 401.2 | — | |
| + Acq of Investment Property | 0.0 | 77.4 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 0.0 | 71.3 | 222.6 | 396.8 | — | |
| + Acq of Other Long-term Assets | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 30.0 | 0.0 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 18.7 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.5 | -0.1 | -0.9 | — | |
| Cash from Investing Activities | -11.8 | -5.6 | -4.7 | -5.2 | — | |
| Cash from Financing Activities | ||||||
| + Dividends Paid | 0.0 | 0.1 | 0.1 | 0.1 | — | |
| Cash from Financing Activities | -0.0 | -0.1 | -0.1 | -0.1 | — | |
| Net Changes in Cash (pre-FX) | -6.1 | 0.0 | 0.1 | 0.6 | — | |
| Net Changes in Cash | -6.1 | 0.0 | 0.1 | 0.6 | — | |
| Closing Cash | 0.0 | 0.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 7.9 | 10.7 | 10.9 | 16.7 | 18.5 | |
| EBITDA Margin % | 77.59 | 82.60 | 77.61 | 84.08 | 85.55 | |
| Free Cash Flow (CFO − Capex) | 5.7 | 5.7 | -222.2 | -395.2 | -395.2 | |
| Free Cash Flow per Basic Share | 19.44 | 19.23 | -752.12 | -1,337.32 | -1,337.32 | |
| Cash Flow to Net Income | 1.09 | 0.72 | 0.59 | 0.48 | — | |
| Cash Paid for Taxes | 2.3 | 4.6 | 5.4 | 8.4 | — | |