| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.2 | 1.1 | 1.0 | 1.0 | ||
| — | −16.0 | −12.6 | −9.8 | −8.0 | ||
| — | 1.3 | 1.4 | 1.3 | 6.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.6 | 2.1 | 11.8 | ||
| — | −0.3 | 0.4 | −0.7 | −0.6 | ||
| — | 0.8 | −14.0 | −38.5 | −53.6 | ||
| — | −0.0 | 0.1 | 0.6 | −0.8 | ||
| — | 0.3 | 0.0 | 0.0 | 5.0 | ||
| — | 0.3 | 0.2 | 0.3 | −0.2 | ||
| — | 0.5 | 0.2 | −0.0 | −1.3 | ||
| — | 4.3 | 1.1 | 4.3 | −1.6 | ||
| — | 0.0 | −0.2 | 0.1 | −0.0 | ||
Cash from operating activities | ||||||
| 34.2 | 34.1 | 35.3 | 42.1 | 24.6 | ||
| — | −7.6 | −21.6 | −39.3 | −41.6 | ||
| — | 26.5 | 13.7 | 2.8 | −16.9 | ||
| — | −0.7 | −0.5 | −0.1 | −0.1 | ||
| — | −7.0 | −6.5 | −6.5 | −6.5 | ||
| — | 7.0 | 5.0 | 7.1 | −0.3 | ||
| — | 13.2 | 2.6 | −10.7 | −22.9 | ||
Cash from investing activities | ||||||
| — | 1.3 | 1.4 | 1.3 | −0.1 | ||
| — | −8.8 | −9.4 | −7.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −6.5 | ||
| — | −23.1 | −7.9 | 4.4 | 17.5 | ||
| — | 7.0 | 6.5 | 6.5 | 6.5 | ||
| — | 16.0 | 12.6 | 9.8 | 8.0 | ||
| — | −10.1 | 0.4 | 12.3 | 25.5 | ||
Cash from financing activities | ||||||
| — | 0.7 | 0.5 | 0.1 | 0.1 | ||
| — | 2.5 | 2.5 | 2.5 | 2.5 | ||
| — | −3.2 | −3.0 | −2.7 | −2.6 | ||
| — | −0.1 | 0.1 | −1.0 | −0.1 | ||
| — | −0.1 | 0.1 | −1.0 | −0.1 | ||
| — | — | — | 0.2 | 1.2 | ||
Reference items | ||||||
| 35.3 | 35.3 | 36.7 | 43.3 | 25.6 | ||
| 72.7% | 73.1% | 79.2% | 83.7% | 76.2% | ||
| 11.9 | 11.9 | 1.2 | −12.0 | −23.0 | ||
| — | 15.6 | — | — | — | ||
| ₹7.10 | ₹7.10 | ₹0.73 | −₹7.15 | −₹13.72 | ||
| 31.68× | — | — | — | — | ||
| — | 0.21× | 0.05× | −0.91× | −0.21× | ||
| — | 7.0 | 5.0 | 7.1 | −0.3 | ||
| — | 0.7 | 0.5 | 0.1 | 0.1 | ||
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 | 1.0 | 1.0 | 1.1 | 1.2 | — | |
| + Interest Income | -8.0 | -9.8 | -12.6 | -16.0 | — | |
| + Fair Value (Gains) / Losses | 6.5 | 1.3 | 1.4 | 1.3 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 11.8 | 2.1 | 0.6 | 0.0 | — | |
| + Other Financial Assets — Current | -0.6 | -0.7 | 0.4 | -0.3 | — | |
| + Other Financial Assets — Non-current | -53.6 | -38.5 | -14.0 | 0.8 | — | |
| + Other Current Assets | -0.8 | 0.6 | 0.1 | -0.0 | — | |
| + Other Bank Balances | 5.0 | 0.0 | 0.0 | 0.3 | — | |
| + Trade Payables — Current | -0.2 | 0.3 | 0.2 | 0.3 | — | |
| + Other Financial Liabilities — Current | -1.3 | -0.0 | 0.2 | 0.5 | — | |
| + Other Current Liabilities | -1.6 | 4.3 | 1.1 | 4.3 | — | |
| + Provisions — Current | -0.0 | 0.1 | -0.2 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 24.6 | 42.1 | 35.3 | 34.1 | 34.2 | |
| + Total Adjustments (incl. Working Capital) | -41.6 | -39.3 | -21.6 | -7.6 | — | |
| Cash from Operations (pre-tax) | -16.9 | 2.8 | 13.7 | 26.5 | — | |
| + Interest Paid — Operating | -0.1 | -0.1 | -0.5 | -0.7 | — | |
| + Dividends Received — Operating | -6.5 | -6.5 | -6.5 | -7.0 | — | |
| + Income Taxes Paid | -0.3 | 7.1 | 5.0 | 7.0 | — | |
| Cash from Operating Activities | -22.9 | -10.7 | 2.6 | 13.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | -0.1 | 1.3 | 1.4 | 1.3 | — | |
| + Disp of Fixed Assets | 0.0 | -7.1 | -9.4 | -8.8 | — | |
| + Disp of Investment Property | -6.5 | 0.0 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 17.5 | 4.4 | -7.9 | -23.1 | — | |
| + Dividends Received — Investing | 6.5 | 6.5 | 6.5 | 7.0 | — | |
| + Interest Received — Investing | 8.0 | 9.8 | 12.6 | 16.0 | — | |
| Cash from Investing Activities | 25.5 | 12.3 | 0.4 | -10.1 | — | |
| Cash from Financing Activities | ||||||
| + Interest Paid | 0.1 | 0.1 | 0.5 | 0.7 | — | |
| + Dividends Paid | 2.5 | 2.5 | 2.5 | 2.5 | — | |
| Cash from Financing Activities | -2.6 | -2.7 | -3.0 | -3.2 | — | |
| Net Changes in Cash (pre-FX) | -0.1 | -1.0 | 0.1 | -0.1 | — | |
| Net Changes in Cash | -0.1 | -1.0 | 0.1 | -0.1 | — | |
| Closing Cash | 1.2 | 0.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 25.6 | 43.3 | 36.7 | 35.3 | 35.3 | |
| EBITDA Margin % | 76.18 | 83.66 | 79.22 | 73.08 | 72.74 | |
| Free Cash Flow (CFO − Capex) | -23.0 | -12.0 | 1.2 | 11.9 | 11.9 | |
| Free Cash Flow to Equity | — | — | — | 15.6 | — | |
| Free Cash Flow per Basic Share | -13.72 | -7.15 | 0.73 | 7.10 | 7.10 | |
| Price to Free Cash Flow | — | — | — | — | 31.68 | |
| Cash Flow to Net Income | -0.21 | -0.91 | 0.05 | 0.21 | — | |
| Cash Paid for Taxes | -0.3 | 7.1 | 5.0 | 7.0 | — | |
| Cash Paid for Interest | 0.1 | 0.1 | 0.5 | 0.7 | — | |