| Tap a line for its trend | Last 12Mto Jun 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. | |||||
|---|---|---|---|---|---|---|
| — | 50.4 | 46.7 | 45.8 | 48.3 | ||
| — | 43.1 | 46.0 | 28.7 | 37.7 | ||
| — | −5.7 | 0.0 | 7.5 | 1.9 | ||
| — | −0.2 | 0.0 | 0.2 | 0.2 | ||
| — | 0.0 | 0.0 | −0.3 | 0.3 | ||
| — | −90.7 | −43.6 | −23.6 | −38.3 | ||
Changes in working capital | ||||||
| — | 81.5 | 18.7 | −138 | 307 | ||
| — | −60.3 | −32.4 | −19.4 | 173 | ||
| — | −15.1 | 22.9 | 31.7 | −107 | ||
Cash from operating activities | ||||||
| 90.2 | 65.8 | 23.5 | 11.5 | 101 | ||
| — | 3.0 | 58.3 | −66.3 | 423 | ||
| — | 68.8 | 81.8 | −54.8 | 524 | ||
| — | 0.0 | 0.0 | 7.5 | 1.9 | ||
| — | 0.0 | 0.0 | 28.7 | 37.7 | ||
| — | 0.0 | 0.0 | 0.2 | 0.2 | ||
| — | 0.0 | 4.2 | −4.2 | −15.5 | ||
| — | 68.8 | 77.7 | −71.6 | 504 | ||
Cash from investing activities | ||||||
| — | 0.0 | 172 | 0.0 | 0.0 | ||
| — | −91.4 | 0.0 | −132 | −47.9 | ||
| — | 0.0 | 0.0 | −0.3 | 0.0 | ||
| — | 0.2 | 0.2 | 0.2 | 0.2 | ||
| — | 5.7 | 5.6 | 7.4 | 1.9 | ||
| — | 5.8 | 0.0 | 0.0 | 0.0 | ||
| — | 27.3 | 40.9 | −27.6 | −9.1 | ||
| — | −64.0 | −126 | −152 | −55.0 | ||
Cash from financing activities | ||||||
| — | 138 | 104 | 20.4 | −30.1 | ||
| — | 79.2 | 15.3 | −234 | 382 | ||
| — | 44.0 | 43.3 | 27.7 | 36.5 | ||
| — | 0.0 | 0.4 | 0.0 | −0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 15.3 | 45.0 | 227 | −449 | ||
| — | 20.1 | −2.9 | 3.0 | −0.1 | ||
| — | 20.1 | −2.9 | 3.0 | −0.1 | ||
| — | — | — | 3.5 | 0.5 | ||
Reference items | ||||||
| 74.1 | 60.6 | 71.6 | 56.6 | 145 | ||
| 5.5% | 4.3% | 4.7% | 3.9% | 8.2% | ||
| 68.8 | 68.8 | −94.5 | −71.6 | 504 | ||
| — | 85.1 | −48.3 | 156 | — | ||
| ₹15.93 | ₹15.93 | −₹21.88 | −₹16.57 | ₹116.54 | ||
| 7.60× | — | — | — | — | ||
| — | 1.34× | 4.20× | −7.35× | 6.35× | ||
| — | 0.0 | 4.2 | −4.2 | −15.5 | ||
| — | 44.0 | 43.3 | 27.7 | 36.5 | ||
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 | 48.3 | 45.8 | 46.7 | 50.4 | — | |
| + Finance Costs | 37.7 | 28.7 | 46.0 | 43.1 | — | |
| + Interest Income | 1.9 | 7.5 | 0.0 | -5.7 | — | |
| + Dividend Income | 0.2 | 0.2 | 0.0 | -0.2 | — | |
| + Undistributed Profits of Associates | 0.3 | -0.3 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | -38.3 | -23.6 | -43.6 | -90.7 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 306.6 | -137.5 | 18.7 | 81.5 | — | |
| + Trade Receivables — Current | 173.2 | -19.4 | -32.4 | -60.3 | — | |
| + Trade Payables — Current | -106.8 | 31.7 | 22.9 | -15.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 101.1 | 11.5 | 23.5 | 65.8 | 90.2 | |
| + Total Adjustments (incl. Working Capital) | 422.5 | -66.3 | 58.3 | 3.0 | — | |
| Cash from Operations (pre-tax) | 523.6 | -54.8 | 81.8 | 68.8 | — | |
| + Interest Received — Operating | 1.9 | 7.5 | 0.0 | 0.0 | — | |
| + Interest Paid — Operating | 37.7 | 28.7 | 0.0 | 0.0 | — | |
| + Dividends Received — Operating | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | -15.5 | -4.2 | 4.2 | 0.0 | — | |
| Cash from Operating Activities | 503.5 | -71.6 | 77.7 | 68.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.0 | 172.2 | 0.0 | — | |
| + Disp of Fixed Assets | -47.9 | -132.1 | 0.0 | -91.4 | — | |
| + Share of Profits — Partnership Firms / LLPs | 0.0 | -0.3 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.2 | 0.2 | 0.2 | 0.2 | — | |
| + Interest Received — Investing | 1.9 | 7.4 | 5.6 | 5.7 | — | |
| + Income Taxes (Paid) / Refund — Investing | 0.0 | 0.0 | 0.0 | 5.8 | — | |
| + Other Inflows / (Outflows) — Investing | -9.1 | -27.6 | 40.9 | 27.3 | — | |
| Cash from Investing Activities | -55.0 | -152.3 | -125.5 | -64.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | -30.1 | 20.4 | 103.9 | 138.4 | — | |
| + Repayment of Borrowings | 382.1 | -234.2 | 15.3 | 79.2 | — | |
| + Interest Paid | 36.5 | 27.7 | 43.3 | 44.0 | — | |
| + Dividends Paid | -0.0 | 0.0 | 0.4 | 0.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -448.7 | 226.9 | 45.0 | 15.3 | — | |
| Net Changes in Cash (pre-FX) | -0.1 | 3.0 | -2.9 | 20.1 | — | |
| Net Changes in Cash | -0.1 | 3.0 | -2.9 | 20.1 | — | |
| Closing Cash | 0.5 | 3.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 145.0 | 56.6 | 71.6 | 60.6 | 74.1 | |
| EBITDA Margin % | 8.18 | 3.85 | 4.68 | 4.30 | 5.55 | |
| Free Cash Flow (CFO − Capex) | 503.5 | -71.6 | -94.5 | 68.8 | 68.8 | |
| Free Cash Flow to Equity | — | 156.2 | -48.3 | 85.1 | — | |
| Free Cash Flow per Basic Share | 116.54 | -16.57 | -21.88 | 15.93 | 15.93 | |
| Price to Free Cash Flow | — | — | — | — | 7.60 | |
| Cash Flow to Net Income | 6.35 | -7.35 | 4.20 | 1.34 | — | |
| Cash Paid for Taxes | -15.5 | -4.2 | 4.2 | 0.0 | — | |
| Cash Paid for Interest | 36.5 | 27.7 | 43.3 | 44.0 | — | |