| 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. | |||||
|---|---|---|---|---|---|---|
| — | 22.8 | 62.4 | 60.7 | 59.1 | ||
| — | 36.1 | 74.6 | 87.1 | 79.5 | ||
| — | −7.0 | −1.9 | −12.4 | −1.7 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 1.6 | 0.9 | 0.2 | ||
| — | 204 | −0.0 | −0.2 | −40.5 | ||
| — | −701 | 0.8 | −0.5 | 1.3 | ||
Changes in working capital | ||||||
| — | 233 | 146 | −28.5 | 13.2 | ||
| — | 16.6 | 33.7 | −99.6 | 167 | ||
| — | 299 | −0.2 | −1.7 | 0.3 | ||
| — | −56.7 | 0.1 | 32.0 | −20.0 | ||
| — | 0.8 | −0.4 | −0.9 | −0.0 | ||
| — | 112 | −8.8 | 53.9 | −11.3 | ||
| — | 1.6 | −0.1 | 0.0 | 0.9 | ||
| — | −342 | 18.5 | 101 | −57.9 | ||
| — | −50.4 | 11.0 | 4.4 | −10.4 | ||
| — | 0.0 | 0.0 | 0.0 | −0.8 | ||
| — | −8.1 | −8.1 | 8.4 | −3.3 | ||
| — | −0.7 | −0.0 | −0.0 | −0.0 | ||
| — | −2.9 | 0.7 | 0.4 | 0.2 | ||
| — | −18.6 | 0.8 | 1.5 | 0.1 | ||
Cash from operating activities | ||||||
| −25.5 | −87.9 | −162 | 18.3 | −42.4 | ||
| — | −261 | 331 | 206 | 176 | ||
| — | −349 | 169 | 225 | 134 | ||
| — | −349 | 169 | 225 | 134 | ||
Cash from investing activities | ||||||
| — | 12.3 | 43.8 | 29.4 | 30.1 | ||
| — | 20.5 | 0.0 | 0.0 | 79.8 | ||
| — | 399 | 0.0 | 0.0 | 0.0 | ||
| — | 334 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 7.0 | 1.5 | 12.4 | 1.7 | ||
| — | 1,257 | 0.4 | 0.0 | 0.0 | ||
| — | 1,208 | −41.9 | −17.0 | 51.7 | ||
Cash from financing activities | ||||||
| — | 81.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 3.0 | ||
| — | 649 | 53.3 | 119 | 109 | ||
| — | 0.6 | 0.2 | 0.0 | 0.0 | ||
| — | — | — | −0.4 | 0.0 | ||
| — | 36.1 | 74.6 | 87.1 | 79.5 | ||
| — | −767 | −128 | −205 | −186 | ||
| — | 92.9 | −0.6 | 2.2 | −0.2 | ||
| — | 92.9 | −0.6 | 2.2 | −0.2 | ||
| — | — | — | 19.8 | 17.6 | ||
Reference items | ||||||
| −89.2 | −60.7 | −26.5 | 153 | 53.9 | ||
| −1,779.9% | — | −1.6% | 9.1% | 3.5% | ||
| −361 | −361 | 126 | 195 | 104 | ||
| — | −979 | −2.4 | −10.2 | — | ||
| −₹18.58 | −₹18.58 | ₹6.47 | ₹10.05 | ₹5.33 | ||
| — | 1.19× | −1.49× | 44.99× | −5.53× | ||
| — | 36.1 | 74.6 | 87.1 | 79.5 | ||
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 | 59.1 | 60.7 | 62.4 | 22.8 | — | |
| + Finance Costs | 79.5 | 87.1 | 74.6 | 36.1 | — | |
| + Interest Income | -1.7 | -12.4 | -1.9 | -7.0 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Non-cash Items | 0.2 | 0.9 | 1.6 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | -40.5 | -0.2 | -0.0 | 203.7 | — | |
| + Other Reconciling Items | 1.3 | -0.5 | 0.8 | -700.9 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 13.2 | -28.5 | 146.3 | 232.9 | — | |
| + Trade Receivables — Current | 167.4 | -99.6 | 33.7 | 16.6 | — | |
| + Trade Receivables — Non-current | 0.3 | -1.7 | -0.2 | 299.3 | — | |
| + Other Financial Assets — Current | -20.0 | 32.0 | 0.1 | -56.7 | — | |
| + Other Financial Assets — Non-current | -0.0 | -0.9 | -0.4 | 0.8 | — | |
| + Other Current Assets | -11.3 | 53.9 | -8.8 | 112.2 | — | |
| + Other Non-current Assets | 0.9 | 0.0 | -0.1 | 1.6 | — | |
| + Trade Payables — Current | -57.9 | 100.9 | 18.5 | -341.7 | — | |
| + Other Financial Liabilities — Current | -10.4 | 4.4 | 11.0 | -50.4 | — | |
| + Other Financial Liabilities — Non-current | -0.8 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | -3.3 | 8.4 | -8.1 | -8.1 | — | |
| + Other Non-current Liabilities | -0.0 | -0.0 | -0.0 | -0.7 | — | |
| + Provisions — Current | 0.2 | 0.4 | 0.7 | -2.9 | — | |
| + Provisions — Non-current | 0.1 | 1.5 | 0.8 | -18.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -42.4 | 18.3 | -161.5 | -87.9 | -25.5 | |
| + Total Adjustments (incl. Working Capital) | 176.1 | 206.4 | 331.0 | -260.8 | — | |
| Cash from Operations (pre-tax) | 133.7 | 224.7 | 169.4 | -348.7 | — | |
| Cash from Operating Activities | 133.7 | 224.7 | 169.4 | -348.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 30.1 | 29.4 | 43.8 | 12.3 | — | |
| + Disp of Fixed Assets | 79.8 | 0.0 | 0.0 | 20.5 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | 398.9 | — | |
| + Disp of Investment Property | 0.0 | 0.0 | 0.0 | 334.4 | — | |
| + Sale of Investments (Equity / Debt) | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 1.7 | 12.4 | 1.5 | 7.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | 0.4 | 1,257.5 | — | |
| Cash from Investing Activities | 51.7 | -17.0 | -41.9 | 1,208.1 | — | |
| Cash from Financing Activities | ||||||
| + Payments for Other Equity Instruments | 0.0 | 0.0 | 0.0 | 81.0 | — | |
| + Proceeds from Borrowings | 3.0 | 0.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 109.1 | 118.7 | 53.3 | 648.8 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 0.2 | 0.6 | — | |
| + Payment of Finance Lease Liabilities | 0.0 | -0.4 | — | — | — | |
| + Interest Paid | 79.5 | 87.1 | 74.6 | 36.1 | — | |
| Cash from Financing Activities | -185.6 | -205.4 | -128.1 | -766.5 | — | |
| Net Changes in Cash (pre-FX) | -0.2 | 2.2 | -0.6 | 92.9 | — | |
| Net Changes in Cash | -0.2 | 2.2 | -0.6 | 92.9 | — | |
| Closing Cash | 17.6 | 19.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 53.9 | 153.1 | -26.5 | -60.7 | -89.2 | |
| EBITDA Margin % | 3.54 | 9.08 | -1.58 | — | -1,779.89 | |
| Free Cash Flow (CFO − Capex) | 103.6 | 195.3 | 125.6 | -361.0 | -361.0 | |
| Free Cash Flow to Equity | — | -10.2 | -2.4 | -979.1 | — | |
| Free Cash Flow per Basic Share | 5.33 | 10.05 | 6.47 | -18.58 | -18.58 | |
| Cash Flow to Net Income | -5.53 | 44.99 | -1.49 | 1.19 | — | |
| Cash Paid for Interest | 79.5 | 87.1 | 74.6 | 36.1 | — | |