| Tap a line for its trend | Last 12Mto Sep 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 14.2 | 11.3 | 6.3 | — | |
| — | −0.4 | 0.0 | 0.0 | — | |
| — | 12.1 | 3.4 | 5.6 | — | |
| — | −8.9 | −6.7 | 0.0 | — | |
| — | 2.2 | 5.2 | 12.9 | — | |
| — | 8.3 | −1.0 | 0.4 | — | |
| — | 0.0 | −0.6 | −0.2 | — | |
| — | 0.3 | 0.2 | 0.0 | — | |
Changes in working capital | |||||
| — | −584 | −108 | −60.6 | −15.8 | |
| — | −309 | −178 | −32.3 | — | |
| — | −56.9 | −1.9 | −3.5 | — | |
| — | −2.7 | 0.0 | 0.0 | — | |
| — | 0.0 | −29.7 | −15.0 | −7.0 | |
| — | 455 | 172 | 22.9 | — | |
| — | 17.9 | 7.2 | 2.3 | — | |
| — | 0.0 | −2.5 | 19.6 | — | |
| — | 413 | 0.0 | 0.0 | — | |
| — | 1.6 | 0.9 | −1.1 | 0.5 | |
Cash from operating activities | |||||
| 490 | 277 | 154 | 102 | — | |
| — | −37.0 | −128 | −42.6 | — | |
| — | 240 | 26.2 | 59.3 | — | |
| — | 0.0 | 0.0 | −8.2 | — | |
| — | −0.9 | 0.0 | −0.6 | — | |
| — | 0.0 | 0.0 | −0.1 | — | |
| — | 68.9 | 39.4 | 33.3 | — | |
| — | 171 | −13.2 | 18.4 | — | |
Cash from investing activities | |||||
| — | 12.0 | 25.5 | 19.5 | 13.3 | |
| — | 1.5 | 2.6 | 0.9 | — | |
| — | 8.4 | 12.5 | 2.7 | — | |
| — | −214 | 122 | −129 | — | |
| — | −216 | 112 | −145 | — | |
Cash from financing activities | |||||
| — | 0.1 | 0.1 | 257 | — | |
| — | 271 | 0.0 | 1.4 | — | |
| — | 0.2 | 0.4 | 30.2 | — | |
| — | 3.0 | 2.1 | 0.0 | — | |
| — | — | — | 1.5 | — | |
| — | 13.0 | 4.0 | 6.3 | — | |
| — | 14.2 | 11.3 | 2.5 | — | |
| — | 0.1 | −0.3 | −9.1 | — | |
| — | 240 | −18.0 | 209 | — | |
| — | 195 | 80.4 | 82.6 | 5.1 | |
| — | 195 | 80.4 | 82.6 | — | |
| — | — | — | 89.7 | — | |
Reference items | |||||
| 512 | 285 | 160 | 103 | 70.0 | |
| 13.8% | 13.0% | 13.9% | 14.2% | 15.7% | |
| 160 | 160 | −38.7 | −1.1 | — | |
| — | 417 | −43.0 | −36.2 | — | |
| ₹28.01 | ₹28.01 | −₹6.79 | −₹0.19 | — | |
| 156.60× | — | — | — | — | |
| — | 0.83× | −0.12× | 0.24× | — | |
| — | 68.9 | 39.4 | 33.3 | — | |
| — | 13.0 | 4.0 | 6.3 | — | |
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | — | 6.3 | 11.3 | 14.2 | — | |
| + Impairment Loss / (Reversal) | — | 0.0 | 0.0 | -0.4 | — | |
| + Finance Costs | — | 5.6 | 3.4 | 12.1 | — | |
| + Interest Income | — | 0.0 | -6.7 | -8.9 | — | |
| + Share-based Payments | — | 12.9 | 5.2 | 2.2 | — | |
| + Unrealised FX (Gain) / Loss | — | 0.4 | -1.0 | 8.3 | — | |
| + Other — Cash Effects are Investing / Financing | — | -0.2 | -0.6 | 0.0 | — | |
| + Other Reconciling Items | — | 0.0 | 0.2 | 0.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -15.8 | -60.6 | -108.2 | -583.5 | — | |
| + Trade Receivables — Current | — | -32.3 | -178.1 | -309.2 | — | |
| + Other Financial Assets — Current | — | -3.5 | -1.9 | -56.9 | — | |
| + Other Financial Assets — Non-current | — | 0.0 | 0.0 | -2.7 | — | |
| + Other Current Assets | -7.0 | -15.0 | -29.7 | 0.0 | — | |
| + Trade Payables — Current | — | 22.9 | 172.4 | 454.6 | — | |
| + Other Financial Liabilities — Current | — | 2.3 | 7.2 | 17.9 | — | |
| + Other Current Liabilities | — | 19.6 | -2.5 | 0.0 | — | |
| + Other Non-current Liabilities | — | 0.0 | 0.0 | 413.5 | — | |
| + Provisions — Current | 0.5 | -1.1 | 0.9 | 1.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | — | 102.0 | 154.0 | 276.5 | 489.7 | |
| + Total Adjustments (incl. Working Capital) | — | -42.6 | -127.8 | -37.0 | — | |
| Cash from Operations (pre-tax) | — | 59.3 | 26.2 | 239.6 | — | |
| + Interest Received — Operating | — | -8.2 | 0.0 | 0.0 | — | |
| + Interest Paid — Operating | — | -0.6 | 0.0 | -0.9 | — | |
| + Other Inflows / (Outflows) — Operating | — | -0.1 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | — | 33.3 | 39.4 | 68.9 | — | |
| Cash from Operating Activities | — | 18.4 | -13.2 | 171.5 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 13.3 | 19.5 | 25.5 | 12.0 | — | |
| + Disp of Fixed Assets | — | 0.9 | 2.6 | 1.5 | — | |
| + Interest Received — Investing | — | 2.7 | 12.5 | 8.4 | — | |
| + Other Inflows / (Outflows) — Investing | — | -128.7 | 122.0 | -214.4 | — | |
| Cash from Investing Activities | — | -144.6 | 111.6 | -216.4 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | — | 257.1 | 0.1 | 0.1 | — | |
| + Proceeds from Borrowings | — | 1.4 | 0.0 | 270.6 | — | |
| + Repayment of Borrowings | — | 30.2 | 0.4 | 0.2 | — | |
| + Payment of Lease Liabilities | — | 0.0 | 2.1 | 3.0 | — | |
| + Payment of Finance Lease Liabilities | — | 1.5 | — | — | — | |
| + Interest Paid | — | 6.3 | 4.0 | 13.0 | — | |
| + Dividends Paid | — | 2.5 | 11.3 | 14.2 | — | |
| + Other Inflows / (Outflows) — Financing | — | -9.1 | -0.3 | 0.1 | — | |
| Cash from Financing Activities | — | 208.8 | -18.0 | 240.4 | — | |
| Net Changes in Cash (pre-FX) | 5.1 | 82.6 | 80.4 | 195.4 | — | |
| Net Changes in Cash | — | 82.6 | 80.4 | 195.4 | — | |
| Closing Cash | — | 89.7 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 70.0 | 102.5 | 160.0 | 284.8 | 512.3 | |
| EBITDA Margin % | 15.73 | 14.16 | 13.93 | 13.04 | 13.77 | |
| Free Cash Flow (CFO − Capex) | — | -1.1 | -38.7 | 159.5 | 159.5 | |
| Free Cash Flow to Equity | — | -36.2 | -43.0 | 416.9 | — | |
| Free Cash Flow per Basic Share | — | -0.19 | -6.79 | 28.01 | 28.01 | |
| Price to Free Cash Flow | — | — | — | — | 156.60 | |
| Cash Flow to Net Income | — | 0.24 | -0.12 | 0.83 | — | |
| Cash Paid for Taxes | — | 33.3 | 39.4 | 68.9 | — | |
| Cash Paid for Interest | — | 6.3 | 4.0 | 13.0 | — | |