| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.7 | 27.4 | 38.5 | 41.2 | ||
| — | 0.0 | 232 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −15.3 | −2.4 | −2.8 | −3.0 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | −2.0 | 0.9 | 0.1 | 7.2 | ||
| — | −2.3 | −0.1 | −4.8 | −0.8 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −2.5 | 2.2 | −2.5 | 14.7 | ||
Cash from operating activities | ||||||
| 28.5 | 27.3 | −244 | −31.7 | −35.1 | ||
| — | −21.4 | 261 | 28.7 | 59.6 | ||
| — | 5.9 | 16.3 | −3.0 | 24.5 | ||
| — | −31.5 | 1.2 | 0.9 | 0.6 | ||
| — | 37.4 | 15.1 | −3.9 | 23.8 | ||
Cash from investing activities | ||||||
| — | 1.4 | 0.1 | 0.3 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 112 | 24.0 | 0.0 | 0.0 | ||
| — | 61.8 | 31.9 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 14.0 | 0.2 | ||
| — | 13.0 | 1.5 | 1.9 | 2.5 | ||
| — | 0.0 | 0.0 | −12.6 | −26.3 | ||
| — | −38.7 | 9.4 | 3.1 | −23.7 | ||
Cash from financing activities | ||||||
| — | 0.0 | 23.8 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | −23.8 | −0.0 | −0.0 | ||
| — | −1.2 | 0.7 | −0.9 | 0.1 | ||
| — | −1.2 | 0.7 | −0.9 | 0.1 | ||
| — | — | — | 0.7 | 1.6 | ||
Reference items | ||||||
| 12.4 | 12.0 | 13.3 | 3.8 | 3.0 | ||
| 28.4% | 28.1% | 33.1% | 18.0% | 12.7% | ||
| 36.0 | 36.0 | 15.0 | −4.2 | 23.7 | ||
| — | 36.0 | −8.8 | −4.2 | — | ||
| ₹1.93 | ₹1.93 | ₹0.81 | −₹0.23 | ₹1.27 | ||
| 1.77× | — | — | — | — | ||
| — | 1.37× | −0.06× | 0.12× | −0.68× | ||
| — | −31.5 | 1.2 | 0.9 | 0.6 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
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 | 41.2 | 38.5 | 27.4 | 0.7 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 232.5 | 0.0 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Income | -3.0 | -2.8 | -2.4 | -15.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | 7.2 | 0.1 | 0.9 | -2.0 | — | |
| + Other Current Assets | -0.8 | -4.8 | -0.1 | -2.3 | — | |
| + Other Non-current Assets | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 14.7 | -2.5 | 2.2 | -2.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -35.1 | -31.7 | -244.2 | 27.3 | 28.5 | |
| + Total Adjustments (incl. Working Capital) | 59.6 | 28.7 | 260.5 | -21.4 | — | |
| Cash from Operations (pre-tax) | 24.5 | -3.0 | 16.3 | 5.9 | — | |
| + Income Taxes Paid | 0.6 | 0.9 | 1.2 | -31.5 | — | |
| Cash from Operating Activities | 23.8 | -3.9 | 15.1 | 37.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.1 | 0.3 | 0.1 | 1.4 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 24.0 | 112.1 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 31.9 | 61.8 | — | |
| + Loans & Advances Repaid | 0.2 | 14.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 2.5 | 1.9 | 1.5 | 13.0 | — | |
| + Other Inflows / (Outflows) — Investing | -26.3 | -12.6 | 0.0 | 0.0 | — | |
| Cash from Investing Activities | -23.7 | 3.1 | 9.4 | -38.7 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 0.0 | 0.0 | 23.8 | 0.0 | — | |
| + Interest Paid | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -0.0 | -0.0 | -23.8 | -0.0 | — | |
| Net Changes in Cash (pre-FX) | 0.1 | -0.9 | 0.7 | -1.2 | — | |
| Net Changes in Cash | 0.1 | -0.9 | 0.7 | -1.2 | — | |
| Closing Cash | 1.6 | 0.7 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 3.0 | 3.8 | 13.3 | 12.0 | 12.4 | |
| EBITDA Margin % | 12.66 | 18.04 | 33.06 | 28.10 | 28.40 | |
| Free Cash Flow (CFO − Capex) | 23.7 | -4.2 | 15.0 | 36.0 | 36.0 | |
| Free Cash Flow to Equity | — | -4.2 | -8.8 | 36.0 | — | |
| Free Cash Flow per Basic Share | 1.27 | -0.23 | 0.81 | 1.93 | 1.93 | |
| Price to Free Cash Flow | — | — | — | — | 1.77 | |
| Cash Flow to Net Income | -0.68 | 0.12 | -0.06 | 1.37 | — | |
| Cash Paid for Taxes | 0.6 | 0.9 | 1.2 | -31.5 | — | |
| Cash Paid for Interest | 0.0 | 0.0 | 0.0 | 0.0 | — | |