| 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. | |||||
|---|---|---|---|---|---|---|
| — | 65.4 | 69.1 | 74.3 | 80.7 | ||
| — | −3.6 | −52.2 | 62.2 | 17.2 | ||
| — | 2.5 | 0.5 | 28.1 | 12.7 | ||
| — | −248 | −316 | −332 | −167 | ||
| — | 129 | 124 | 95.0 | 75.3 | ||
| — | −133 | −20.4 | −8.7 | −40.2 | ||
| — | 22.4 | 56.6 | 8.7 | 8.0 | ||
Changes in working capital | ||||||
| — | −39.4 | 160 | −303 | −134 | ||
| — | −49.9 | 140 | −121 | −59.1 | ||
| — | −30.0 | −49.2 | −79.5 | 13.4 | ||
| — | −3.3 | −5.1 | −3.8 | 0.9 | ||
| — | 15.4 | −33.8 | 62.5 | −1.1 | ||
| — | −6.9 | −3.7 | 23.0 | −4.7 | ||
| — | 0.3 | 0.1 | 0.2 | −3.2 | ||
| — | 128 | −66.5 | 14.4 | 75.5 | ||
| — | 1.1 | −18.1 | 10.6 | −8.9 | ||
| — | 18.2 | 27.6 | 11.4 | 3.1 | ||
| — | 91.8 | 29.8 | 31.1 | 13.2 | ||
Cash from operating activities | ||||||
| 4,892 | 3,680 | 3,311 | 3,022 | 2,570 | ||
| — | −41.1 | 43.8 | −426 | −119 | ||
| — | 3,639 | 3,355 | 2,596 | 2,451 | ||
| — | 1,001 | 1,156 | 806 | 693 | ||
| — | 2,638 | 2,199 | 1,791 | 1,758 | ||
Cash from investing activities | ||||||
| — | 51.7 | 35.2 | 30.1 | 38.1 | ||
| — | 0.2 | 0.6 | 0.0 | 0.2 | ||
| — | 247 | 220 | 249 | 156 | ||
| — | 740 | −2,638 | 1,379 | 19.4 | ||
| — | 936 | −2,453 | 1,598 | 137 | ||
Cash from financing activities | ||||||
| — | 4.4 | 12.7 | 20.7 | 7.9 | ||
| — | 18.2 | 26.2 | 29.9 | 27.3 | ||
| — | 2.7 | 2.0 | 3.3 | 4.5 | ||
| — | 3,432 | 2,081 | 1,946 | 1,642 | ||
| — | −3,449 | −2,096 | −1,958 | −1,665 | ||
| — | 126 | −2,350 | 1,430 | 230 | ||
| — | 148 | 80.7 | 13.0 | 130 | ||
| — | 274 | −2,269 | 1,443 | 360 | ||
| — | — | — | 3,483 | 2,040 | ||
Reference items | ||||||
| 4,678 | 3,477 | 3,076 | 2,783 | 2,471 | ||
| 51.6% | 45.3% | 44.9% | 43.7% | 43.4% | ||
| 2,587 | 2,587 | 2,164 | 1,761 | 1,720 | ||
| — | 2,584 | 2,162 | 1,757 | — | ||
| ₹297.31 | ₹297.31 | ₹248.70 | ₹202.36 | ₹197.73 | ||
| 33.43× | — | — | — | — | ||
| — | 1.00× | 0.92× | 0.81× | 0.97× | ||
| — | 1,001 | 1,156 | 806 | 693 | ||
| — | 2.7 | 2.0 | 3.3 | 4.5 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 80.7 | 74.3 | 69.1 | 65.4 | — | |
| + Impairment Loss / (Reversal) | 17.2 | 62.2 | -52.2 | -3.6 | — | |
| + Finance Costs | 12.7 | 28.1 | 0.5 | 2.5 | — | |
| + Interest Income | -167.3 | -331.7 | -315.7 | -248.3 | — | |
| + Share-based Payments | 75.3 | 95.0 | 124.4 | 128.6 | — | |
| + Unrealised FX (Gain) / Loss | -40.2 | -8.7 | -20.4 | -133.0 | — | |
| + Other Non-cash Items | 8.0 | 8.7 | 56.6 | 22.4 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -134.1 | -303.1 | 160.3 | -39.4 | — | |
| + Other Financial Assets — Current | -59.1 | -120.7 | 140.1 | -49.9 | — | |
| + Other Current Assets | 13.4 | -79.5 | -49.2 | -30.0 | — | |
| + Other Non-current Assets | 0.9 | -3.8 | -5.1 | -3.3 | — | |
| + Trade Payables — Current | -1.1 | 62.5 | -33.8 | 15.4 | — | |
| + Other Financial Liabilities — Current | -4.7 | 23.0 | -3.7 | -6.9 | — | |
| + Other Financial Liabilities — Non-current | -3.2 | 0.2 | 0.1 | 0.3 | — | |
| + Other Current Liabilities | 75.5 | 14.4 | -66.5 | 127.6 | — | |
| + Other Non-current Liabilities | -8.9 | 10.6 | -18.1 | 1.1 | — | |
| + Provisions — Current | 3.1 | 11.4 | 27.6 | 18.2 | — | |
| + Provisions — Non-current | 13.2 | 31.1 | 29.8 | 91.8 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 2,569.9 | 3,022.3 | 3,310.9 | 3,680.1 | 4,892.4 | |
| + Total Adjustments (incl. Working Capital) | -118.8 | -426.0 | 43.8 | -41.1 | — | |
| Cash from Operations (pre-tax) | 2,451.1 | 2,596.4 | 3,354.7 | 3,639.0 | — | |
| + Income Taxes Paid | 692.6 | 805.7 | 1,155.8 | 1,000.7 | — | |
| Cash from Operating Activities | 1,758.4 | 1,790.7 | 2,198.9 | 2,638.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 38.1 | 30.1 | 35.2 | 51.7 | — | |
| + Disp of Fixed Assets | 0.2 | 0.0 | 0.6 | 0.2 | — | |
| + Interest Received — Investing | 155.7 | 249.1 | 219.9 | 247.4 | — | |
| + Other Inflows / (Outflows) — Investing | 19.4 | 1,378.9 | -2,637.9 | 740.3 | — | |
| Cash from Investing Activities | 137.1 | 1,598.0 | -2,452.6 | 936.2 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 7.9 | 20.7 | 12.7 | 4.4 | — | |
| + Payment of Lease Liabilities | 27.3 | 29.9 | 26.2 | 18.2 | — | |
| + Interest Paid | 4.5 | 3.3 | 2.0 | 2.7 | — | |
| + Dividends Paid | 1,641.6 | 1,946.0 | 2,080.6 | 3,432.4 | — | |
| Cash from Financing Activities | -1,665.5 | -1,958.5 | -2,096.1 | -3,448.9 | — | |
| Net Changes in Cash (pre-FX) | 230.1 | 1,430.2 | -2,349.8 | 125.6 | — | |
| + Effect of FX Rate Changes on Cash | 130.0 | 13.0 | 80.7 | 148.4 | — | |
| Net Changes in Cash | 360.1 | 1,443.2 | -2,269.1 | 274.0 | — | |
| Closing Cash | 2,040.1 | 3,483.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2,471.4 | 2,782.5 | 3,076.3 | 3,477.4 | 4,678.0 | |
| EBITDA Margin % | 43.37 | 43.66 | 44.93 | 45.33 | 51.62 | |
| Free Cash Flow (CFO − Capex) | 1,720.3 | 1,760.6 | 2,163.7 | 2,586.6 | 2,586.6 | |
| Free Cash Flow to Equity | — | 1,757.3 | 2,161.7 | 2,583.9 | — | |
| Free Cash Flow per Basic Share | 197.73 | 202.36 | 248.70 | 297.31 | 297.31 | |
| Price to Free Cash Flow | — | — | — | — | 33.43 | |
| Cash Flow to Net Income | 0.97 | 0.81 | 0.92 | 1.00 | — | |
| Cash Paid for Taxes | 692.6 | 805.7 | 1,155.8 | 1,000.7 | — | |
| Cash Paid for Interest | 4.5 | 3.3 | 2.0 | 2.7 | — | |