| 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. | |||||
|---|---|---|---|---|---|---|
| — | 403 | 307 | 309 | 272 | ||
| — | 47.5 | 42.2 | 2.1 | 0.0 | ||
| — | 72.7 | 67.1 | 46.7 | 47.3 | ||
| — | −50.2 | −55.6 | −56.2 | −51.3 | ||
| — | 0.0 | 0.0 | −28.9 | −19.7 | ||
| — | 158 | 310 | 109 | 136 | ||
| — | 14.0 | 55.9 | 2.7 | 19.1 | ||
| — | −14.0 | −146 | −64.7 | 0.0 | ||
| — | 0.0 | −57.0 | 0.0 | 0.0 | ||
| — | −71.0 | −53.6 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 15.4 | −239 | −181 | −555 | ||
| — | 0.0 | 0.0 | −175 | 0.0 | ||
| — | −19.9 | 19.7 | 0.0 | −154 | ||
| — | −604 | −366 | −148 | −123 | ||
| — | 0.0 | 0.0 | −25.6 | 43.6 | ||
| — | −118 | 147 | 439 | 269 | ||
| — | −13.6 | −276 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 161 | 91.8 | −114 | 82.7 | ||
Cash from operating activities | ||||||
| 2,316 | 2,411 | 1,822 | 1,448 | 1,241 | ||
| — | −19.2 | −154 | 115 | −34.6 | ||
| — | 2,392 | 1,668 | 1,563 | 1,206 | ||
| — | 0.0 | 0.0 | 0.0 | −591 | ||
| — | 625 | 511 | 341 | −340 | ||
| — | 1,767 | 1,157 | 1,221 | 956 | ||
Cash from investing activities | ||||||
| — | −13.4 | 433 | 284 | 433 | ||
| — | −209 | 43.6 | 4.9 | 1.2 | ||
| — | 0.0 | −104 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 207 | 431 | ||
| — | 49.8 | 57.0 | 0.0 | 53.9 | ||
| — | −465 | 1.7 | 16.9 | 388 | ||
| — | −610 | −434 | −469 | −421 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 161 | 0.0 | ||
| — | 255 | 185 | 0.0 | 0.0 | ||
| — | 205 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −3.8 | ||
| — | 0.0 | 206 | 223 | 0.2 | ||
| — | 180 | 109 | 76.0 | 54.5 | ||
| — | 39.3 | 37.3 | 46.7 | 47.3 | ||
| — | 579 | 460 | 408 | 298 | ||
| — | 0.0 | 0.0 | 35.0 | 0.0 | ||
| — | −748 | −628 | −559 | −404 | ||
| — | 409 | 94.3 | 193 | 131 | ||
| — | −8.5 | 4.5 | 2.4 | 1.1 | ||
| — | 401 | 98.7 | 196 | 132 | ||
| — | 1,075 | — | 663 | 467 | ||
Reference items | ||||||
| 2,831 | 2,795 | 2,058 | 1,676 | 1,519 | ||
| 16.9% | 19.0% | 17.2% | 17.1% | 18.2% | ||
| 1,754 | 1,754 | 724 | 937 | 522 | ||
| — | 1,714 | 480 | 669 | — | ||
| ₹111.17 | ₹111.17 | ₹45.91 | ₹59.42 | ₹33.12 | ||
| 52.89× | — | — | — | — | ||
| — | 0.95× | 0.83× | 1.12× | 1.04× | ||
| — | 625 | 511 | 341 | −340 | ||
| — | 39.3 | 37.3 | 46.7 | 47.3 | ||
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 | 271.9 | 309.4 | 306.9 | 403.0 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 2.1 | 42.2 | 47.5 | — | |
| + Finance Costs | 47.3 | 46.7 | 67.1 | 72.7 | — | |
| + Interest Income | -51.3 | -56.2 | -55.6 | -50.2 | — | |
| + Fair Value (Gains) / Losses | -19.7 | -28.9 | 0.0 | 0.0 | — | |
| + Share-based Payments | 135.7 | 109.2 | 309.5 | 157.8 | — | |
| + Unrealised FX (Gain) / Loss | 19.1 | 2.7 | 55.9 | 14.0 | — | |
| + Other Non-cash Items | 0.0 | -64.7 | -146.2 | -14.0 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -57.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -53.6 | -71.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -555.5 | -181.1 | -239.5 | 15.4 | — | |
| + Other Financial Assets — Current | 0.0 | -175.1 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | -154.2 | 0.0 | 19.7 | -19.9 | — | |
| + Other Current Assets | -123.3 | -147.5 | -365.9 | -603.9 | — | |
| + Other Non-current Assets | 43.6 | -25.6 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 268.8 | 438.6 | 146.8 | -117.7 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.0 | -276.2 | -13.6 | — | |
| + Other Current Liabilities | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 82.7 | -114.5 | 91.8 | 160.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 1,240.9 | 1,447.6 | 1,822.3 | 2,411.2 | 2,315.8 | |
| + Total Adjustments (incl. Working Capital) | -34.6 | 115.1 | -154.0 | -19.2 | — | |
| Cash from Operations (pre-tax) | 1,206.2 | 1,562.7 | 1,668.3 | 2,392.0 | — | |
| + Other Inflows / (Outflows) — Operating | -590.9 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | -340.5 | 341.4 | 511.4 | 624.9 | — | |
| Cash from Operating Activities | 955.8 | 1,221.3 | 1,156.9 | 1,767.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 433.3 | 283.9 | 432.7 | -13.4 | — | |
| + Disp of Fixed Assets | 1.2 | 4.9 | 43.6 | -208.6 | — | |
| + Disp of Investment Property | 0.0 | 0.0 | -104.1 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 431.1 | 207.4 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 53.9 | 0.0 | 57.0 | 49.8 | — | |
| + Other Inflows / (Outflows) — Investing | 387.9 | 16.9 | 1.7 | -464.5 | — | |
| Cash from Investing Activities | -421.3 | -469.5 | -434.4 | -609.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 160.8 | 0.0 | 0.0 | — | |
| + Proceeds from Exercise of Stock Options | 0.0 | 0.0 | 184.6 | 254.8 | — | |
| + Buyback / Redemption of Own Shares | 0.0 | 0.0 | 0.0 | 204.9 | — | |
| + Proceeds from Borrowings | -3.8 | 0.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.2 | 223.4 | 206.1 | 0.0 | — | |
| + Payment of Lease Liabilities | 54.5 | 76.0 | 109.4 | 179.8 | — | |
| + Interest Paid | 47.3 | 46.7 | 37.3 | 39.3 | — | |
| + Dividends Paid | 298.1 | 408.4 | 460.0 | 579.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 35.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -403.9 | -558.7 | -628.2 | -748.2 | — | |
| Net Changes in Cash (pre-FX) | 130.5 | 193.1 | 94.3 | 409.1 | — | |
| + Effect of FX Rate Changes on Cash | 1.1 | 2.4 | 4.5 | -8.5 | — | |
| Net Changes in Cash | 131.6 | 195.5 | 98.7 | 400.5 | — | |
| Closing Cash | 467.0 | 662.5 | — | 1,074.9 | — | |
| Reference Items | ||||||
| EBITDA | 1,519.1 | 1,675.7 | 2,058.2 | 2,795.4 | 2,831.1 | |
| EBITDA Margin % | 18.19 | 17.06 | 17.24 | 18.95 | 16.85 | |
| Free Cash Flow (CFO − Capex) | 522.5 | 937.4 | 724.3 | 1,753.7 | 1,753.7 | |
| Free Cash Flow to Equity | — | 669.5 | 479.7 | 1,714.4 | — | |
| Free Cash Flow per Basic Share | 33.12 | 59.42 | 45.91 | 111.17 | 111.17 | |
| Price to Free Cash Flow | — | — | — | — | 52.89 | |
| Cash Flow to Net Income | 1.04 | 1.12 | 0.83 | 0.95 | — | |
| Cash Paid for Taxes | -340.5 | 341.4 | 511.4 | 624.9 | — | |
| Cash Paid for Interest | 47.3 | 46.7 | 37.3 | 39.3 | — | |