| Tap a line for its trend | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 | FY22Mar 2022 | FY21 and earlierAlpha Plus |
|---|
Adjustments to reconcile profit — non-cash items | FY21 and earlierEvery year the company has filed comes with Alpha Plus. | ||||
|---|---|---|---|---|---|
| 3.4 | 1.7 | 1.8 | 1.8 | ||
| 18.7 | 13.6 | 10.2 | 6.7 | ||
| −0.2 | −0.2 | −0.2 | −0.2 | ||
Changes in working capital | |||||
| −21.1 | −15.9 | 10.8 | −26.5 | ||
| 23.3 | −10.6 | −18.2 | 0.0 | ||
| −6.3 | 4.4 | −8.0 | 15.3 | ||
Cash from operating activities | |||||
| 41.8 | 23.9 | 17.2 | 3.2 | ||
| 52.0 | 8.2 | 10.2 | 7.6 | ||
| 40.4 | 2.6 | 6.4 | 7.3 | ||
Cash from investing activities | |||||
| 0.2 | 0.2 | 0.2 | 0.2 | ||
| −19.6 | −2.8 | −1.1 | −0.6 | ||
Cash from financing activities | |||||
| 0.4 | 0.0 | 0.2 | 0.3 | ||
| −20.8 | 0.2 | −5.8 | −6.3 | ||
| −0.0 | 0.0 | −0.5 | 0.4 | ||
Reference items | |||||
| 62.7 | 38.8 | 28.6 | 11.3 | ||
| 4.3% | 3.5% | 3.3% | 2.3% | ||
| 40.4 | 2.6 | 6.4 | 7.3 | ||
| ₹14.50 | ₹0.93 | ₹2.30 | ₹2.62 | ||
| 1.30× | 0.15× | 0.50× | 2.17× | ||
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 | FY22 31/03/2022 | FY23 31/03/2023 | FY24 31/03/2024 | FY25 31/03/2025 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 1.8 | 1.8 | 1.7 | 3.4 | |
| + Finance Costs | 6.7 | 10.2 | 13.6 | 18.7 | |
| + Interest Income | -0.2 | -0.2 | -0.2 | -0.2 | |
| Changes in Working Capital | |||||
| + Inventories | -26.5 | 10.8 | -15.9 | -21.1 | |
| + Trade Receivables — Current | 0.0 | -18.2 | -10.6 | 23.3 | |
| + Trade Payables — Current | 15.3 | -8.0 | 4.4 | -6.3 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 3.2 | 17.2 | 23.9 | 41.8 | |
| Cash from Operations (pre-tax) | 7.6 | 10.2 | 8.2 | 52.0 | |
| Cash from Operating Activities | 7.3 | 6.4 | 2.6 | 40.4 | |
| Cash from Investing Activities | |||||
| + Interest Received — Investing | 0.2 | 0.2 | 0.2 | 0.2 | |
| Cash from Investing Activities | -0.6 | -1.1 | -2.8 | -19.6 | |
| Cash from Financing Activities | |||||
| + Payment of Lease Liabilities | 0.3 | 0.2 | 0.0 | 0.4 | |
| Cash from Financing Activities | -6.3 | -5.8 | 0.2 | -20.8 | |
| Net Changes in Cash | 0.4 | -0.5 | 0.0 | -0.0 | |
| Reference Items | |||||
| EBITDA | 11.3 | 28.6 | 38.8 | 62.7 | |
| EBITDA Margin % | 2.27 | 3.28 | 3.46 | 4.32 | |
| Free Cash Flow (CFO − Capex) | 7.3 | 6.4 | 2.6 | 40.4 | |
| Free Cash Flow per Basic Share | 2.62 | 2.30 | 0.93 | 14.50 | |
| Cash Flow to Net Income | 2.17 | 0.50 | 0.15 | 1.30 | |