| 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. | |||||
|---|---|---|---|---|---|---|
| — | 94.1 | 65.1 | 64.4 | 77.6 | ||
| — | 1,104 | 1,458 | 1,557 | 116 | ||
| — | 0.0 | 13.7 | −2.1 | 0.0 | ||
| — | 69.9 | 109 | 101 | 161 | ||
| — | −0.6 | −42.0 | −15.9 | −35.2 | ||
| — | −83.7 | 10.3 | −2,406 | −305 | ||
| — | 0.0 | 0.0 | 42.1 | 154 | ||
Changes in working capital | ||||||
| — | −13.1 | 10.0 | −20.8 | −6.6 | ||
| — | −11.6 | −76.0 | −2.4 | 0.0 | ||
| — | −24,370 | −11,989 | −8,511 | −6,342 | ||
| — | 0.0 | 0.0 | 0.0 | −16.3 | ||
| — | −0.0 | 5.7 | −179 | 147 | ||
| — | 0.6 | 0.9 | 9.1 | 1.9 | ||
| — | 3.9 | −39.6 | 6.4 | 88.2 | ||
| — | 739 | 7.8 | 330 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 26.0 | ||
| — | 7.4 | 2.2 | 1.1 | 0.0 | ||
Cash from operating activities | ||||||
| 1,454 | 724 | −135 | 2,134 | 751 | ||
| — | −22,460 | −10,464 | −9,027 | −5,933 | ||
| — | −21,736 | −10,600 | −6,893 | −5,182 | ||
| — | 49.3 | −30.2 | 664 | 54.8 | ||
| — | −21,786 | −10,569 | −7,556 | −5,237 | ||
Cash from investing activities | ||||||
| — | 94.4 | 28.2 | 9.4 | 63.5 | ||
| — | 12.6 | 15.1 | 8.5 | 17.5 | ||
| — | 5.7 | 15.3 | 25.9 | 12.4 | ||
| — | 1,222 | 439 | 84,216 | 1,953 | ||
| — | 0.0 | 0.0 | 83,643 | 1,910 | ||
| — | 0.0 | 0.0 | 3,533 | 0.0 | ||
| — | −16.6 | −15.3 | 0.0 | 1.1 | ||
| — | −1,340 | −482 | 2,969 | −110 | ||
Cash from financing activities | ||||||
| — | 1,540 | 79.5 | 30.3 | 4.4 | ||
| — | 29,838 | 20,090 | 12,755 | 10,050 | ||
| — | 7,914 | 9,304 | 8,110 | 4,254 | ||
| — | 77.5 | 44.4 | 38.1 | 20.9 | ||
| — | 0.0 | 0.0 | 307 | 30.6 | ||
| — | 23,387 | 10,821 | 4,331 | 5,748 | ||
| — | 261 | −231 | −256 | 401 | ||
| — | 261 | −231 | −256 | 401 | ||
| — | — | — | 255 | 756 | ||
Reference items | ||||||
| — | −21,893 | −10,613 | −7,574 | −5,318 | ||
| — | −₹270.96 | −₹131.35 | −₹93.75 | −₹65.82 | ||
| — | −40.21× | 107.48× | −4.49× | −7.64× | ||
| — | 49.3 | −30.2 | 664 | 54.8 | ||
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 | 77.6 | 64.4 | 65.1 | 94.1 | — | |
| + Impairment Loss / (Reversal) | 115.6 | 1,556.8 | 1,458.2 | 1,104.1 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -2.1 | 13.7 | 0.0 | — | |
| + Share-based Payments | 161.5 | 101.1 | 108.9 | 69.9 | — | |
| + Other Non-cash Items | -35.2 | -15.9 | -42.0 | -0.6 | — | |
| + Other — Cash Effects are Investing / Financing | -304.6 | -2,406.4 | 10.3 | -83.7 | — | |
| + Other Reconciling Items | 154.2 | 42.1 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | -6.6 | -20.8 | 10.0 | -13.1 | — | |
| + Other Financial Assets — Current | 0.0 | -2.4 | -76.0 | -11.6 | — | |
| + Other Financial Assets — Non-current | -6,342.5 | -8,511.5 | -11,989.4 | -24,370.0 | — | |
| + Other Current Assets | -16.3 | 0.0 | 0.0 | 0.0 | — | |
| + Other Bank Balances | 147.5 | -179.0 | 5.7 | -0.0 | — | |
| + Trade Payables — Current | 1.9 | 9.1 | 0.9 | 0.6 | — | |
| + Other Financial Liabilities — Current | 88.2 | 6.4 | -39.6 | 3.9 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 330.0 | 7.8 | 739.1 | — | |
| + Other Current Liabilities | 26.0 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.0 | 1.1 | 2.2 | 7.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 751.0 | 2,134.2 | -135.4 | 723.6 | 1,453.8 | |
| + Total Adjustments (incl. Working Capital) | -5,932.8 | -9,027.1 | -10,464.2 | -22,459.9 | — | |
| Cash from Operations (pre-tax) | -5,181.8 | -6,892.9 | -10,599.6 | -21,736.3 | — | |
| + Income Taxes Paid | 54.8 | 663.6 | -30.2 | 49.3 | — | |
| Cash from Operating Activities | -5,236.5 | -7,556.5 | -10,569.4 | -21,785.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 63.5 | 9.4 | 28.2 | 94.4 | — | |
| + Acq of Intangible Assets | 17.5 | 8.5 | 15.1 | 12.6 | — | |
| + Disp of Fixed Assets | 12.4 | 25.9 | 15.3 | 5.7 | — | |
| + Acq of Other Long-term Assets | 1,952.5 | 84,215.5 | 438.6 | 1,222.4 | — | |
| + Disp of Other Long-term Assets | 1,909.6 | 83,643.5 | 0.0 | 0.0 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 3,533.4 | 0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Investing | 1.1 | 0.0 | -15.3 | -16.6 | — | |
| Cash from Investing Activities | -110.5 | 2,969.4 | -481.9 | -1,340.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 4.4 | 30.3 | 79.5 | 1,540.3 | — | |
| + Proceeds from Borrowings | 10,049.8 | 12,755.4 | 20,089.6 | 29,838.0 | — | |
| + Repayment of Borrowings | 4,254.2 | 8,109.6 | 9,303.9 | 7,913.6 | — | |
| + Payment of Lease Liabilities | 20.9 | 38.1 | 44.4 | 77.5 | — | |
| + Dividends Paid | 30.6 | 307.3 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 5,748.5 | 4,330.7 | 10,820.8 | 23,387.3 | — | |
| Net Changes in Cash (pre-FX) | 401.5 | -256.5 | -230.5 | 261.4 | — | |
| Net Changes in Cash | 401.5 | -256.5 | -230.5 | 261.4 | — | |
| Closing Cash | 756.2 | 255.2 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -5,317.6 | -7,574.4 | -10,612.8 | -21,892.6 | — | |
| Free Cash Flow per Basic Share | -65.82 | -93.75 | -131.35 | -270.96 | — | |
| Cash Flow to Net Income | -7.64 | -4.49 | 107.48 | -40.21 | — | |
| Cash Paid for Taxes | 54.8 | 663.6 | -30.2 | 49.3 | — | |