| 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. | |||||
|---|---|---|---|---|---|---|
| — | 63.0 | 55.7 | 53.4 | 51.8 | ||
| — | −1,585 | 1,479 | −1,551 | −154 | ||
| — | 626 | 233 | −103 | 6.5 | ||
| — | −91.9 | −116 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −114 | ||
| — | −222 | −603 | −362 | 0.0 | ||
| — | 6,997 | −417 | −1,058 | 5,063 | ||
| — | −86.0 | 10.5 | −66.5 | −40.0 | ||
Changes in working capital | ||||||
| — | −52,697 | −1,30,675 | −1,34,837 | −98,833 | ||
| — | 6,618 | 6,797 | 12,702 | −2,239 | ||
| — | 484 | 168 | 179 | 163 | ||
Cash from operating activities | ||||||
| 42,911 | 42,850 | 38,632 | 33,588 | 26,496 | ||
| — | −39,894 | −1,23,068 | −1,25,043 | −96,096 | ||
| — | 2,956 | −84,436 | −91,455 | −69,600 | ||
| — | 7,460 | 7,834 | 6,366 | 5,099 | ||
| — | −4,505 | −92,269 | −97,820 | −74,699 | ||
Cash from investing activities | ||||||
| — | 337 | 837 | 323 | 123 | ||
| — | 0.5 | −3.4 | 0.4 | 0.3 | ||
| — | 3,098 | 1,475 | 3,087 | 1,576 | ||
| — | −6.4 | 3.1 | 1.1 | 4.6 | ||
| — | −3,441 | −2,312 | −3,409 | −1,694 | ||
Cash from financing activities | ||||||
| — | 0.0 | 100 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 44.5 | 44.5 | ||
| — | 18,199 | 1,02,350 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 1,07,460 | 79,703 | ||
| — | 3.5 | 3.1 | 3.0 | 2.9 | ||
| — | 8,886 | 8,144 | 6,151 | 4,118 | ||
| — | −44.5 | −44.5 | −0.8 | −19.0 | ||
| — | 9,265 | 94,258 | 1,01,261 | 75,518 | ||
| — | 1,319 | −323 | 31.9 | −874 | ||
| — | 1,319 | −323 | 31.9 | −874 | ||
| — | 1,068 | −252 | 71.9 | 40.0 | ||
Reference items | ||||||
| — | — | — | 91,526 | — | ||
| — | — | — | 100.5% | — | ||
| — | −4,842 | −93,106 | −98,144 | −74,822 | ||
| — | −₹14.67 | −₹282.13 | −₹297.40 | −₹226.73 | ||
| — | −0.13× | −3.02× | −3.70× | −3.53× | ||
| — | 7,460 | 7,834 | 6,366 | 5,099 | ||
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 | 51.8 | 53.4 | 55.7 | 63.0 | — | |
| + Impairment Loss / (Reversal) | -153.8 | -1,550.8 | 1,478.7 | -1,585.0 | — | |
| + Finance Costs | 6.5 | -103.3 | 233.2 | 626.5 | — | |
| + Interest Income | 0.0 | 0.0 | -116.2 | -91.9 | — | |
| + Dividend Income | -114.3 | 0.0 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -362.2 | -602.9 | -221.9 | — | |
| + Unrealised FX (Gain) / Loss | 5,063.5 | -1,058.0 | -417.0 | 6,996.8 | — | |
| + Other Non-cash Items | -40.0 | -66.5 | 10.5 | -86.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Non-current | -98,833.4 | -1,34,836.5 | -1,30,674.9 | -52,697.3 | — | |
| + Other Financial Liabilities — Non-current | -2,239.3 | 12,702.5 | 6,796.6 | 6,617.9 | — | |
| + Provisions — Non-current | 163.0 | 178.8 | 168.0 | 483.8 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 26,496.1 | 33,588.1 | 38,632.4 | 42,849.7 | 42,910.8 | |
| + Total Adjustments (incl. Working Capital) | -96,096.1 | -1,25,042.6 | -1,23,068.2 | -39,894.0 | — | |
| Cash from Operations (pre-tax) | -69,600.0 | -91,454.5 | -84,435.8 | 2,955.7 | — | |
| + Income Taxes Paid | 5,099.0 | 6,365.9 | 7,833.5 | 7,460.2 | — | |
| Cash from Operating Activities | -74,698.9 | -97,820.4 | -92,269.4 | -4,504.5 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 122.8 | 323.4 | 837.1 | 337.1 | — | |
| + Disp of Fixed Assets | 0.3 | 0.4 | -3.4 | 0.5 | — | |
| + Acq of Other Long-term Assets | 1,575.7 | 3,087.0 | 1,474.6 | 3,098.1 | — | |
| + Other Inflows / (Outflows) — Investing | 4.6 | 1.1 | 3.1 | -6.4 | — | |
| Cash from Investing Activities | -1,693.6 | -3,409.0 | -2,312.0 | -3,441.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 0.0 | 100.0 | 0.0 | — | |
| + Buyback / Redemption of Own Shares | 44.5 | 44.5 | 0.0 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 0.0 | 0.0 | 1,02,349.6 | 18,198.7 | — | |
| + Proceeds from Borrowings | 79,702.8 | 1,07,460.2 | 0.0 | 0.0 | — | |
| + Payment of Lease Liabilities | 2.9 | 3.0 | 3.1 | 3.5 | — | |
| + Dividends Paid | 4,118.1 | 6,150.6 | 8,144.0 | 8,885.9 | — | |
| + Other Inflows / (Outflows) — Financing | -19.0 | -0.8 | -44.5 | -44.5 | — | |
| Cash from Financing Activities | 75,518.3 | 1,01,261.3 | 94,257.9 | 9,264.8 | — | |
| Net Changes in Cash (pre-FX) | -874.2 | 31.9 | -323.5 | 1,319.3 | — | |
| Net Changes in Cash | -874.2 | 31.9 | -323.5 | 1,319.3 | — | |
| Closing Cash | 40.0 | 71.9 | -251.6 | 1,067.7 | — | |
| Reference Items | ||||||
| EBITDA | — | 91,525.6 | — | — | — | |
| EBITDA Margin % | — | 100.47 | — | — | — | |
| Free Cash Flow (CFO − Capex) | -74,821.7 | -98,143.8 | -93,106.4 | -4,841.6 | — | |
| Free Cash Flow per Basic Share | -226.73 | -297.40 | -282.13 | -14.67 | — | |
| Cash Flow to Net Income | -3.53 | -3.70 | -3.02 | -0.13 | — | |
| Cash Paid for Taxes | 5,099.0 | 6,365.9 | 7,833.5 | 7,460.2 | — | |