| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.1 | 2.1 | 2.1 | 2.1 | ||
| — | 4.6 | 5.2 | 5.7 | 6.7 | ||
| — | −0.5 | −0.3 | −0.4 | −0.8 | ||
| — | −9.1 | −6.4 | −4.8 | −3.4 | ||
| — | 0.0 | −0.0 | −0.3 | 0.0 | ||
Changes in working capital | ||||||
| — | −0.0 | 4.5 | −4.5 | −0.3 | ||
| — | −0.2 | −0.0 | −0.2 | 0.3 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | −0.3 | 0.1 | −0.2 | ||
| — | 0.3 | −0.4 | −1.3 | 0.3 | ||
| — | −3.2 | −3.2 | −3.2 | −3.2 | ||
| — | −0.9 | −5.5 | 2.4 | −0.1 | ||
| — | 2.1 | 2.1 | 2.0 | 2.6 | ||
Cash from operating activities | ||||||
| 61.1 | 61.5 | 57.8 | 53.7 | 53.3 | ||
| — | −4.7 | −2.4 | −2.5 | 3.9 | ||
| — | 56.8 | 55.5 | 51.1 | 57.2 | ||
| — | 11.2 | 29.0 | 29.7 | 14.6 | ||
| — | 45.6 | 26.5 | 21.4 | 42.6 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.1 | 0.1 | 1.3 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 5.9 | ||
| — | 0.0 | 0.0 | 6.2 | 6.7 | ||
| — | 9.1 | 6.4 | 4.8 | 3.4 | ||
| — | 0.4 | 0.3 | 0.5 | 0.8 | ||
| — | 9.5 | 6.6 | 11.5 | 3.8 | ||
Cash from financing activities | ||||||
| — | 8.7 | 7.8 | 7.1 | 21.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 1.1 | 2.0 | 2.8 | 4.3 | ||
| — | 43.0 | 23.2 | 23.2 | 26.5 | ||
| — | −52.9 | −33.0 | −33.1 | −51.8 | ||
| — | 2.2 | 0.0 | −0.3 | −5.4 | ||
| — | 2.2 | 0.0 | −0.3 | −5.4 | ||
| — | — | — | 0.6 | 0.8 | ||
Reference items | ||||||
| 57.9 | 58.6 | 58.3 | 55.9 | 57.9 | ||
| 90.0% | 91.1% | 90.6% | 86.8% | 90.0% | ||
| 45.6 | 45.6 | 26.3 | 21.3 | 41.3 | ||
| — | 35.8 | 16.5 | 11.4 | — | ||
| ₹3.44 | ₹3.44 | ₹1.99 | ₹1.61 | ₹3.12 | ||
| 11.06× | — | — | — | — | ||
| — | 0.99× | 0.73× | 0.91× | 1.83× | ||
| — | 11.2 | 29.0 | 29.7 | 14.6 | ||
| — | 1.1 | 2.0 | 2.8 | 4.3 | ||
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 | 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 | 2.1 | 2.1 | 2.1 | 2.1 | — | |
| + Finance Costs | 6.7 | 5.7 | 5.2 | 4.6 | — | |
| + Interest Income | -0.8 | -0.4 | -0.3 | -0.5 | — | |
| + Dividend Income | -3.4 | -4.8 | -6.4 | -9.1 | — | |
| + Other Non-cash Items | 0.0 | -0.3 | -0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Non-current | -0.3 | -4.5 | 4.5 | -0.0 | — | |
| + Other Current Assets | 0.3 | -0.2 | -0.0 | -0.2 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Trade Payables — Current | -0.2 | 0.1 | -0.3 | 0.1 | — | |
| + Other Financial Liabilities — Current | 0.3 | -1.3 | -0.4 | 0.3 | — | |
| + Other Financial Liabilities — Non-current | -3.2 | -3.2 | -3.2 | -3.2 | — | |
| + Other Current Liabilities | -0.1 | 2.4 | -5.5 | -0.9 | — | |
| + Provisions — Current | 2.6 | 2.0 | 2.1 | 2.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 53.3 | 53.7 | 57.8 | 61.5 | 61.1 | |
| + Total Adjustments (incl. Working Capital) | 3.9 | -2.5 | -2.4 | -4.7 | — | |
| Cash from Operations (pre-tax) | 57.2 | 51.1 | 55.5 | 56.8 | — | |
| + Income Taxes Paid | 14.6 | 29.7 | 29.0 | 11.2 | — | |
| Cash from Operating Activities | 42.6 | 21.4 | 26.5 | 45.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1.3 | 0.1 | 0.1 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 5.9 | 0.0 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 6.7 | 6.2 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 3.4 | 4.8 | 6.4 | 9.1 | — | |
| + Interest Received — Investing | 0.8 | 0.5 | 0.3 | 0.4 | — | |
| Cash from Investing Activities | 3.8 | 11.5 | 6.6 | 9.5 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 21.0 | 7.1 | 7.8 | 8.7 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Paid | 4.3 | 2.8 | 2.0 | 1.1 | — | |
| + Dividends Paid | 26.5 | 23.2 | 23.2 | 43.0 | — | |
| Cash from Financing Activities | -51.8 | -33.1 | -33.0 | -52.9 | — | |
| Net Changes in Cash (pre-FX) | -5.4 | -0.3 | 0.0 | 2.2 | — | |
| Net Changes in Cash | -5.4 | -0.3 | 0.0 | 2.2 | — | |
| Closing Cash | 0.8 | 0.6 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 57.9 | 55.9 | 58.3 | 58.6 | 57.9 | |
| EBITDA Margin % | 90.03 | 86.84 | 90.63 | 91.11 | 90.02 | |
| Free Cash Flow (CFO − Capex) | 41.3 | 21.3 | 26.3 | 45.6 | 45.6 | |
| Free Cash Flow to Equity | — | 11.4 | 16.5 | 35.8 | — | |
| Free Cash Flow per Basic Share | 3.12 | 1.61 | 1.99 | 3.44 | 3.44 | |
| Price to Free Cash Flow | — | — | — | — | 11.06 | |
| Cash Flow to Net Income | 1.83 | 0.91 | 0.73 | 0.99 | — | |
| Cash Paid for Taxes | 14.6 | 29.7 | 29.0 | 11.2 | — | |
| Cash Paid for Interest | 4.3 | 2.8 | 2.0 | 1.1 | — | |