| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1,281 | −609 | 163 | 2,872 | ||
| — | −833 | 0.0 | 0.0 | 0.0 | ||
| — | 2,911 | 0.0 | 0.0 | 0.0 | ||
| — | 1,607 | 1,561 | 13,127 | 279 | ||
| — | −7.2 | 2,008 | 2,167 | 17,606 | ||
| — | 0.0 | −4.1 | −6.7 | 2,468 | ||
Changes in working capital | ||||||
| — | 0.0 | −73,272 | −27,599 | −29,448 | ||
| — | 0.0 | −1,46,654 | −1,16,625 | −1,18,493 | ||
| — | −1,69,413 | 1,78,448 | 88,941 | 1,130 | ||
| — | 0.0 | 34,646 | −4,665 | 1,36,113 | ||
| — | 1,61,998 | 3,974 | 0.0 | 6,315 | ||
| — | 2,041 | 0.0 | 4,324 | 93.6 | ||
| — | −5,374 | −2,857 | −55,625 | −4,289 | ||
Cash from operating activities | ||||||
| 28,177 | 27,082 | 26,053 | 13,332 | 4,861 | ||
| — | −1,415 | 98.6 | −40,175 | 18,935 | ||
| — | 25,667 | 26,151 | −26,843 | 23,796 | ||
| — | 0.0 | 1,041 | 778 | 0.0 | ||
| — | 31.4 | 5,117 | 1,875 | 1,204 | ||
| — | 25,635 | 22,075 | −27,939 | 22,592 | ||
| — | 25,635 | 22,075 | −27,939 | 22,592 | ||
Cash from investing activities | ||||||
| — | 1,625 | 1,601 | 1,144 | 552 | ||
| — | 41.5 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 15.6 | 0.0 | 0.0 | ||
| — | 0.0 | −8.2 | 363 | 180 | ||
| — | 974 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | −609 | −1,578 | −1,506 | −732 | ||
| — | −609 | −1,578 | −1,506 | −732 | ||
Cash from financing activities | ||||||
| — | 0.0 | 4,988 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 7,102 | 4,462 | ||
| — | 5,489 | 1,426 | 0.0 | 0.0 | ||
| — | 2,911 | 3,116 | 2,970 | 2,468 | ||
| — | 3,325 | 1,652 | 716 | 705 | ||
| — | 61.1 | 67.7 | 101 | −14.1 | ||
| — | −11,664 | −1,138 | 3,518 | 1,275 | ||
| — | −11,664 | −1,138 | 3,518 | 1,275 | ||
| — | 13,362 | 19,359 | −25,928 | 23,135 | ||
| — | 13,362 | 19,359 | −25,928 | 23,135 | ||
| — | — | — | 1,31,400 | 1,57,328 | ||
Reference items | ||||||
| — | — | — | — | −7,378 | ||
| 24,011 | 24,011 | 20,474 | −29,083 | 22,040 | ||
| ₹20.89 | ₹20.89 | ₹17.81 | −₹25.31 | ₹19.18 | ||
| 5.93× | — | — | — | — | ||
| — | 1.50× | 1.27× | −3.35× | 7.36× | ||
| — | 31.4 | 5,117 | 1,875 | 1,204 | ||
| — | 2,911 | 3,116 | 2,970 | 2,468 | ||
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 | 2,871.6 | 163.5 | -609.1 | 1,281.2 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 0.0 | -833.5 | — | |
| + Finance Costs | 0.0 | 0.0 | 0.0 | 2,911.2 | — | |
| + Other Non-cash Items | 279.1 | 13,126.5 | 1,560.7 | 1,606.9 | — | |
| + Other — Cash Effects are Investing / Financing | 17,605.6 | 2,166.9 | 2,008.2 | -7.2 | — | |
| + Other Reconciling Items | 2,467.9 | -6.7 | -4.1 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -29,448.2 | -27,599.3 | -73,272.1 | 0.0 | — | |
| + Trade Receivables | -1,18,492.7 | -1,16,625.5 | -1,46,653.6 | 0.0 | — | |
| + Other Current Assets | 1,130.0 | 88,941.1 | 1,78,448.0 | -1,69,413.1 | — | |
| + Trade Payables | 1,36,112.6 | -4,665.0 | 34,646.4 | 0.0 | — | |
| + Other Current Liabilities | 6,315.2 | 0.0 | 3,974.2 | 1,61,998.0 | — | |
| + Provisions | 93.6 | 4,323.8 | 0.0 | 2,040.8 | — | |
| Total Working Capital Changes | -4,289.4 | -55,624.9 | -2,857.1 | -5,374.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 4,861.4 | 13,331.7 | 26,052.5 | 27,081.7 | 28,177.5 | |
| + Total Adjustments (incl. Working Capital) | 18,934.8 | -40,174.7 | 98.6 | -1,414.9 | — | |
| Cash from Operations (pre-tax) | 23,796.3 | -26,843.0 | 26,151.2 | 25,666.8 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 778.3 | 1,040.7 | 0.0 | — | |
| + Income Taxes Paid | 1,204.2 | 1,874.7 | 5,116.5 | 31.4 | — | |
| Cash from Operating — before Extraordinary Items | 22,592.1 | -27,939.4 | 22,075.3 | 25,635.4 | — | |
| Cash from Operating Activities | 22,592.1 | -27,939.4 | 22,075.3 | 25,635.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 552.4 | 1,143.7 | 1,601.4 | 1,624.6 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 41.5 | — | |
| + Disp of Intangible Assets | 0.0 | 0.0 | 15.6 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 180.1 | 362.8 | -8.2 | 0.0 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 974.1 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| Cash from Investing — before Extraordinary Items | -732.5 | -1,506.4 | -1,577.6 | -609.0 | — | |
| Cash from Investing Activities | -732.5 | -1,506.4 | -1,577.6 | -609.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 0.0 | 4,987.6 | 0.0 | — | |
| + Proceeds from Debentures / Notes / Bonds | 4,461.7 | 7,102.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 1,425.5 | 5,489.0 | — | |
| + Interest Paid | 2,467.9 | 2,970.1 | 3,116.3 | 2,911.2 | — | |
| + Dividends Paid | 704.7 | 715.7 | 1,651.7 | 3,324.9 | — | |
| + Other Inflows / (Outflows) — Financing | -14.1 | 101.4 | 67.7 | 61.1 | — | |
| Cash from Financing — before Extraordinary Items | 1,275.0 | 3,517.6 | -1,138.3 | -11,664.0 | — | |
| Cash from Financing Activities | 1,275.0 | 3,517.6 | -1,138.3 | -11,664.0 | — | |
| Net Changes in Cash (pre-FX) | 23,134.6 | -25,928.3 | 19,359.4 | 13,362.4 | — | |
| Net Changes in Cash | 23,134.6 | -25,928.3 | 19,359.4 | 13,362.4 | — | |
| Closing Cash | 1,57,328.5 | 1,31,400.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -7,378.2 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | 22,039.7 | -29,083.1 | 20,473.9 | 24,010.8 | 24,010.8 | |
| Free Cash Flow per Basic Share | 19.18 | -25.31 | 17.81 | 20.89 | 20.89 | |
| Price to Free Cash Flow | — | — | — | — | 5.93 | |
| Cash Flow to Net Income | 7.36 | -3.35 | 1.27 | 1.50 | — | |
| Cash Paid for Taxes | 1,204.2 | 1,874.7 | 5,116.5 | 31.4 | — | |
| Cash Paid for Interest | 2,467.9 | 2,970.1 | 3,116.3 | 2,911.2 | — | |