| 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. | |||||
|---|---|---|---|---|---|---|
| — | 177 | 145 | 150 | 148 | ||
| — | 115 | 0.0 | 0.0 | 0.0 | ||
| — | 338 | 171 | 106 | 117 | ||
| — | 429 | −3,200 | 536 | 137 | ||
| — | 0.2 | 0.2 | −0.4 | −2.2 | ||
Changes in working capital | ||||||
| — | −20,845 | −14,269 | −10,138 | −15,740 | ||
| — | 16,431 | 13,187 | 10,842 | 15,298 | ||
| — | 0.0 | −322 | −342 | −149 | ||
| — | −4,414 | −1,405 | 363 | −591 | ||
Cash from operating activities | ||||||
| 2,089 | 1,752 | 1,338 | 937 | 1,620 | ||
| — | −3,355 | −4,288 | 1,154 | −191 | ||
| — | −1,603 | −2,951 | 2,091 | 1,428 | ||
| — | −8.8 | −4.5 | −0.0 | 0.0 | ||
| — | 281 | −662 | 342 | 0.0 | ||
| — | −1,893 | −2,294 | 1,749 | 1,428 | ||
| — | −1,893 | −2,294 | 1,749 | 1,428 | ||
Cash from investing activities | ||||||
| — | 0.0 | 167 | 229 | 90.3 | ||
| — | 241 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.2 | 0.4 | 2.2 | ||
| — | −0.2 | 0.0 | 0.0 | 0.0 | ||
| — | −241 | −168 | −229 | −88.2 | ||
| — | −241 | −168 | −229 | −88.2 | ||
Cash from financing activities | ||||||
| — | 0.0 | 1,219 | 0.0 | 0.0 | ||
| — | 0.0 | 3,000 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 1,000 | ||
| — | 338 | 171 | 106 | 117 | ||
| — | 49.7 | 136 | 325 | 210 | ||
| — | 0.6 | −14.9 | −2.5 | −5.0 | ||
| — | −387 | 3,898 | −434 | −1,332 | ||
| — | −387 | 3,898 | −434 | −1,332 | ||
| — | −2,521 | 1,437 | 1,086 | 8.5 | ||
| — | −2,521 | 1,437 | 1,086 | 8.5 | ||
| — | — | — | 7,383 | 6,297 | ||
Reference items | ||||||
| — | — | — | — | 680 | ||
| −2,134 | −2,134 | −2,461 | 1,520 | 1,338 | ||
| −₹3.01 | −₹3.01 | −₹3.47 | ₹2.14 | ₹1.89 | ||
| — | −1.43× | −2.26× | 2.94× | 1.09× | ||
| — | 281 | −662 | 342 | 0.0 | ||
| — | 338 | 171 | 106 | 117 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 148.3 | 150.1 | 145.1 | 177.0 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 0.0 | 114.9 | — | |
| + Finance Costs | 116.6 | 106.1 | 170.7 | 337.8 | — | |
| + Other Non-cash Items | 136.9 | 535.5 | -3,199.8 | 429.4 | — | |
| + Other Reconciling Items | -2.2 | -0.4 | 0.2 | 0.2 | — | |
| Changes in Working Capital | ||||||
| + Other Current Assets | -15,740.2 | -10,137.7 | -14,269.5 | -20,845.2 | — | |
| + Other Current Liabilities | 15,298.4 | 10,842.3 | 13,186.5 | 16,430.7 | — | |
| + Provisions | -149.4 | -341.6 | -321.7 | 0.0 | — | |
| Total Working Capital Changes | -591.2 | 363.1 | -1,404.7 | -4,414.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 1,619.8 | 937.0 | 1,337.6 | 1,752.3 | 2,088.8 | |
| + Total Adjustments (incl. Working Capital) | -191.5 | 1,154.4 | -4,288.5 | -3,355.3 | — | |
| Cash from Operations (pre-tax) | 1,428.4 | 2,091.4 | -2,950.9 | -1,603.0 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | -0.0 | -4.5 | -8.8 | — | |
| + Income Taxes Paid | 0.0 | 342.5 | -661.9 | 281.3 | — | |
| Cash from Operating — before Extraordinary Items | 1,428.4 | 1,748.9 | -2,293.5 | -1,893.1 | — | |
| Cash from Operating Activities | 1,428.4 | 1,748.9 | -2,293.5 | -1,893.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 90.3 | 229.1 | 167.4 | 0.0 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 240.8 | — | |
| + Disp of Fixed Assets | 2.2 | 0.4 | -0.2 | 0.0 | — | |
| + Disp of Intangible Assets | 0.0 | 0.0 | 0.0 | -0.2 | — | |
| Cash from Investing — before Extraordinary Items | -88.2 | -228.6 | -167.6 | -240.9 | — | |
| Cash from Investing Activities | -88.2 | -228.6 | -167.6 | -240.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.0 | 0.0 | 1,219.4 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 0.0 | 3,000.0 | 0.0 | — | |
| + Repayment of Borrowings | 1,000.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Paid | 116.6 | 106.1 | 170.7 | 337.8 | — | |
| + Dividends Paid | 210.1 | 325.3 | 135.6 | 49.7 | — | |
| + Other Inflows / (Outflows) — Financing | -5.0 | -2.5 | -14.9 | 0.6 | — | |
| Cash from Financing — before Extraordinary Items | -1,331.7 | -434.0 | 3,898.2 | -386.8 | — | |
| Cash from Financing Activities | -1,331.7 | -434.0 | 3,898.2 | -386.8 | — | |
| Net Changes in Cash (pre-FX) | 8.5 | 1,086.3 | 1,437.1 | -2,520.8 | — | |
| Net Changes in Cash | 8.5 | 1,086.3 | 1,437.1 | -2,520.8 | — | |
| Closing Cash | 6,296.7 | 7,383.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 679.9 | — | — | — | — | |
| Free Cash Flow (CFO − Capex) | 1,338.1 | 1,519.8 | -2,460.9 | -2,133.9 | -2,133.9 | |
| Free Cash Flow per Basic Share | 1.89 | 2.14 | -3.47 | -3.01 | -3.01 | |
| Cash Flow to Net Income | 1.09 | 2.94 | -2.26 | -1.43 | — | |
| Cash Paid for Taxes | 0.0 | 342.5 | -661.9 | 281.3 | — | |
| Cash Paid for Interest | 116.6 | 106.1 | 170.7 | 337.8 | — | |