| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.3 | 2.2 | 2.2 | 2.2 | ||
| — | 0.1 | 0.2 | 0.3 | 0.4 | ||
| — | −5.5 | 0.0 | 0.0 | −3.4 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.3 | −0.0 | −0.6 | 0.0 | ||
| — | −0.3 | 0.2 | 0.0 | 0.3 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 0.0 | 4.2 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.2 | ||
| — | 0.0 | 0.1 | 0.6 | 0.0 | ||
| — | 0.0 | −0.5 | 0.0 | −1.8 | ||
| — | 0.0 | 0.0 | −2.0 | −0.5 | ||
| — | 0.2 | −0.0 | 0.1 | 0.0 | ||
| — | −25.0 | −0.0 | −1.6 | 1.5 | ||
| — | 13.4 | −0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.1 | 0.1 | 0.1 | ||
Cash from operating activities | ||||||
| 65.4 | 66.3 | −3.3 | −2.1 | 4.3 | ||
| — | −14.4 | 2.2 | −0.9 | 2.8 | ||
| — | 51.9 | −1.1 | −3.1 | 7.1 | ||
| — | 0.0 | −6.1 | −5.3 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.0 | −0.3 | ||
| — | 16.2 | 0.8 | 0.3 | −0.6 | ||
| — | 35.8 | −8.0 | −8.6 | 7.4 | ||
Cash from investing activities | ||||||
| — | 11.4 | 0.4 | 0.6 | 3.1 | ||
| — | 1.0 | 0.0 | 9.8 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −10.7 | ||
| — | 0.0 | 0.0 | −2.6 | 0.0 | ||
| — | 0.2 | 0.5 | 5.8 | 16.7 | ||
| — | 8.4 | 4.2 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 2.3 | ||
| — | 5.2 | 6.1 | 5.4 | 3.3 | ||
| — | −26.0 | 1.8 | −2.4 | 0.0 | ||
| — | −22.9 | 11.2 | 9.0 | −8.1 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.1 | 0.2 | 0.2 | ||
| — | 0.0 | −0.1 | −0.9 | −0.2 | ||
| — | −0.2 | −0.3 | −1.1 | −0.4 | ||
| — | 12.6 | 2.9 | −0.7 | −1.1 | ||
| — | 12.6 | 2.9 | −0.7 | −1.1 | ||
| — | — | — | 10.1 | 10.9 | ||
Reference items | ||||||
| 61.4 | 62.4 | −7.6 | −8.9 | 2.4 | ||
| 81.8% | 83.0% | −1,320.2% | −1,436.6% | 19.6% | ||
| 24.4 | 24.4 | −8.5 | −9.2 | 4.2 | ||
| — | 24.2 | −8.6 | −10.2 | — | ||
| ₹3.98 | ₹3.98 | −₹1.38 | −₹1.51 | ₹0.69 | ||
| 9.17× | — | — | — | — | ||
| — | 0.73× | 3.17× | 4.02× | 1.20× | ||
| — | 16.2 | 0.8 | 0.3 | −0.6 | ||
| — | 0.1 | 0.1 | 0.2 | 0.2 | ||
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 | 2.2 | 2.2 | 2.2 | 2.3 | — | |
| + Finance Costs | 0.4 | 0.3 | 0.2 | 0.1 | — | |
| + Interest Income | -3.4 | 0.0 | 0.0 | -5.5 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -0.6 | -0.0 | 0.3 | — | |
| + Other Reconciling Items | 0.3 | 0.0 | 0.2 | -0.3 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 4.2 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Financial Assets — Current | -0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.6 | 0.1 | 0.0 | — | |
| + Other Current Assets | -1.8 | 0.0 | -0.5 | 0.0 | — | |
| + Other Non-current Assets | -0.5 | -2.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.0 | 0.1 | -0.0 | 0.2 | — | |
| + Other Financial Liabilities — Current | 1.5 | -1.6 | -0.0 | -25.0 | — | |
| + Other Current Liabilities | 0.1 | 0.0 | -0.0 | 13.4 | — | |
| + Other Non-current Liabilities | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 4.3 | -2.1 | -3.3 | 66.3 | 65.4 | |
| + Total Adjustments (incl. Working Capital) | 2.8 | -0.9 | 2.2 | -14.4 | — | |
| Cash from Operations (pre-tax) | 7.1 | -3.1 | -1.1 | 51.9 | — | |
| + Interest Received — Operating | 0.0 | -5.3 | -6.1 | 0.0 | — | |
| + Dividends Received — Operating | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Inflows / (Outflows) — Operating | -0.3 | -0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | -0.6 | 0.3 | 0.8 | 16.2 | — | |
| Cash from Operating Activities | 7.4 | -8.6 | -8.0 | 35.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 3.1 | 0.6 | 0.4 | 11.4 | — | |
| + Disp of Fixed Assets | 0.0 | 9.8 | 0.0 | 1.0 | — | |
| + Acq of Investment Property | -10.7 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | -2.6 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 16.7 | 5.8 | 0.5 | 0.2 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | 0.0 | 4.2 | 8.4 | — | |
| + Loans & Advances Made | 2.3 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 3.3 | 5.4 | 6.1 | 5.2 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | -2.4 | 1.8 | -26.0 | — | |
| Cash from Investing Activities | -8.1 | 9.0 | 11.2 | -22.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Buyback / Redemption of Own Shares | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Interest Paid | 0.2 | 0.2 | 0.1 | 0.1 | — | |
| + Other Inflows / (Outflows) — Financing | -0.2 | -0.9 | -0.1 | 0.0 | — | |
| Cash from Financing Activities | -0.4 | -1.1 | -0.3 | -0.2 | — | |
| Net Changes in Cash (pre-FX) | -1.1 | -0.7 | 2.9 | 12.6 | — | |
| Net Changes in Cash | -1.1 | -0.7 | 2.9 | 12.6 | — | |
| Closing Cash | 10.9 | 10.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.4 | -8.9 | -7.6 | 62.4 | 61.4 | |
| EBITDA Margin % | 19.64 | -1,436.59 | -1,320.17 | 82.98 | 81.78 | |
| Free Cash Flow (CFO − Capex) | 4.2 | -9.2 | -8.5 | 24.4 | 24.4 | |
| Free Cash Flow to Equity | — | -10.2 | -8.6 | 24.2 | — | |
| Free Cash Flow per Basic Share | 0.69 | -1.51 | -1.38 | 3.98 | 3.98 | |
| Price to Free Cash Flow | — | — | — | — | 9.17 | |
| Cash Flow to Net Income | 1.20 | 4.02 | 3.17 | 0.73 | — | |
| Cash Paid for Taxes | -0.6 | 0.3 | 0.8 | 16.2 | — | |
| Cash Paid for Interest | 0.2 | 0.2 | 0.1 | 0.1 | — | |