| 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. | |||||
|---|---|---|---|---|---|---|
| — | 247 | 236 | 235 | 213 | ||
| — | 2,836 | 3,383 | 2,188 | 1,438 | ||
| — | 0.2 | −1.0 | −0.5 | 0.4 | ||
Changes in working capital | ||||||
| — | −26,401 | −12,878 | −18,819 | −20,294 | ||
| — | 29,970 | 7,918 | 20,201 | 6,624 | ||
| — | 3,569 | −4,960 | 1,382 | −13,671 | ||
Cash from operating activities | ||||||
| 1,543 | 1,106 | 696 | 1,349 | 1,221 | ||
| — | 6,652 | −1,342 | 3,804 | −12,019 | ||
| — | 7,758 | −646 | 5,152 | −10,798 | ||
| — | 146 | 178 | 197 | 233 | ||
| — | 7,612 | −824 | 4,955 | −11,031 | ||
| — | 7,612 | −824 | 4,955 | −11,031 | ||
Cash from investing activities | ||||||
| — | 235 | 288 | 204 | 244 | ||
| — | 9.7 | 7.6 | 10.2 | 10.8 | ||
| — | −225 | −281 | −193 | −234 | ||
| — | −225 | −281 | −193 | −234 | ||
Cash from financing activities | ||||||
| — | 160 | 38.2 | 79.3 | 0.7 | ||
| — | 3,061 | −450 | 854 | 2,234 | ||
| — | 61.3 | 91.0 | 90.0 | 0.0 | ||
| — | 3,160 | −503 | 843 | 2,235 | ||
| — | 3,160 | −503 | 843 | 2,235 | ||
| — | 10,547 | −1,608 | 5,604 | −9,030 | ||
| — | 10,547 | −1,608 | 5,604 | −9,030 | ||
| — | — | — | 14,126 | 8,522 | ||
Reference items | ||||||
| 7,378 | 7,378 | −1,112 | 4,751 | −11,276 | ||
| ₹119.36 | ₹119.36 | −₹18.00 | ₹76.87 | −₹182.42 | ||
| 3.02× | — | — | — | — | ||
| — | 8.66× | −1.15× | 3.93× | −12.00× | ||
| — | 146 | 178 | 197 | 233 | ||
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 | 213.1 | 234.5 | 235.8 | 246.9 | — | |
| + Other Non-cash Items | 1,437.7 | 2,187.9 | 3,383.4 | 2,835.8 | — | |
| + Other — Cash Effects are Investing / Financing | 0.4 | -0.5 | -1.0 | 0.2 | — | |
| Changes in Working Capital | ||||||
| + Other Current Assets | -20,294.3 | -18,819.0 | -12,878.0 | -26,400.6 | — | |
| + Other Current Liabilities | 6,623.7 | 20,200.7 | 7,917.9 | 29,969.6 | — | |
| Total Working Capital Changes | -13,670.6 | 1,381.7 | -4,960.0 | 3,569.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 1,221.2 | 1,348.7 | 695.8 | 1,106.0 | 1,543.2 | |
| + Total Adjustments (incl. Working Capital) | -12,019.4 | 3,803.7 | -1,341.8 | 6,652.0 | — | |
| Cash from Operations (pre-tax) | -10,798.3 | 5,152.4 | -646.0 | 7,758.0 | — | |
| + Income Taxes Paid | 233.0 | 197.4 | 178.0 | 145.7 | — | |
| Cash from Operating — before Extraordinary Items | -11,031.3 | 4,955.0 | -824.1 | 7,612.3 | — | |
| Cash from Operating Activities | -11,031.3 | 4,955.0 | -824.1 | 7,612.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 244.3 | 203.6 | 288.3 | 234.6 | — | |
| + Disp of Fixed Assets | 10.8 | 10.2 | 7.6 | 9.7 | — | |
| Cash from Investing — before Extraordinary Items | -233.6 | -193.5 | -280.7 | -224.9 | — | |
| Cash from Investing Activities | -233.6 | -193.5 | -280.7 | -224.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 0.7 | 79.3 | 38.2 | 159.8 | — | |
| + Proceeds from Borrowings | 2,234.0 | 853.5 | -450.3 | 3,061.5 | — | |
| + Dividends Paid | 0.0 | 90.0 | 91.0 | 61.3 | — | |
| Cash from Financing — before Extraordinary Items | 2,234.7 | 842.8 | -503.1 | 3,160.0 | — | |
| Cash from Financing Activities | 2,234.7 | 842.8 | -503.1 | 3,160.0 | — | |
| Net Changes in Cash (pre-FX) | -9,030.1 | 5,604.3 | -1,607.9 | 10,547.3 | — | |
| Net Changes in Cash | -9,030.1 | 5,604.3 | -1,607.9 | 10,547.3 | — | |
| Closing Cash | 8,522.0 | 14,126.4 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -11,275.6 | 4,751.4 | -1,112.4 | 7,377.7 | 7,377.7 | |
| Free Cash Flow per Basic Share | -182.42 | 76.87 | -18.00 | 119.36 | 119.36 | |
| Price to Free Cash Flow | — | — | — | — | 3.02 | |
| Cash Flow to Net Income | -12.00 | 3.93 | -1.15 | 8.66 | — | |
| Cash Paid for Taxes | 233.0 | 197.4 | 178.0 | 145.7 | — | |