| 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. | |||||
|---|---|---|---|---|---|---|
| — | 14.8 | 14.7 | 10.1 | 9.8 | ||
| — | 24.9 | 24.1 | 19.6 | 13.9 | ||
| — | 0.0 | −2.1 | −3.9 | −3.1 | ||
| — | 0.0 | −0.2 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −4.6 | −1.2 | −4.9 | ||
Changes in working capital | ||||||
| — | −30.3 | −15.3 | −8.6 | −0.8 | ||
| — | 7.9 | −11.4 | 1.3 | −1.7 | ||
| — | −29.5 | −4.6 | 1.0 | −0.4 | ||
| — | −0.3 | 0.0 | 0.0 | 0.0 | ||
| — | 3.9 | −7.4 | −4.8 | −11.8 | ||
| — | −3.4 | 13.3 | 2.4 | −10.9 | ||
| — | 3.0 | −1.3 | −1.9 | −1.2 | ||
| — | 0.0 | −0.6 | 0.0 | 0.0 | ||
| — | 27.9 | 1.5 | −2.1 | −5.7 | ||
| — | 1.7 | 0.8 | 0.5 | 0.1 | ||
| — | 0.0 | −0.1 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 5.2 | 4.8 | 3.7 | 5.6 | 16.7 | ||
| — | 20.6 | 6.6 | 12.3 | −16.7 | ||
| — | 25.4 | 10.3 | 18.0 | −0.0 | ||
| — | −1.1 | 0.0 | 0.0 | 0.0 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 2.6 | −0.5 | 0.0 | 0.0 | ||
| — | 21.6 | 10.8 | 18.0 | −0.0 | ||
Cash from investing activities | ||||||
| — | 0.8 | 8.7 | 92.6 | 53.9 | ||
| — | 0.0 | 0.1 | 0.0 | 0.5 | ||
| — | 0.5 | 2.3 | 3.9 | 3.1 | ||
| — | −1.6 | 39.2 | 7.2 | −0.5 | ||
| — | −1.8 | 32.9 | −81.5 | −50.7 | ||
Cash from financing activities | ||||||
| — | 6.8 | −10.8 | 84.0 | 71.5 | ||
| — | 1.1 | 6.9 | 1.5 | 0.0 | ||
| — | 1.1 | 1.0 | 1.2 | 1.2 | ||
| — | 24.2 | 24.0 | 19.6 | 13.7 | ||
| — | 0.4 | 0.8 | 1.9 | 1.9 | ||
| — | −20.0 | −43.4 | 59.8 | 54.7 | ||
| — | −0.2 | 0.3 | −3.8 | 4.0 | ||
| — | −0.2 | 0.3 | −3.8 | 4.0 | ||
| — | — | — | 0.3 | 4.0 | ||
Reference items | ||||||
| 40.8 | 40.7 | 32.3 | 31.1 | 34.2 | ||
| 11.1% | 11.3% | 9.0% | 8.5% | 9.4% | ||
| 20.9 | 20.9 | 2.1 | −74.6 | −53.9 | ||
| — | 2.4 | −39.5 | −11.8 | — | ||
| ₹27.66 | ₹27.66 | ₹2.82 | −₹98.96 | −₹71.48 | ||
| 3.84× | — | — | — | — | ||
| — | 4.11× | 2.67× | 5.59× | −0.00× | ||
| — | 2.6 | −0.5 | 0.0 | 0.0 | ||
| — | 24.2 | 24.0 | 19.6 | 13.7 | ||
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 | 9.8 | 10.1 | 14.7 | 14.8 | — | |
| + Finance Costs | 13.9 | 19.6 | 24.1 | 24.9 | — | |
| + Interest Income | -3.1 | -3.9 | -2.1 | 0.0 | — | |
| + Fair Value (Gains) / Losses | 0.0 | 0.0 | -0.2 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| + Other Reconciling Items | -4.9 | -1.2 | -4.6 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -0.8 | -8.6 | -15.3 | -30.3 | — | |
| + Trade Receivables — Current | -1.7 | 1.3 | -11.4 | 7.9 | — | |
| + Other Financial Assets — Current | -0.4 | 1.0 | -4.6 | -29.5 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 0.0 | -0.3 | — | |
| + Other Current Assets | -11.8 | -4.8 | -7.4 | 3.9 | — | |
| + Trade Payables — Current | -10.9 | 2.4 | 13.3 | -3.4 | — | |
| + Other Financial Liabilities — Current | -1.2 | -1.9 | -1.3 | 3.0 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | -0.6 | 0.0 | — | |
| + Other Current Liabilities | -5.7 | -2.1 | 1.5 | 27.9 | — | |
| + Provisions — Current | 0.1 | 0.5 | 0.8 | 1.7 | — | |
| + Provisions — Non-current | 0.0 | 0.0 | -0.1 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 16.7 | 5.6 | 3.7 | 4.8 | 5.2 | |
| + Total Adjustments (incl. Working Capital) | -16.7 | 12.3 | 6.6 | 20.6 | — | |
| Cash from Operations (pre-tax) | -0.0 | 18.0 | 10.3 | 25.4 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -1.1 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Income Taxes Paid | 0.0 | 0.0 | -0.5 | 2.6 | — | |
| Cash from Operating Activities | -0.0 | 18.0 | 10.8 | 21.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 53.9 | 92.6 | 8.7 | 0.8 | — | |
| + Disp of Fixed Assets | 0.5 | 0.0 | 0.1 | 0.0 | — | |
| + Interest Received — Investing | 3.1 | 3.9 | 2.3 | 0.5 | — | |
| + Other Inflows / (Outflows) — Investing | -0.5 | 7.2 | 39.2 | -1.6 | — | |
| Cash from Investing Activities | -50.7 | -81.5 | 32.9 | -1.8 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 71.5 | 84.0 | -10.8 | 6.8 | — | |
| + Repayment of Borrowings | 0.0 | 1.5 | 6.9 | 1.1 | — | |
| + Payment of Lease Liabilities | 1.2 | 1.2 | 1.0 | 1.1 | — | |
| + Interest Paid | 13.7 | 19.6 | 24.0 | 24.2 | — | |
| + Dividends Paid | 1.9 | 1.9 | 0.8 | 0.4 | — | |
| Cash from Financing Activities | 54.7 | 59.8 | -43.4 | -20.0 | — | |
| Net Changes in Cash (pre-FX) | 4.0 | -3.8 | 0.3 | -0.2 | — | |
| Net Changes in Cash | 4.0 | -3.8 | 0.3 | -0.2 | — | |
| Closing Cash | 4.0 | 0.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 34.2 | 31.1 | 32.3 | 40.7 | 40.8 | |
| EBITDA Margin % | 9.38 | 8.46 | 9.00 | 11.25 | 11.06 | |
| Free Cash Flow (CFO − Capex) | -53.9 | -74.6 | 2.1 | 20.9 | 20.9 | |
| Free Cash Flow to Equity | — | -11.8 | -39.5 | 2.4 | — | |
| Free Cash Flow per Basic Share | -71.48 | -98.96 | 2.82 | 27.66 | 27.66 | |
| Price to Free Cash Flow | — | — | — | — | 3.84 | |
| Cash Flow to Net Income | -0.00 | 5.59 | 2.67 | 4.11 | — | |
| Cash Paid for Taxes | 0.0 | 0.0 | -0.5 | 2.6 | — | |
| Cash Paid for Interest | 13.7 | 19.6 | 24.0 | 24.2 | — | |