| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.4 | 1.5 | 2.6 | 5.9 | ||
| — | −19.7 | −20.6 | −18.3 | −10.4 | ||
| — | −0.4 | −0.4 | −0.3 | −0.3 | ||
| — | −2.4 | −3.6 | −3.4 | −2.2 | ||
| — | 0.0 | 0.0 | 0.0 | −7.9 | ||
Changes in working capital | ||||||
| — | 0.1 | 0.1 | 0.1 | −0.1 | ||
| — | 1.0 | −3.1 | −0.2 | 10.5 | ||
| — | 0.0 | −0.1 | −0.5 | 0.0 | ||
| — | −22.3 | 15.6 | 10.3 | 14.5 | ||
Cash from operating activities | ||||||
| 12.6 | 14.1 | 11.5 | 15.8 | 17.8 | ||
| — | −42.4 | −10.7 | −9.8 | 10.0 | ||
| — | −28.3 | 0.8 | 6.1 | 27.8 | ||
| — | 7.4 | 3.8 | 4.1 | 5.0 | ||
| — | −35.7 | −3.0 | 2.0 | 22.8 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.2 | 6.0 | 0.0 | ||
| — | 15.0 | 0.0 | 3.4 | 169 | ||
| — | 17.5 | 6.5 | 0.2 | 289 | ||
| — | 0.4 | 0.4 | 0.3 | 0.3 | ||
| — | 1.4 | 1.7 | 1.2 | 11.6 | ||
| — | 36.2 | 0.0 | −1.0 | −150 | ||
| — | 40.6 | 8.7 | 3.3 | −18.6 | ||
Cash from financing activities | ||||||
| — | 5.3 | 5.3 | 5.4 | 4.6 | ||
| — | −5.3 | −5.3 | −5.4 | −4.6 | ||
| — | −0.5 | 0.3 | −0.1 | −0.4 | ||
| — | −0.5 | 0.3 | −0.1 | −0.4 | ||
| — | — | — | 1.0 | 1.1 | ||
Reference items | ||||||
| −9.5 | −7.7 | −11.9 | −6.2 | 2.8 | ||
| −25.1% | −17.0% | −24.1% | −10.6% | 4.2% | ||
| −35.7 | −35.7 | −3.0 | 2.0 | 22.8 | ||
| −₹23.64 | −₹23.64 | −₹2.01 | ₹1.34 | ₹15.11 | ||
| — | −2.88× | −0.25× | 0.15× | 1.30× | ||
| — | 7.4 | 3.8 | 4.1 | 5.0 | ||
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 | 5.9 | 2.6 | 1.5 | 1.4 | — | |
| + Interest Income | -10.4 | -18.3 | -20.6 | -19.7 | — | |
| + Dividend Income | -0.3 | -0.3 | -0.4 | -0.4 | — | |
| + Other — Cash Effects are Investing / Financing | -2.2 | -3.4 | -3.6 | -2.4 | — | |
| + Other Reconciling Items | -7.9 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -0.1 | 0.1 | 0.1 | 0.1 | — | |
| + Trade Receivables — Current | 10.5 | -0.2 | -3.1 | 1.0 | — | |
| + Other Non-current Assets | 0.0 | -0.5 | -0.1 | 0.0 | — | |
| + Trade Payables — Current | 14.5 | 10.3 | 15.6 | -22.3 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 17.8 | 15.8 | 11.5 | 14.1 | 12.6 | |
| + Total Adjustments (incl. Working Capital) | 10.0 | -9.8 | -10.7 | -42.4 | — | |
| Cash from Operations (pre-tax) | 27.8 | 6.1 | 0.8 | -28.3 | — | |
| + Income Taxes Paid | 5.0 | 4.1 | 3.8 | 7.4 | — | |
| Cash from Operating Activities | 22.8 | 2.0 | -3.0 | -35.7 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | 0.0 | 6.0 | 0.2 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 169.5 | 3.4 | 0.0 | 15.0 | — | |
| + Sale of Investments (Equity / Debt) | 289.0 | 0.2 | 6.5 | 17.5 | — | |
| + Dividends Received — Investing | 0.3 | 0.3 | 0.4 | 0.4 | — | |
| + Interest Received — Investing | 11.6 | 1.2 | 1.7 | 1.4 | — | |
| + Other Inflows / (Outflows) — Investing | -150.0 | -1.0 | 0.0 | 36.2 | — | |
| Cash from Investing Activities | -18.6 | 3.3 | 8.7 | 40.6 | — | |
| Cash from Financing Activities | ||||||
| + Dividends Paid | 4.6 | 5.4 | 5.3 | 5.3 | — | |
| Cash from Financing Activities | -4.6 | -5.4 | -5.3 | -5.3 | — | |
| Net Changes in Cash (pre-FX) | -0.4 | -0.1 | 0.3 | -0.5 | — | |
| Net Changes in Cash | -0.4 | -0.1 | 0.3 | -0.5 | — | |
| Closing Cash | 1.1 | 1.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 2.8 | -6.2 | -11.9 | -7.7 | -9.5 | |
| EBITDA Margin % | 4.17 | -10.59 | -24.05 | -16.97 | -25.07 | |
| Free Cash Flow (CFO − Capex) | 22.8 | 2.0 | -3.0 | -35.7 | -35.7 | |
| Free Cash Flow per Basic Share | 15.11 | 1.34 | -2.01 | -23.64 | -23.64 | |
| Cash Flow to Net Income | 1.30 | 0.15 | -0.25 | -2.88 | — | |
| Cash Paid for Taxes | 5.0 | 4.1 | 3.8 | 7.4 | — | |