| 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. | |||||
|---|---|---|---|---|---|---|
| — | 57,688 | 53,136 | 50,832 | 40,319 | ||
| — | 27,061 | 24,269 | 23,118 | 19,571 | ||
| — | −13,302 | −12,410 | −10,745 | −11,240 | ||
| — | −9,100 | −504 | −89.0 | −38.0 | ||
| — | 6,518 | −2,182 | −1,330 | −3,680 | ||
| — | −2,803 | −1,422 | −1,743 | 1,187 | ||
Changes in working capital | ||||||
| — | −20,790 | 3,134 | −12,756 | −32,228 | ||
| — | −53,322 | −17,837 | −15,674 | 13,194 | ||
| — | 86,609 | 38,427 | 34,796 | −600 | ||
Cash from operating activities | ||||||
| 1,16,646 | 1,23,162 | 1,06,017 | 1,04,727 | 94,046 | ||
| — | 78,559 | 84,611 | 66,409 | 26,485 | ||
| — | 2,01,721 | 1,90,628 | 1,70,749 | 1,21,329 | ||
| — | 9,608 | 11,925 | 11,961 | 6,297 | ||
| — | 1,92,113 | 1,78,703 | 1,58,788 | 1,15,032 | ||
Cash from investing activities | ||||||
| — | 1,22,916 | 1,39,967 | 1,52,883 | 1,40,988 | ||
| — | 826 | 2,343 | 15,307 | 9,186 | ||
| — | 9,88,777 | 6,84,340 | 5,14,380 | 4,71,822 | ||
| — | 9,91,876 | 6,72,558 | 5,31,355 | 5,01,266 | ||
| — | 9,100 | 612 | 75.0 | 20.0 | ||
| — | 13,538 | 15,833 | 10,648 | 11,103 | ||
| — | −4,736 | −4,574 | −4,423 | 0.0 | ||
| — | −1,01,089 | −1,37,535 | −1,14,301 | −91,235 | ||
Cash from financing activities | ||||||
| — | 0.0 | 22.0 | 7.0 | 40.0 | ||
| — | 0.0 | 0.0 | 20,915 | 479 | ||
| — | 38,871 | 51,002 | 44,317 | 67,134 | ||
| — | 36,052 | 31,755 | 35,055 | 29,059 | ||
| — | 6,508 | 2,956 | 2,483 | 1,406 | ||
| — | 39,981 | 41,024 | 37,173 | 21,650 | ||
| — | 7,879 | 7,180 | 6,089 | 5,083 | ||
| — | 0.0 | 0.0 | −1,085 | 0.0 | ||
| — | −51,549 | −31,891 | −16,646 | 10,455 | ||
| — | 39,475 | 9,277 | 27,841 | 34,252 | ||
| — | 39,475 | 9,277 | 27,841 | 34,252 | ||
| — | 1,45,977 | 1,06,502 | 97,225 | 68,664 | ||
Reference items | ||||||
| 1,83,561 | 1,78,949 | 1,65,444 | 1,62,233 | 1,42,162 | ||
| 16.1% | 16.6% | 16.9% | 17.7% | 16.0% | ||
| 69,197 | 69,197 | 38,736 | 5,905 | −25,956 | ||
| — | 56,107 | 20,620 | −20,612 | — | ||
| ₹51.14 | ₹51.14 | ₹28.63 | ₹4.36 | −₹19.18 | ||
| 22.65× | — | — | — | — | ||
| — | 2.01× | 2.20× | 2.01× | 1.55× | ||
| — | 9,608 | 11,925 | 11,961 | 6,297 | ||
| — | 39,981 | 41,024 | 37,173 | 21,650 | ||
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 | 40,319.0 | 50,832.0 | 53,136.0 | 57,688.0 | — | |
| + Finance Costs | 19,571.0 | 23,118.0 | 24,269.0 | 27,061.0 | — | |
| + Interest Income | -11,240.0 | -10,745.0 | -12,410.0 | -13,302.0 | — | |
| + Dividend Income | -38.0 | -89.0 | -504.0 | -9,100.0 | — | |
| + Unrealised FX (Gain) / Loss | -3,680.0 | -1,330.0 | -2,182.0 | 6,518.0 | — | |
| + Other — Cash Effects are Investing / Financing | 1,187.0 | -1,743.0 | -1,422.0 | -2,803.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -32,228.0 | -12,756.0 | 3,134.0 | -20,790.0 | — | |
| + Trade Receivables — Current | 13,194.0 | -15,674.0 | -17,837.0 | -53,322.0 | — | |
| + Trade Payables — Current | -600.0 | 34,796.0 | 38,427.0 | 86,609.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 94,046.0 | 1,04,727.0 | 1,06,017.0 | 1,23,162.0 | 1,16,646.0 | |
| + Total Adjustments (incl. Working Capital) | 26,485.0 | 66,409.0 | 84,611.0 | 78,559.0 | — | |
| Cash from Operations (pre-tax) | 1,21,329.0 | 1,70,749.0 | 1,90,628.0 | 2,01,721.0 | — | |
| + Income Taxes Paid | 6,297.0 | 11,961.0 | 11,925.0 | 9,608.0 | — | |
| Cash from Operating Activities | 1,15,032.0 | 1,58,788.0 | 1,78,703.0 | 1,92,113.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1,40,988.0 | 1,52,883.0 | 1,39,967.0 | 1,22,916.0 | — | |
| + Disp of Fixed Assets | 9,186.0 | 15,307.0 | 2,343.0 | 826.0 | — | |
| + Purchase of Investments (Equity / Debt) | 4,71,822.0 | 5,14,380.0 | 6,84,340.0 | 9,88,777.0 | — | |
| + Sale of Investments (Equity / Debt) | 5,01,266.0 | 5,31,355.0 | 6,72,558.0 | 9,91,876.0 | — | |
| + Dividends Received — Investing | 20.0 | 75.0 | 612.0 | 9,100.0 | — | |
| + Interest Received — Investing | 11,103.0 | 10,648.0 | 15,833.0 | 13,538.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | -4,423.0 | -4,574.0 | -4,736.0 | — | |
| Cash from Investing Activities | -91,235.0 | -1,14,301.0 | -1,37,535.0 | -1,01,089.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 40.0 | 7.0 | 22.0 | 0.0 | — | |
| + Proceeds — Change in Ownership of Subsidiaries | 479.0 | 20,915.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 67,134.0 | 44,317.0 | 51,002.0 | 38,871.0 | — | |
| + Repayment of Borrowings | 29,059.0 | 35,055.0 | 31,755.0 | 36,052.0 | — | |
| + Payment of Lease Liabilities | 1,406.0 | 2,483.0 | 2,956.0 | 6,508.0 | — | |
| + Interest Paid | 21,650.0 | 37,173.0 | 41,024.0 | 39,981.0 | — | |
| + Dividends Paid | 5,083.0 | 6,089.0 | 7,180.0 | 7,879.0 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | -1,085.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 10,455.0 | -16,646.0 | -31,891.0 | -51,549.0 | — | |
| Net Changes in Cash (pre-FX) | 34,252.0 | 27,841.0 | 9,277.0 | 39,475.0 | — | |
| Net Changes in Cash | 34,252.0 | 27,841.0 | 9,277.0 | 39,475.0 | — | |
| Closing Cash | 68,664.0 | 97,225.0 | 1,06,502.0 | 1,45,977.0 | — | |
| Reference Items | ||||||
| EBITDA | 1,42,162.0 | 1,62,233.0 | 1,65,444.0 | 1,78,949.0 | 1,83,561.0 | |
| EBITDA Margin % | 15.95 | 17.74 | 16.88 | 16.64 | 16.12 | |
| Free Cash Flow (CFO − Capex) | -25,956.0 | 5,905.0 | 38,736.0 | 69,197.0 | 69,197.0 | |
| Free Cash Flow to Equity | — | -20,612.0 | 20,620.0 | 56,107.0 | — | |
| Free Cash Flow per Basic Share | -19.18 | 4.36 | 28.63 | 51.14 | 51.14 | |
| Price to Free Cash Flow | — | — | — | — | 22.65 | |
| Cash Flow to Net Income | 1.55 | 2.01 | 2.20 | 2.01 | — | |
| Cash Paid for Taxes | 6,297.0 | 11,961.0 | 11,925.0 | 9,608.0 | — | |
| Cash Paid for Interest | 21,650.0 | 37,173.0 | 41,024.0 | 39,981.0 | — | |