| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1,010 | 1,096 | 1,257 | 1,244 | ||
| — | 640 | 333 | 0.0 | 0.0 | ||
| — | 1,666 | 2,056 | 2,451 | 2,527 | ||
| — | −238 | 0.0 | 0.0 | −57.7 | ||
| — | −7.3 | 0.0 | −2.5 | −63.7 | ||
| — | 6.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.2 | 4.7 | −1.0 | 0.0 | ||
| — | −68.5 | −3,549 | −2,120 | 0.0 | ||
| — | 0.0 | −2.7 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −184 | ||
Changes in working capital | ||||||
| — | −89.9 | −28.2 | −38.3 | −103 | ||
| — | 255 | 133 | −41.0 | 534 | ||
| — | 0.0 | 197 | 186 | 0.0 | ||
| — | 66.9 | 37.9 | −115 | 330 | ||
| — | −10.4 | −53.5 | −57.9 | 28.7 | ||
| — | 0.0 | −530 | 77.8 | 0.0 | ||
| — | −204 | −642 | 41.5 | 109 | ||
| — | 0.0 | 0.0 | 0.0 | 16.1 | ||
| — | 0.0 | 0.0 | 3,633 | 0.0 | ||
Cash from operating activities | ||||||
| −101 | −145 | 3,047 | −2,028 | −297 | ||
| — | 3,026 | −946 | 5,271 | 4,379 | ||
| — | 2,881 | 2,101 | 3,243 | 4,082 | ||
| — | 0.0 | −122 | −53.8 | 0.0 | ||
| — | 0.0 | −8.0 | 18.8 | −0.0 | ||
| — | 56.6 | 32.8 | 34.0 | 57.9 | ||
| — | 2,824 | 1,938 | 3,174 | 4,024 | ||
Cash from investing activities | ||||||
| — | 116 | 0.0 | 0.0 | 384 | ||
| — | 0.0 | 153 | 51.5 | 0.0 | ||
| — | 0.0 | 0.0 | −32.2 | 36.4 | ||
| — | 200 | 264 | 0.0 | 0.0 | ||
| — | 20.4 | 39.2 | 0.0 | 0.0 | ||
| — | 0.0 | 2.8 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 426 | 0.0 | ||
| — | 0.6 | 300 | 0.0 | −58.4 | ||
| — | 82.8 | 92.2 | 45.1 | 52.4 | ||
| — | 0.0 | 132 | 169 | 0.0 | ||
| — | −212 | 451 | −192 | −354 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 240 | 0.0 | ||
| — | 49.5 | 494 | 0.0 | 80.0 | ||
| — | 5,202 | 2,632 | 0.0 | 874 | ||
| — | 5,888 | 4,124 | 1,370 | 2,740 | ||
| — | 1,191 | 1,438 | 1,450 | 1,837 | ||
| — | 0.0 | 0.0 | −154 | 0.0 | ||
| — | −1,828 | −2,435 | −2,734 | −3,623 | ||
| — | 785 | −46.4 | 248 | 46.4 | ||
| — | 785 | −46.4 | 248 | 46.4 | ||
| — | — | — | 486 | 239 | ||
Reference items | ||||||
| 2,361 | 2,363 | 2,108 | 1,157 | 1,885 | ||
| 30.7% | 31.0% | 27.8% | 14.7% | 25.0% | ||
| 2,708 | 2,708 | 1,938 | 3,174 | 3,639 | ||
| — | 1,176 | −3,113 | −746 | — | ||
| ₹6.55 | ₹6.55 | ₹4.69 | ₹7.67 | ₹8.80 | ||
| 2.90× | — | — | — | — | ||
| — | −8.38× | 0.66× | −1.53× | −9.99× | ||
| — | 56.6 | 32.8 | 34.0 | 57.9 | ||
| — | 1,191 | 1,438 | 1,450 | 1,837 | ||
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 | 1,243.8 | 1,256.8 | 1,096.0 | 1,009.9 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 333.1 | 639.6 | — | |
| + Finance Costs | 2,526.6 | 2,451.3 | 2,055.9 | 1,666.2 | — | |
| + Interest Income | -57.7 | 0.0 | 0.0 | -238.0 | — | |
| + Fair Value (Gains) / Losses | -63.7 | -2.5 | 0.0 | -7.3 | — | |
| + Share-based Payments | 0.0 | 0.0 | 0.0 | 6.1 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | -1.0 | 4.7 | 0.2 | — | |
| + Other Non-cash Items | 0.0 | -2,119.7 | -3,548.8 | -68.5 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 0.0 | -2.7 | 0.0 | — | |
| + Other Reconciling Items | -183.9 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -102.9 | -38.3 | -28.2 | -89.9 | — | |
| + Trade Receivables — Current | 533.6 | -41.0 | 133.2 | 255.4 | — | |
| + Other Financial Assets — Current | 0.0 | 186.5 | 197.0 | 0.0 | — | |
| + Other Current Assets | 329.7 | -115.3 | 37.9 | 66.9 | — | |
| + Trade Payables — Current | 28.7 | -57.9 | -53.5 | -10.4 | — | |
| + Other Financial Liabilities — Current | 0.0 | 77.8 | -529.6 | 0.0 | — | |
| + Other Current Liabilities | 108.7 | 41.5 | -641.5 | -204.3 | — | |
| + Other Non-current Liabilities | 16.1 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | 3,633.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -297.5 | -2,028.2 | 3,047.3 | -144.9 | -101.3 | |
| + Total Adjustments (incl. Working Capital) | 4,379.1 | 5,271.1 | -946.4 | 3,025.8 | — | |
| Cash from Operations (pre-tax) | 4,081.7 | 3,242.9 | 2,100.9 | 2,880.9 | — | |
| + Interest Received — Operating | 0.0 | -53.8 | -122.2 | 0.0 | — | |
| + Other Inflows / (Outflows) — Operating | -0.0 | 18.8 | -8.0 | 0.0 | — | |
| + Income Taxes Paid | 57.9 | 34.0 | 32.8 | 56.6 | — | |
| Cash from Operating Activities | 4,023.7 | 3,173.9 | 1,937.9 | 2,824.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 384.5 | 0.0 | 0.0 | 115.9 | — | |
| + Disp of Fixed Assets | 0.0 | 51.5 | 153.1 | 0.0 | — | |
| + Disp of Investment Property | 36.4 | -32.2 | 0.0 | 0.0 | — | |
| + Acq of Other Long-term Assets | 0.0 | 0.0 | 263.6 | 199.8 | — | |
| + Disp of Other Long-term Assets | 0.0 | 0.0 | 39.2 | 20.4 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 2.8 | 0.0 | — | |
| + Loans & Advances Made | 0.0 | 425.7 | 0.0 | 0.0 | — | |
| + Loans & Advances Repaid | -58.4 | 0.0 | 300.0 | 0.6 | — | |
| + Interest Received — Investing | 52.4 | 45.1 | 92.2 | 82.8 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 169.3 | 132.4 | 0.0 | — | |
| Cash from Investing Activities | -354.2 | -192.2 | 450.7 | -211.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 240.0 | 0.0 | 0.0 | — | |
| + Proceeds from Other Equity Instruments | 80.0 | 0.0 | 494.1 | 49.5 | — | |
| + Proceeds from Borrowings | 874.4 | 0.0 | 2,632.4 | 5,201.9 | — | |
| + Repayment of Borrowings | 2,740.0 | 1,370.3 | 4,123.6 | 5,888.0 | — | |
| + Interest Paid | 1,837.5 | 1,449.9 | 1,437.9 | 1,191.2 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | -154.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -3,623.1 | -2,734.2 | -2,435.0 | -1,827.8 | — | |
| Net Changes in Cash (pre-FX) | 46.4 | 247.5 | -46.4 | 784.7 | — | |
| Net Changes in Cash | 46.4 | 247.5 | -46.4 | 784.7 | — | |
| Closing Cash | 238.7 | 486.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 1,885.0 | 1,157.3 | 2,108.3 | 2,363.3 | 2,360.7 | |
| EBITDA Margin % | 24.99 | 14.66 | 27.80 | 31.02 | 30.70 | |
| Free Cash Flow (CFO − Capex) | 3,639.3 | 3,173.9 | 1,937.9 | 2,708.4 | 2,708.4 | |
| Free Cash Flow to Equity | — | -746.2 | -3,112.7 | 1,176.2 | — | |
| Free Cash Flow per Basic Share | 8.80 | 7.67 | 4.69 | 6.55 | 6.55 | |
| Price to Free Cash Flow | — | — | — | — | 2.90 | |
| Cash Flow to Net Income | -9.99 | -1.53 | 0.66 | -8.38 | — | |
| Cash Paid for Taxes | 57.9 | 34.0 | 32.8 | 56.6 | — | |
| Cash Paid for Interest | 1,837.5 | 1,449.9 | 1,437.9 | 1,191.2 | — | |