| Tap a line for its trend | Last 12Mto Jun 2026 | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | |||||
|---|---|---|---|---|---|
| — | 17.2 | 17.5 | 18.2 | 17.3 | |
| — | 14.9 | 16.2 | 12.2 | 17.5 | |
| — | −16.8 | −19.3 | −4.8 | −1.0 | |
| — | −0.0 | −0.0 | −0.0 | −0.0 | |
| — | −0.3 | 1.7 | −2.6 | −1.9 | |
| — | 0.7 | −0.1 | −0.7 | 0.8 | |
| — | −0.4 | 1.0 | 0.0 | 0.7 | |
| — | 1.2 | 4.5 | 1.4 | 0.6 | |
Changes in working capital | |||||
| — | −0.0 | −0.3 | −0.1 | 1.3 | |
| — | 3.8 | −3.0 | −0.1 | −2.0 | |
| — | 0.0 | −0.0 | 0.4 | −0.4 | |
| — | −2.4 | −0.2 | −0.7 | −0.0 | |
| — | −0.8 | −1.0 | −1.9 | −5.8 | |
| — | −0.3 | 14.2 | 0.5 | 0.2 | |
| — | −1.4 | 3.2 | 0.2 | −0.4 | |
| — | −0.6 | −0.2 | −2.0 | 2.0 | |
| — | −0.2 | −1.7 | 1.2 | 1.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 0.2 | −0.1 | 0.4 | 0.3 | |
Cash from operating activities | |||||
| 35.8 | 33.7 | 22.1 | 7.5 | −3.1 | |
| — | 14.8 | 32.4 | 21.8 | 30.2 | |
| — | 48.4 | 54.4 | 29.3 | 27.1 | |
| — | 2.8 | 0.1 | 0.4 | −0.2 | |
| — | 45.6 | 54.4 | 28.9 | 27.3 | |
Cash from investing activities | |||||
| — | 3.1 | 5.1 | 9.3 | 4.7 | |
| — | 0.0 | 0.1 | 0.1 | 0.0 | |
| — | 41.1 | 61.0 | 14.4 | 0.9 | |
| — | 37.3 | 52.1 | 66.4 | 25.6 | |
| — | 31.2 | 18.9 | 125 | 0.0 | |
| — | 0.0 | 0.0 | 0.0 | 0.0 | |
| — | 1.2 | 6.2 | 3.4 | 0.3 | |
| — | −36.8 | −26.7 | −78.7 | 20.3 | |
Cash from financing activities | |||||
| — | 0.0 | 0.0 | 160 | 3.4 | |
| — | 2.8 | 4.8 | 115 | 23.8 | |
| — | 14.9 | 16.2 | 12.2 | 16.0 | |
| — | 0.0 | 0.0 | 0.0 | 9.5 | |
| — | −17.6 | −21.0 | 33.0 | −26.9 | |
| — | −8.8 | 6.7 | −16.7 | 20.7 | |
| — | −8.8 | 6.7 | −16.7 | 20.7 | |
| — | — | — | 4.8 | 21.5 | |
Reference items | |||||
| 50.3 | 49.3 | 35.9 | 31.6 | 28.0 | |
| 33.8% | 33.3% | 26.4% | 25.8% | 26.3% | |
| 42.5 | 42.5 | 49.2 | 19.7 | 22.6 | |
| — | 24.9 | 28.2 | 52.7 | — | |
| ₹24.60 | ₹24.60 | ₹28.46 | ₹11.37 | ₹13.04 | |
| 6.73× | — | — | — | — | |
| — | 1.85× | 3.30× | 6.11× | 0.49× | |
| — | 2.8 | 0.1 | 0.4 | −0.2 | |
| — | 14.9 | 16.2 | 12.2 | 16.0 | |
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 | 17.3 | 18.2 | 17.5 | 17.2 | — | |
| + Finance Costs | 17.5 | 12.2 | 16.2 | 14.9 | — | |
| + Interest Income | -1.0 | -4.8 | -19.3 | -16.8 | — | |
| + Dividend Income | -0.0 | -0.0 | -0.0 | -0.0 | — | |
| + Fair Value (Gains) / Losses | -1.9 | -2.6 | 1.7 | -0.3 | — | |
| + Unrealised FX (Gain) / Loss | 0.8 | -0.7 | -0.1 | 0.7 | — | |
| + Other — Cash Effects are Investing / Financing | 0.7 | 0.0 | 1.0 | -0.4 | — | |
| + Other Reconciling Items | 0.6 | 1.4 | 4.5 | 1.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 1.3 | -0.1 | -0.3 | -0.0 | — | |
| + Trade Receivables — Current | -2.0 | -0.1 | -3.0 | 3.8 | — | |
| + Other Financial Assets — Current | -0.4 | 0.4 | -0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.0 | -0.7 | -0.2 | -2.4 | — | |
| + Other Current Assets | -5.8 | -1.9 | -1.0 | -0.8 | — | |
| + Other Non-current Assets | 0.2 | 0.5 | 14.2 | -0.3 | — | |
| + Trade Payables — Current | -0.4 | 0.2 | 3.2 | -1.4 | — | |
| + Other Financial Liabilities — Current | 2.0 | -2.0 | -0.2 | -0.6 | — | |
| + Other Current Liabilities | 1.0 | 1.2 | -1.7 | -0.2 | — | |
| + Provisions — Current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.3 | 0.4 | -0.1 | 0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -3.1 | 7.5 | 22.1 | 33.7 | 35.8 | |
| + Total Adjustments (incl. Working Capital) | 30.2 | 21.8 | 32.4 | 14.8 | — | |
| Cash from Operations (pre-tax) | 27.1 | 29.3 | 54.4 | 48.4 | — | |
| + Income Taxes Paid | -0.2 | 0.4 | 0.1 | 2.8 | — | |
| Cash from Operating Activities | 27.3 | 28.9 | 54.4 | 45.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 4.7 | 9.3 | 5.1 | 3.1 | — | |
| + Disp of Fixed Assets | 0.0 | 0.1 | 0.1 | 0.0 | — | |
| + Acq of Investment Property | 0.9 | 14.4 | 61.0 | 41.1 | — | |
| + Disp of Investment Property | 25.6 | 66.4 | 52.1 | 37.3 | — | |
| + Loans & Advances Made | 0.0 | 124.9 | 18.9 | 31.2 | — | |
| + Dividends Received — Investing | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.3 | 3.4 | 6.2 | 1.2 | — | |
| Cash from Investing Activities | 20.3 | -78.7 | -26.7 | -36.8 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 3.4 | 160.0 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 23.8 | 114.8 | 4.8 | 2.8 | — | |
| + Interest Paid | 16.0 | 12.2 | 16.2 | 14.9 | — | |
| + Other Inflows / (Outflows) — Financing | 9.5 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -26.9 | 33.0 | -21.0 | -17.6 | — | |
| Net Changes in Cash (pre-FX) | 20.7 | -16.7 | 6.7 | -8.8 | — | |
| Net Changes in Cash | 20.7 | -16.7 | 6.7 | -8.8 | — | |
| Closing Cash | 21.5 | 4.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 28.0 | 31.6 | 35.9 | 49.3 | 50.3 | |
| EBITDA Margin % | 26.28 | 25.82 | 26.38 | 33.26 | 33.79 | |
| Free Cash Flow (CFO − Capex) | 22.6 | 19.7 | 49.2 | 42.5 | 42.5 | |
| Free Cash Flow to Equity | — | 52.7 | 28.2 | 24.9 | — | |
| Free Cash Flow per Basic Share | 13.04 | 11.37 | 28.46 | 24.60 | 24.60 | |
| Price to Free Cash Flow | — | — | — | — | 6.73 | |
| Cash Flow to Net Income | 0.49 | 6.11 | 3.30 | 1.85 | — | |
| Cash Paid for Taxes | -0.2 | 0.4 | 0.1 | 2.8 | — | |
| Cash Paid for Interest | 16.0 | 12.2 | 16.2 | 14.9 | — | |