| 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. | |||||
|---|---|---|---|---|---|---|
| — | 17.8 | 17.0 | 14.8 | 15.3 | ||
| — | −0.6 | −0.6 | −0.6 | −0.4 | ||
Changes in working capital | ||||||
| — | −9.5 | 4.6 | −12.1 | 6.4 | ||
| — | — | −1.3 | — | — | ||
| — | −10.3 | — | 4.7 | −14.1 | ||
| — | 0.0 | — | −14.5 | 0.0 | ||
| — | −4.1 | 5.6 | 0.0 | −3.6 | ||
| — | — | −6.9 | — | — | ||
| — | 8.3 | — | −3.0 | −8.7 | ||
| — | 13.1 | −0.8 | 2.1 | −2.5 | ||
| — | — | 1.2 | — | — | ||
Cash from operating activities | ||||||
| 45.1 | 59.5 | 90.4 | 66.1 | 90.6 | ||
| — | 14.7 | 17.7 | −8.5 | −7.6 | ||
| — | 74.3 | 108 | 57.5 | 83.0 | ||
| — | −5.0 | −3.9 | −2.5 | −1.7 | ||
| — | −8.2 | −3.9 | −3.3 | −4.8 | ||
| — | 0.0 | −0.0 | −0.0 | −0.0 | ||
| — | 12.6 | 16.2 | 17.0 | 24.2 | ||
| — | — | 91.9 | — | — | ||
| — | 64.9 | 91.9 | 41.3 | 61.9 | ||
Cash from investing activities | ||||||
| — | 236 | 36.3 | 28.3 | 37.8 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
| — | 5.0 | 3.9 | 2.5 | 1.7 | ||
| — | 91.3 | −81.1 | 0.0 | 0.0 | ||
| — | — | −114 | — | — | ||
| — | −140 | −114 | −25.6 | −36.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | — | 0.0 | 9.0 | ||
| — | 99.9 | 43.7 | 9.1 | 0.0 | ||
| — | 2.3 | 2.2 | 6.6 | 24.4 | ||
| — | 14.9 | — | 0.0 | 0.0 | ||
| — | 8.2 | 3.9 | 3.3 | 4.8 | ||
| — | 0.0 | 14.9 | 14.9 | 5.4 | ||
| — | — | 22.6 | — | — | ||
| — | 74.5 | 22.6 | −15.7 | −25.7 | ||
| — | −0.7 | 1.0 | −0.0 | 0.3 | ||
| — | −0.7 | 1.0 | −0.0 | 0.3 | ||
| — | — | — | 0.8 | 0.3 | ||
Reference items | ||||||
| 68.5 | 80.8 | 107 | 81.8 | 109 | ||
| 10.4% | 12.5% | 16.3% | 12.4% | 13.6% | ||
| −172 | −172 | 55.7 | 13.0 | 24.2 | ||
| — | — | — | 12.2 | — | ||
| −₹57.48 | −₹57.48 | ₹18.65 | ₹4.36 | ₹8.10 | ||
| — | 1.47× | 1.37× | 0.84× | 0.92× | ||
| — | 12.6 | 16.2 | 17.0 | 24.2 | ||
| — | 8.2 | 3.9 | 3.3 | 4.8 | ||
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 | 15.3 | 14.8 | 17.0 | 17.8 | — | |
| + Other Reconciling Items | -0.4 | -0.6 | -0.6 | -0.6 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 6.4 | -12.1 | 4.6 | -9.5 | — | |
| + Trade Receivables | — | — | -1.3 | — | — | |
| + Trade Receivables — Current | -14.1 | 4.7 | — | -10.3 | — | |
| + Trade Receivables — Non-current | 0.0 | -14.5 | — | 0.0 | — | |
| + Other Current Assets | -3.6 | 0.0 | 5.6 | -4.1 | — | |
| + Trade Payables | — | — | -6.9 | — | — | |
| + Trade Payables — Current | -8.7 | -3.0 | — | 8.3 | — | |
| + Other Current Liabilities | -2.5 | 2.1 | -0.8 | 13.1 | — | |
| Total Working Capital Changes | — | — | 1.2 | — | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 90.6 | 66.1 | 90.4 | 59.5 | 45.1 | |
| + Total Adjustments (incl. Working Capital) | -7.6 | -8.5 | 17.7 | 14.7 | — | |
| Cash from Operations (pre-tax) | 83.0 | 57.5 | 108.1 | 74.3 | — | |
| + Interest Received — Operating | -1.7 | -2.5 | -3.9 | -5.0 | — | |
| + Interest Paid — Operating | -4.8 | -3.3 | -3.9 | -8.2 | — | |
| + Other Inflows / (Outflows) — Operating | -0.0 | -0.0 | -0.0 | 0.0 | — | |
| + Income Taxes Paid | 24.2 | 17.0 | 16.2 | 12.6 | — | |
| Cash from Operating — before Extraordinary Items | — | — | 91.9 | — | — | |
| Cash from Operating Activities | 61.9 | 41.3 | 91.9 | 64.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 37.8 | 28.3 | 36.3 | 236.5 | — | |
| + Disp of Fixed Assets | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 1.7 | 2.5 | 3.9 | 5.0 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | -81.1 | 91.3 | — | |
| Cash from Investing — before Extraordinary Items | — | — | -113.5 | — | — | |
| Cash from Investing Activities | -36.0 | -25.6 | -113.5 | -140.2 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 9.0 | 0.0 | — | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 9.1 | 43.7 | 99.9 | — | |
| + Repayment of Borrowings | 24.4 | 6.6 | 2.2 | 2.3 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | — | 14.9 | — | |
| + Interest Paid | 4.8 | 3.3 | 3.9 | 8.2 | — | |
| + Dividends Paid | 5.4 | 14.9 | 14.9 | 0.0 | — | |
| Cash from Financing — before Extraordinary Items | — | — | 22.6 | — | — | |
| Cash from Financing Activities | -25.7 | -15.7 | 22.6 | 74.5 | — | |
| Net Changes in Cash (pre-FX) | 0.3 | -0.0 | 1.0 | -0.7 | — | |
| Net Changes in Cash | 0.3 | -0.0 | 1.0 | -0.7 | — | |
| Closing Cash | 0.3 | 0.8 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 109.2 | 81.8 | 107.1 | 80.8 | 68.5 | |
| EBITDA Margin % | 13.60 | 12.43 | 16.25 | 12.46 | 10.45 | |
| Free Cash Flow (CFO − Capex) | 24.2 | 13.0 | 55.7 | -171.6 | -171.6 | |
| Free Cash Flow to Equity | — | 12.2 | — | — | — | |
| Free Cash Flow per Basic Share | 8.10 | 4.36 | 18.65 | -57.48 | -57.48 | |
| Cash Flow to Net Income | 0.92 | 0.84 | 1.37 | 1.47 | — | |
| Cash Paid for Taxes | 24.2 | 17.0 | 16.2 | 12.6 | — | |
| Cash Paid for Interest | 4.8 | 3.3 | 3.9 | 8.2 | — | |