| 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. | |||||
|---|---|---|---|---|---|---|
| — | 29.8 | 25.0 | 27.9 | 29.6 | ||
| — | 0.0 | 5.1 | 0.0 | 0.0 | ||
| — | 7.4 | 10.2 | 5.8 | 4.8 | ||
| — | −3.3 | −3.2 | −4.2 | −5.2 | ||
| — | −0.7 | 0.0 | −0.2 | −0.1 | ||
| — | 0.0 | −0.3 | −12.5 | 0.0 | ||
| — | −6.2 | 0.8 | 0.4 | 4.9 | ||
| — | 78.4 | 0.0 | 0.0 | 1.9 | ||
| — | 0.0 | −0.1 | 1.4 | 0.0 | ||
| — | −12.5 | 0.0 | 0.0 | −4.4 | ||
Changes in working capital | ||||||
| — | −3.4 | −15.2 | 13.6 | 10.9 | ||
| — | 3.3 | −3.3 | −31.8 | 37.7 | ||
| — | −0.1 | 0.0 | 0.0 | 13.8 | ||
| — | 0.0 | 0.0 | 0.0 | 1.6 | ||
| — | −12.0 | −5.7 | −10.2 | −0.1 | ||
| — | 0.0 | −7.4 | −2.3 | −0.8 | ||
| — | 4.3 | −6.8 | 7.3 | −11.6 | ||
| — | 0.0 | 0.0 | 0.0 | −1.2 | ||
| — | 11.6 | 2.7 | 1.8 | 0.0 | ||
Cash from operating activities | ||||||
| 6.2 | −15.4 | 78.9 | 45.1 | 32.3 | ||
| — | 96.4 | 1.8 | −3.0 | 81.7 | ||
| — | 81.0 | 80.6 | 42.1 | 114 | ||
| — | 0.0 | −0.6 | 0.0 | 0.0 | ||
| — | 6.8 | 17.7 | 11.1 | 12.0 | ||
| — | 74.2 | 62.4 | 31.0 | 102 | ||
Cash from investing activities | ||||||
| — | 17.8 | 20.6 | 9.3 | 46.5 | ||
| — | 0.1 | 0.0 | 0.2 | 0.1 | ||
| — | 0.3 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 82.2 | 54.1 | 72.9 | ||
| — | 68.1 | 0.0 | 0.0 | 0.0 | ||
| — | 1.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.1 | 0.0 | 0.4 | −0.7 | ||
| — | 0.7 | 0.6 | 0.2 | 0.1 | ||
| — | 3.3 | 3.2 | 4.2 | 5.4 | ||
| — | 0.0 | 8.8 | 3.3 | 57.5 | ||
| — | −80.7 | −90.2 | −56.3 | −55.8 | ||
Cash from financing activities | ||||||
| — | 35.4 | 38.8 | 45.8 | −6.8 | ||
| — | 7.7 | 0.1 | 15.3 | 16.2 | ||
| — | 2.0 | 1.9 | 0.9 | 1.0 | ||
| — | 8.2 | 10.3 | 5.8 | 4.8 | ||
| — | 10.8 | 0.0 | 0.0 | 16.7 | ||
| — | 6.7 | 26.6 | 23.8 | −45.5 | ||
| — | 0.2 | −1.2 | −1.4 | 0.7 | ||
| — | 0.2 | −1.2 | −1.4 | 0.7 | ||
| — | — | — | 3.7 | 5.1 | ||
Reference items | ||||||
| 55.3 | 38.5 | 89.3 | 57.8 | 56.8 | ||
| 13.4% | 9.6% | 20.9% | 15.1% | 14.7% | ||
| 56.3 | 56.3 | 41.8 | 21.5 | 55.4 | ||
| — | 66.6 | 68.9 | 45.2 | — | ||
| ₹6.74 | ₹6.74 | ₹5.01 | ₹2.58 | ₹6.64 | ||
| 14.27× | — | — | — | — | ||
| — | −5.57× | 1.00× | 0.95× | 4.77× | ||
| — | 6.8 | 17.7 | 11.1 | 12.0 | ||
| — | 8.2 | 10.3 | 5.8 | 4.8 | ||
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 | 29.6 | 27.9 | 25.0 | 29.8 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 5.1 | 0.0 | — | |
| + Finance Costs | 4.8 | 5.8 | 10.2 | 7.4 | — | |
| + Interest Income | -5.2 | -4.2 | -3.2 | -3.3 | — | |
| + Dividend Income | -0.1 | -0.2 | 0.0 | -0.7 | — | |
| + Fair Value (Gains) / Losses | 0.0 | -12.5 | -0.3 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 4.9 | 0.4 | 0.8 | -6.2 | — | |
| + Other Non-cash Items | 1.9 | 0.0 | 0.0 | 78.4 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | 1.4 | -0.1 | 0.0 | — | |
| + Other Reconciling Items | -4.4 | 0.0 | 0.0 | -12.5 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 10.9 | 13.6 | -15.2 | -3.4 | — | |
| + Trade Receivables — Current | 37.7 | -31.8 | -3.3 | 3.3 | — | |
| + Other Financial Assets — Current | 13.8 | 0.0 | 0.0 | -0.1 | — | |
| + Other Financial Assets — Non-current | 1.6 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Assets | -0.1 | -10.2 | -5.7 | -12.0 | — | |
| + Other Non-current Assets | -0.8 | -2.3 | -7.4 | 0.0 | — | |
| + Trade Payables — Current | -11.6 | 7.3 | -6.8 | 4.3 | — | |
| + Trade Payables — Non-current | -1.2 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | 1.8 | 2.7 | 11.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 32.3 | 45.1 | 78.9 | -15.4 | 6.2 | |
| + Total Adjustments (incl. Working Capital) | 81.7 | -3.0 | 1.8 | 96.4 | — | |
| Cash from Operations (pre-tax) | 114.0 | 42.1 | 80.6 | 81.0 | — | |
| + Dividends Received — Operating | 0.0 | 0.0 | -0.6 | 0.0 | — | |
| + Income Taxes Paid | 12.0 | 11.1 | 17.7 | 6.8 | — | |
| Cash from Operating Activities | 102.0 | 31.0 | 62.4 | 74.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 46.5 | 9.3 | 20.6 | 17.8 | — | |
| + Acq of Intangible Assets | 0.1 | 0.2 | 0.0 | 0.1 | — | |
| + Disp of Fixed Assets | 0.0 | 0.1 | 0.0 | 0.3 | — | |
| + Acq of Investment Property | 72.9 | 54.1 | 82.2 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 0.0 | 68.1 | — | |
| + Disp of Interests in Joint Ventures | 0.0 | 0.0 | 0.0 | 1.1 | — | |
| + Loans & Advances Made | -0.7 | 0.4 | 0.0 | 0.1 | — | |
| + Dividends Received — Investing | 0.1 | 0.2 | 0.6 | 0.7 | — | |
| + Interest Received — Investing | 5.4 | 4.2 | 3.2 | 3.3 | — | |
| + Other Inflows / (Outflows) — Investing | 57.5 | 3.3 | 8.8 | 0.0 | — | |
| Cash from Investing Activities | -55.8 | -56.3 | -90.2 | -80.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | -6.8 | 45.8 | 38.8 | 35.4 | — | |
| + Repayment of Borrowings | 16.2 | 15.3 | 0.1 | 7.7 | — | |
| + Payment of Lease Liabilities | 1.0 | 0.9 | 1.9 | 2.0 | — | |
| + Interest Paid | 4.8 | 5.8 | 10.3 | 8.2 | — | |
| + Dividends Paid | 16.7 | 0.0 | 0.0 | 10.8 | — | |
| Cash from Financing Activities | -45.5 | 23.8 | 26.6 | 6.7 | — | |
| Net Changes in Cash (pre-FX) | 0.7 | -1.4 | -1.2 | 0.2 | — | |
| Net Changes in Cash | 0.7 | -1.4 | -1.2 | 0.2 | — | |
| Closing Cash | 5.1 | 3.7 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 56.8 | 57.8 | 89.3 | 38.5 | 55.3 | |
| EBITDA Margin % | 14.67 | 15.09 | 20.92 | 9.61 | 13.41 | |
| Free Cash Flow (CFO − Capex) | 55.4 | 21.5 | 41.8 | 56.3 | 56.3 | |
| Free Cash Flow to Equity | — | 45.2 | 68.9 | 66.6 | — | |
| Free Cash Flow per Basic Share | 6.64 | 2.58 | 5.01 | 6.74 | 6.74 | |
| Price to Free Cash Flow | — | — | — | — | 14.27 | |
| Cash Flow to Net Income | 4.77 | 0.95 | 1.00 | -5.57 | — | |
| Cash Paid for Taxes | 12.0 | 11.1 | 17.7 | 6.8 | — | |
| Cash Paid for Interest | 4.8 | 5.8 | 10.3 | 8.2 | — | |