| 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 | |||||
|---|---|---|---|---|---|
| — | 31.8 | 27.4 | 21.6 | — | |
| — | 1.7 | 10.3 | 3.3 | — | |
| — | 60.3 | 51.5 | 30.2 | 72.9 | |
| — | −90.5 | −95.4 | −45.8 | −15.7 | |
| — | −61.3 | −25.8 | −7.1 | — | |
| — | 27.6 | 0.0 | 0.0 | — | |
| — | 0.2 | 0.0 | 0.5 | — | |
| — | 0.0 | 0.0 | 0.0 | — | |
| — | 0.0 | −4.8 | 10.0 | — | |
| — | −8.8 | 0.0 | −3.6 | — | |
| — | −1,267 | 0.0 | −12.2 | — | |
Changes in working capital | |||||
| — | −1,137 | −1,521 | −1,197 | — | |
| — | −1.1 | −30.2 | −5.9 | — | |
| — | −9.1 | 11.7 | −17.0 | — | |
| — | −324 | −436 | −413 | — | |
| — | −3.7 | −6.2 | −1.5 | — | |
| — | 178 | 205 | −116 | — | |
| — | 20.1 | 33.9 | −59.3 | — | |
| — | 1,468 | 2,247 | 1,955 | — | |
| — | 7.4 | 12.8 | 6.3 | — | |
Cash from operating activities | |||||
| 1,244 | 1,310 | 105 | 4.5 | −56.8 | |
| — | −1,107 | 480 | 147 | — | |
| — | 203 | 585 | 151 | — | |
| — | 77.0 | 84.7 | 59.0 | — | |
| — | 126 | 501 | 92.4 | — | |
Cash from investing activities | |||||
| — | 26.5 | 44.7 | 35.9 | — | |
| — | 13.7 | 6.3 | 7.9 | 3.1 | |
| — | 30.0 | 23.5 | 2.0 | — | |
| — | 11.9 | 0.0 | 29.7 | — | |
| — | 1.7 | 0.0 | 9.6 | — | |
| — | 0.0 | 0.0 | 0.0 | — | |
| — | 2.9 | 0.0 | 265 | — | |
| — | 19.4 | 0.0 | 0.0 | — | |
| — | 201 | 100 | 157 | — | |
| — | 722 | 127 | 38.6 | — | |
| — | 159 | 89.7 | 36.5 | 13.7 | |
| — | −225 | −55.4 | −95.7 | — | |
| — | 478 | 45.7 | −489 | — | |
Cash from financing activities | |||||
| — | 0.0 | 0.0 | 603 | — | |
| — | 0.0 | 0.0 | 27.5 | — | |
| — | 1.9 | 0.0 | 0.0 | — | |
| — | 2,418 | 1,398 | 1,555 | — | |
| — | 1,630 | 958 | 1,548 | — | |
| — | 9.3 | 7.1 | 0.0 | — | |
| — | — | — | 3.9 | — | |
| — | 361 | 293 | 210 | — | |
| — | 415 | 141 | 368 | — | |
| — | 1,019 | 687 | −28.3 | — | |
| — | 1,019 | 687 | −28.3 | — | |
| — | — | — | 611 | — | |
Reference items | |||||
| −126 | −47.9 | 44.0 | −27.8 | 6.0 | |
| −5.5% | −1.9% | 1.8% | −2.2% | — | |
| 99.2 | 99.2 | 456 | 56.5 | — | |
| — | 313 | 611 | 1,353 | — | |
| ₹7.06 | ₹7.06 | ₹32.45 | ₹4.02 | — | |
| 101.48× | — | — | — | — | |
| — | 0.11× | 4.95× | 5.66× | — | |
| — | 77.0 | 84.7 | 59.0 | — | |
| — | 361 | 293 | 210 | — | |
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 | — | 21.6 | 27.4 | 31.8 | — | |
| + Impairment Loss / (Reversal) | — | 3.3 | 10.3 | 1.7 | — | |
| + Finance Costs | 72.9 | 30.2 | 51.5 | 60.3 | — | |
| + Interest Income | -15.7 | -45.8 | -95.4 | -90.5 | — | |
| + Fair Value (Gains) / Losses | — | -7.1 | -25.8 | -61.3 | — | |
| + Share-based Payments | — | 0.0 | 0.0 | 27.6 | — | |
| + Unrealised FX (Gain) / Loss | — | 0.5 | 0.0 | 0.2 | — | |
| + Undistributed Profits of Associates | — | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-cash Items | — | 10.0 | -4.8 | 0.0 | — | |
| + Other — Cash Effects are Investing / Financing | — | -3.6 | 0.0 | -8.8 | — | |
| + Other Reconciling Items | — | -12.2 | 0.0 | -1,267.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | — | -1,197.4 | -1,520.8 | -1,137.4 | — | |
| + Trade Receivables — Current | — | -5.9 | -30.2 | -1.1 | — | |
| + Other Financial Assets — Current | — | -17.0 | 11.7 | -9.1 | — | |
| + Other Current Assets | — | -413.4 | -435.6 | -324.1 | — | |
| + Other Non-current Assets | — | -1.5 | -6.2 | -3.7 | — | |
| + Trade Payables — Current | — | -116.2 | 204.7 | 178.4 | — | |
| + Other Financial Liabilities — Current | — | -59.3 | 33.9 | 20.1 | — | |
| + Other Current Liabilities | — | 1,954.6 | 2,246.8 | 1,468.2 | — | |
| + Provisions — Non-current | — | 6.3 | 12.8 | 7.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | -56.8 | 4.5 | 105.1 | 1,310.2 | 1,243.7 | |
| + Total Adjustments (incl. Working Capital) | — | 146.9 | 480.3 | -1,107.5 | — | |
| Cash from Operations (pre-tax) | — | 151.4 | 585.4 | 202.7 | — | |
| + Income Taxes Paid | — | 59.0 | 84.7 | 77.0 | — | |
| Cash from Operating Activities | — | 92.4 | 500.7 | 125.7 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | — | 35.9 | 44.7 | 26.5 | — | |
| + Disp of Fixed Assets | 3.1 | 7.9 | 6.3 | 13.7 | — | |
| + Disp of Investment Property | — | 2.0 | 23.5 | 30.0 | — | |
| + Acq of Other Long-term Assets | — | 29.7 | 0.0 | 11.9 | — | |
| + Disp of Other Long-term Assets | — | 9.6 | 0.0 | 1.7 | — | |
| + Sale of Investments (Equity / Debt) | — | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | — | 264.7 | 0.0 | 2.9 | — | |
| + Disp of Subsidiaries / Businesses (net) | — | 0.0 | 0.0 | 19.4 | — | |
| + Loans & Advances Made | — | 157.1 | 100.5 | 201.4 | — | |
| + Loans & Advances Repaid | — | 38.6 | 126.7 | 722.2 | — | |
| + Interest Received — Investing | 13.7 | 36.5 | 89.7 | 158.9 | — | |
| + Other Inflows / (Outflows) — Investing | — | -95.7 | -55.4 | -224.9 | — | |
| Cash from Investing Activities | — | -488.6 | 45.7 | 478.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | — | 603.0 | 0.0 | 0.0 | — | |
| + Buyback / Redemption of Own Shares | — | 27.5 | 0.0 | 0.0 | — | |
| + Payments — Change in Ownership of Subsidiaries | — | 0.0 | 0.0 | 1.9 | — | |
| + Proceeds from Borrowings | — | 1,554.8 | 1,398.0 | 2,417.7 | — | |
| + Repayment of Borrowings | — | 1,548.1 | 957.6 | 1,630.3 | — | |
| + Payment of Lease Liabilities | — | 0.0 | 7.1 | 9.3 | — | |
| + Payment of Finance Lease Liabilities | — | 3.9 | — | — | — | |
| + Interest Paid | — | 210.5 | 292.7 | 360.8 | — | |
| Cash from Financing Activities | — | 367.9 | 140.7 | 415.3 | — | |
| Net Changes in Cash (pre-FX) | — | -28.3 | 687.0 | 1,019.3 | — | |
| Net Changes in Cash | — | -28.3 | 687.0 | 1,019.3 | — | |
| Closing Cash | — | 610.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 6.0 | -27.8 | 44.0 | -47.9 | -125.6 | |
| EBITDA Margin % | — | -2.24 | 1.76 | -1.85 | -5.50 | |
| Free Cash Flow (CFO − Capex) | — | 56.5 | 456.0 | 99.2 | 99.2 | |
| Free Cash Flow to Equity | — | 1,353.0 | 611.4 | 313.3 | — | |
| Free Cash Flow per Basic Share | — | 4.02 | 32.45 | 7.06 | 7.06 | |
| Price to Free Cash Flow | — | — | — | — | 101.48 | |
| Cash Flow to Net Income | — | 5.66 | 4.95 | 0.11 | — | |
| Cash Paid for Taxes | — | 59.0 | 84.7 | 77.0 | — | |
| Cash Paid for Interest | — | 210.5 | 292.7 | 360.8 | — | |