| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | 7.7 | 7.1 | 5.0 | 4.7 | ||
| — | 4.0 | 2.8 | 1.1 | 1.0 | ||
| — | 0.0 | 0.0 | −1.0 | −0.9 | ||
| — | −0.0 | −0.0 | −0.0 | 0.0 | ||
| — | 3.5 | 0.2 | −0.2 | 0.3 | ||
| — | 0.0 | 0.0 | −4.4 | 4.4 | ||
Changes in working capital | ||||||
| — | 0.4 | −0.6 | 0.0 | 0.1 | ||
| — | −28.9 | −12.5 | −18.3 | −10.2 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −4.2 | 0.8 | ||
| — | −9.8 | −29.8 | −0.0 | 0.2 | ||
| — | 2.1 | 0.0 | 0.0 | 0.0 | ||
| — | −15.8 | −4.5 | 0.0 | 0.0 | ||
| — | 19.4 | 11.3 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 2.6 | 4.6 | ||
| — | 0.0 | 0.0 | 0.8 | 0.7 | ||
Cash from operating activities | ||||||
| 62.6 | 47.9 | 29.9 | 21.5 | 13.4 | ||
| — | −17.4 | −26.1 | −18.6 | 5.7 | ||
| — | 30.6 | 3.9 | 2.9 | 19.1 | ||
| — | −1.4 | −0.4 | 0.0 | 0.0 | ||
| — | 12.0 | 6.1 | 0.1 | 3.3 | ||
| — | 17.1 | −2.6 | 2.8 | 15.8 | ||
Cash from investing activities | ||||||
| — | 8.6 | 21.0 | −1.0 | 21.1 | ||
| — | 4.2 | 1.7 | 0.3 | 0.6 | ||
| — | 0.1 | 0.0 | 0.2 | −0.5 | ||
| — | 1.4 | 0.4 | −13.3 | 0.9 | ||
| — | −0.0 | 0.1 | 0.0 | 0.0 | ||
| — | −3.1 | −18.8 | −12.1 | −19.0 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −10.5 | 32.5 | 0.1 | 10.7 | ||
| — | 2.9 | 0.0 | −3.8 | 1.1 | ||
| — | 2.2 | 1.8 | 0.0 | 0.0 | ||
| — | 4.0 | 2.8 | 1.1 | 1.0 | ||
| — | 0.6 | 0.6 | 0.0 | 1.3 | ||
| — | −20.3 | 27.3 | 2.9 | 7.3 | ||
| — | −6.2 | 5.9 | −6.4 | 4.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −6.2 | 5.9 | −6.4 | 4.1 | ||
| — | — | — | 4.2 | 4.1 | ||
Reference items | ||||||
| 74.5 | 59.9 | 37.5 | 25.0 | 16.9 | ||
| 20.0% | 17.5% | 13.0% | 11.1% | 10.3% | ||
| 8.6 | 8.6 | −23.6 | 1.8 | −5.3 | ||
| — | −5.9 | 6.1 | 0.9 | — | ||
| ₹0.68 | ₹0.68 | −₹1.86 | ₹0.14 | −₹0.42 | ||
| 181.57× | — | — | — | — | ||
| — | 0.48× | −0.12× | 0.17× | 1.62× | ||
| — | 12.0 | 6.1 | 0.1 | 3.3 | ||
| — | 4.0 | 2.8 | 1.1 | 1.0 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 4.7 | 5.0 | 7.1 | 7.7 | — | |
| + Finance Costs | 1.0 | 1.1 | 2.8 | 4.0 | — | |
| + Interest Income | -0.9 | -1.0 | 0.0 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | -0.0 | -0.0 | -0.0 | — | |
| + Other Non-cash Items | 0.3 | -0.2 | 0.2 | 3.5 | — | |
| + Other — Cash Effects are Investing / Financing | 4.4 | -4.4 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.1 | 0.0 | -0.6 | 0.4 | — | |
| + Trade Receivables — Current | -10.2 | -18.3 | -12.5 | -28.9 | — | |
| + Trade Receivables — Non-current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Current | 0.8 | -4.2 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | 0.2 | -0.0 | -29.8 | -9.8 | — | |
| + Other Current Assets | 0.0 | 0.0 | 0.0 | 2.1 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | -4.5 | -15.8 | — | |
| + Trade Payables — Current | 0.0 | 0.0 | 11.3 | 19.4 | — | |
| + Other Financial Liabilities — Current | 4.6 | 2.6 | 0.0 | 0.0 | — | |
| + Provisions — Non-current | 0.7 | 0.8 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 13.4 | 21.5 | 29.9 | 47.9 | 62.6 | |
| + Total Adjustments (incl. Working Capital) | 5.7 | -18.6 | -26.1 | -17.4 | — | |
| Cash from Operations (pre-tax) | 19.1 | 2.9 | 3.9 | 30.6 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | -0.4 | -1.4 | — | |
| + Income Taxes Paid | 3.3 | 0.1 | 6.1 | 12.0 | — | |
| Cash from Operating Activities | 15.8 | 2.8 | -2.6 | 17.1 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 21.1 | -1.0 | 21.0 | 8.6 | — | |
| + Disp of Fixed Assets | 0.6 | 0.3 | 1.7 | 4.2 | — | |
| + Acq of Other Long-term Assets | -0.5 | 0.2 | 0.0 | 0.1 | — | |
| + Interest Received — Investing | 0.9 | -13.3 | 0.4 | 1.4 | — | |
| + Other Inflows / (Outflows) — Investing | 0.0 | 0.0 | 0.1 | -0.0 | — | |
| Cash from Investing Activities | -19.0 | -12.1 | -18.8 | -3.1 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Other Equity Instruments | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 10.7 | 0.1 | 32.5 | -10.5 | — | |
| + Repayment of Borrowings | 1.1 | -3.8 | 0.0 | 2.9 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.0 | 1.8 | 2.2 | — | |
| + Interest Paid | 1.0 | 1.1 | 2.8 | 4.0 | — | |
| + Dividends Paid | 1.3 | 0.0 | 0.6 | 0.6 | — | |
| Cash from Financing Activities | 7.3 | 2.9 | 27.3 | -20.3 | — | |
| Net Changes in Cash (pre-FX) | 4.1 | -6.4 | 5.9 | -6.2 | — | |
| + Effect of FX Rate Changes on Cash | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net Changes in Cash | 4.1 | -6.4 | 5.9 | -6.2 | — | |
| Closing Cash | 4.1 | 4.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 16.9 | 25.0 | 37.5 | 59.9 | 74.5 | |
| EBITDA Margin % | 10.33 | 11.14 | 13.01 | 17.51 | 20.02 | |
| Free Cash Flow (CFO − Capex) | -5.3 | 1.8 | -23.6 | 8.6 | 8.6 | |
| Free Cash Flow to Equity | — | 0.9 | 6.1 | -5.9 | — | |
| Free Cash Flow per Basic Share | -0.42 | 0.14 | -1.86 | 0.68 | 0.68 | |
| Price to Free Cash Flow | — | — | — | — | 181.57 | |
| Cash Flow to Net Income | 1.62 | 0.17 | -0.12 | 0.48 | — | |
| Cash Paid for Taxes | 3.3 | 0.1 | 6.1 | 12.0 | — | |
| Cash Paid for Interest | 1.0 | 1.1 | 2.8 | 4.0 | — | |