| 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. | |||||
|---|---|---|---|---|---|---|
| — | 78.0 | 83.1 | 74.6 | 66.8 | ||
| — | 0.4 | 0.7 | 1.2 | 1.5 | ||
| — | −40.3 | −13.9 | −7.3 | −5.4 | ||
| — | 5.4 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.0 | −0.8 | −0.5 | ||
Changes in working capital | ||||||
| — | 19.2 | −189 | 2.2 | −9.2 | ||
| — | −500 | −102 | −81.7 | 6.7 | ||
| — | −47.3 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −40.9 | 36.2 | 21.6 | ||
| — | 467 | −50.1 | 105 | 94.5 | ||
| — | 57.5 | 42.2 | 7.7 | 18.5 | ||
| — | 0.0 | 4.4 | 13.3 | 5.3 | ||
Cash from operating activities | ||||||
| 358 | 434 | 763 | 736 | 733 | ||
| — | 40.3 | −266 | 151 | 200 | ||
| — | 474 | 497 | 886 | 933 | ||
| — | 0.0 | −58.9 | −63.9 | −30.6 | ||
| — | 111 | 235 | 198 | 212 | ||
| — | 363 | 203 | 624 | 690 | ||
Cash from investing activities | ||||||
| — | 229 | 131 | 130 | 107 | ||
| — | 0.4 | 0.6 | 2.3 | 1.4 | ||
| — | 0.0 | −0.1 | −9.7 | −1.7 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −523 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 3.3 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −90.0 | 18.0 | ||
| — | 43.1 | 74.3 | 69.6 | 33.3 | ||
| — | 3.6 | 0.0 | 0.0 | 10.9 | ||
| — | −705 | −59.7 | −158 | −44.9 | ||
Cash from financing activities | ||||||
| — | 3.8 | 7.3 | 0.0 | 0.0 | ||
| — | — | — | 5.1 | 5.1 | ||
| — | 0.0 | 0.0 | 1.2 | 1.5 | ||
| — | 71.7 | 643 | 197 | 71.9 | ||
| — | −0.3 | 0.0 | 0.0 | 0.0 | ||
| — | −75.7 | −650 | −204 | −78.5 | ||
| — | −418 | −507 | 262 | 567 | ||
| — | −0.2 | 0.1 | 0.0 | 0.0 | ||
| — | −418 | −507 | 262 | 567 | ||
| — | 292 | 711 | 1,217 | 955 | ||
Reference items | ||||||
| 369 | 449 | 723 | 718 | 749 | ||
| 12.0% | 11.9% | 14.7% | 15.7% | 17.4% | ||
| 134 | 134 | 71.8 | 494 | 584 | ||
| — | — | — | 492 | — | ||
| ₹27.03 | ₹27.03 | ₹14.53 | ₹99.86 | ₹118.02 | ||
| 52.78× | — | — | — | — | ||
| — | 1.36× | 0.36× | 1.13× | 1.32× | ||
| — | 111 | 235 | 198 | 212 | ||
| — | — | — | 1.2 | 1.5 | ||
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 | 66.8 | 74.6 | 83.1 | 78.0 | — | |
| + Finance Costs | 1.5 | 1.2 | 0.7 | 0.4 | — | |
| + Interest Income | -5.4 | -7.3 | -13.9 | -40.3 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 5.4 | — | |
| + Other — Cash Effects are Investing / Financing | -0.5 | -0.8 | -0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -9.2 | 2.2 | -189.5 | 19.2 | — | |
| + Trade Receivables — Current | 6.7 | -81.7 | -102.2 | -499.8 | — | |
| + Other Current Assets | 0.0 | 0.0 | 0.0 | -47.3 | — | |
| + Other Non-current Assets | 21.6 | 36.2 | -40.9 | 0.0 | — | |
| + Trade Payables — Current | 94.5 | 105.3 | -50.1 | 467.1 | — | |
| + Other Current Liabilities | 18.5 | 7.7 | 42.2 | 57.5 | — | |
| + Provisions — Current | 5.3 | 13.3 | 4.4 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 732.9 | 735.8 | 763.1 | 433.5 | 357.5 | |
| + Total Adjustments (incl. Working Capital) | 199.8 | 150.5 | -266.4 | 40.3 | — | |
| Cash from Operations (pre-tax) | 932.8 | 886.3 | 496.7 | 473.8 | — | |
| + Interest Received — Operating | -30.6 | -63.9 | -58.9 | 0.0 | — | |
| + Income Taxes Paid | 211.9 | 198.3 | 234.7 | 111.0 | — | |
| Cash from Operating Activities | 690.2 | 624.1 | 203.1 | 362.8 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 106.7 | 130.4 | 131.2 | 229.2 | — | |
| + Disp of Fixed Assets | 1.4 | 2.3 | 0.6 | 0.4 | — | |
| + Disp of Investment Property | -1.7 | -9.7 | -0.1 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | -523.3 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 3.3 | 0.0 | — | |
| + Loans & Advances Repaid | 18.0 | -90.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 33.3 | 69.6 | 74.3 | 43.1 | — | |
| + Other Inflows / (Outflows) — Investing | 10.9 | 0.0 | 0.0 | 3.6 | — | |
| Cash from Investing Activities | -44.9 | -158.1 | -59.7 | -705.4 | — | |
| Cash from Financing Activities | ||||||
| + Payment of Lease Liabilities | 0.0 | 0.0 | 7.3 | 3.8 | — | |
| + Payment of Finance Lease Liabilities | 5.1 | 5.1 | — | — | — | |
| + Interest Paid | 1.5 | 1.2 | 0.0 | 0.0 | — | |
| + Dividends Paid | 71.9 | 197.4 | 642.7 | 71.7 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | -0.3 | — | |
| Cash from Financing Activities | -78.5 | -203.8 | -650.1 | -75.7 | — | |
| Net Changes in Cash (pre-FX) | 566.8 | 262.2 | -506.8 | -418.3 | — | |
| + Effect of FX Rate Changes on Cash | 0.0 | 0.0 | 0.1 | -0.2 | — | |
| Net Changes in Cash | 566.8 | 262.2 | -506.7 | -418.5 | — | |
| Closing Cash | 955.3 | 1,217.5 | 710.8 | 292.3 | — | |
| Reference Items | ||||||
| EBITDA | 749.4 | 717.6 | 723.3 | 448.8 | 369.5 | |
| EBITDA Margin % | 17.41 | 15.70 | 14.70 | 11.93 | 12.04 | |
| Free Cash Flow (CFO − Capex) | 583.5 | 493.7 | 71.8 | 133.7 | 133.7 | |
| Free Cash Flow to Equity | — | 492.5 | — | — | — | |
| Free Cash Flow per Basic Share | 118.02 | 99.86 | 14.53 | 27.03 | 27.03 | |
| Price to Free Cash Flow | — | — | — | — | 52.78 | |
| Cash Flow to Net Income | 1.32 | 1.13 | 0.36 | 1.36 | — | |
| Cash Paid for Taxes | 211.9 | 198.3 | 234.7 | 111.0 | — | |
| Cash Paid for Interest | 1.5 | 1.2 | — | — | — | |