| 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. | |||||
|---|---|---|---|---|---|---|
| — | 22.8 | 16.3 | 13.4 | 10.5 | ||
| — | 4.1 | 4.9 | 4.6 | 3.9 | ||
| — | −2.9 | −1.5 | −0.8 | −0.6 | ||
| — | −0.0 | −0.2 | −0.4 | −0.3 | ||
| — | 0.8 | 1.3 | 0.0 | 0.0 | ||
| — | −0.3 | −0.1 | −0.1 | −0.4 | ||
| — | −0.2 | −0.3 | −0.0 | −0.1 | ||
| — | 0.0 | 0.0 | −0.3 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
Changes in working capital | ||||||
| — | −12.7 | −6.0 | 0.0 | 0.0 | ||
| — | 5.6 | 0.8 | −20.9 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 2.1 | ||
| — | −0.3 | 0.1 | 0.0 | −0.4 | ||
| — | 0.0 | 0.0 | −0.2 | 0.1 | ||
| — | −3.1 | −0.3 | 0.9 | −0.8 | ||
| — | −0.7 | −0.4 | 7.4 | −10.5 | ||
| — | −7.1 | 10.5 | 4.4 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −3.3 | ||
| — | 1.2 | 1.1 | 0.7 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.3 | ||
| — | 4.0 | −1.7 | 2.9 | 0.2 | ||
| — | 13.0 | 2.9 | 1.4 | 2.8 | ||
| — | 2.6 | 0.4 | 0.2 | 0.1 | ||
Cash from operating activities | ||||||
| 9.1 | 8.9 | 3.3 | 5.6 | 6.4 | ||
| — | 26.7 | 28.0 | 13.2 | 3.5 | ||
| — | 35.7 | 31.3 | 18.8 | 9.9 | ||
| — | 4.4 | 3.3 | 0.1 | 2.5 | ||
| — | 31.3 | 28.0 | 18.7 | 7.4 | ||
Cash from investing activities | ||||||
| — | 2.1 | 0.9 | 0.6 | 0.4 | ||
| — | 30.5 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 34.5 | 21.6 | 16.2 | ||
| — | 0.0 | 0.0 | 1.7 | 10.0 | ||
| — | 1.5 | 6.2 | 0.0 | 7.2 | ||
| — | 0.0 | 35.4 | 0.0 | 1.8 | ||
| — | 0.6 | 0.0 | 0.0 | 0.0 | ||
| — | 3.1 | 0.6 | 0.3 | 0.2 | ||
| — | 15.7 | 0.0 | 1.5 | −3.8 | ||
| — | −12.9 | −64.0 | −22.1 | −24.7 | ||
Cash from financing activities | ||||||
| — | 0.0 | 40.0 | 18.8 | 14.5 | ||
| — | 9.3 | 11.4 | 4.2 | 12.9 | ||
| — | 7.1 | 7.3 | 12.8 | 4.8 | ||
| — | 1.8 | 1.6 | 0.0 | 1.7 | ||
| — | — | — | 1.5 | 0.0 | ||
| — | 3.4 | 4.3 | 3.8 | 3.5 | ||
| — | 0.6 | 0.0 | 0.0 | 0.0 | ||
| — | −4.9 | −1.0 | −0.8 | 0.0 | ||
| — | −8.5 | 37.2 | 4.0 | 17.6 | ||
| — | 9.9 | 1.2 | 0.6 | 0.2 | ||
| — | 0.2 | −0.1 | −0.1 | −0.1 | ||
| — | 10.1 | 1.2 | 0.5 | 0.1 | ||
| — | — | — | 1.4 | 0.9 | ||
Reference items | ||||||
| 36.0 | 32.2 | 22.3 | 21.4 | 19.4 | ||
| 25.9% | 24.2% | 23.4% | 27.1% | 29.6% | ||
| −1.3 | −1.3 | 27.1 | 18.1 | 7.0 | ||
| — | −7.4 | 25.9 | 5.7 | — | ||
| −₹0.94 | −₹0.94 | ₹19.55 | ₹13.10 | ₹5.09 | ||
| — | 5.87× | 21.01× | 5.62× | 2.05× | ||
| — | 4.4 | 3.3 | 0.1 | 2.5 | ||
| — | 3.4 | 4.3 | 3.8 | 3.5 | ||
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 | 10.5 | 13.4 | 16.3 | 22.8 | — | |
| + Finance Costs | 3.9 | 4.6 | 4.9 | 4.1 | — | |
| + Interest Income | -0.6 | -0.8 | -1.5 | -2.9 | — | |
| + Fair Value (Gains) / Losses | -0.3 | -0.4 | -0.2 | -0.0 | — | |
| + Share-based Payments | 0.0 | 0.0 | 1.3 | 0.8 | — | |
| + Unrealised FX (Gain) / Loss | -0.4 | -0.1 | -0.1 | -0.3 | — | |
| + Other Non-cash Items | -0.1 | -0.0 | -0.3 | -0.2 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -0.3 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.0 | 0.0 | -6.0 | -12.7 | — | |
| + Trade Receivables — Current | 0.0 | -20.9 | 0.8 | 5.6 | — | |
| + Trade Receivables — Non-current | 2.1 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Current | -0.4 | 0.0 | 0.1 | -0.3 | — | |
| + Other Financial Assets — Non-current | 0.1 | -0.2 | 0.0 | 0.0 | — | |
| + Other Current Assets | -0.8 | 0.9 | -0.3 | -3.1 | — | |
| + Other Non-current Assets | -10.5 | 7.4 | -0.4 | -0.7 | — | |
| + Trade Payables — Current | 0.0 | 4.4 | 10.5 | -7.1 | — | |
| + Trade Payables — Non-current | -3.3 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.0 | 0.7 | 1.1 | 1.2 | — | |
| + Other Financial Liabilities — Non-current | 0.3 | 0.0 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.2 | 2.9 | -1.7 | 4.0 | — | |
| + Provisions — Current | 2.8 | 1.4 | 2.9 | 13.0 | — | |
| + Provisions — Non-current | 0.1 | 0.2 | 0.4 | 2.6 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 6.4 | 5.6 | 3.3 | 8.9 | 9.1 | |
| + Total Adjustments (incl. Working Capital) | 3.5 | 13.2 | 28.0 | 26.7 | — | |
| Cash from Operations (pre-tax) | 9.9 | 18.8 | 31.3 | 35.7 | — | |
| + Income Taxes Paid | 2.5 | 0.1 | 3.3 | 4.4 | — | |
| Cash from Operating Activities | 7.4 | 18.7 | 28.0 | 31.3 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.4 | 0.6 | 0.9 | 2.1 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 30.5 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Intangibles under Development | 16.2 | 21.6 | 34.5 | 0.0 | — | |
| + Acq of Investment Property | 10.0 | 1.7 | 0.0 | 0.0 | — | |
| + Disp of Investment Property | 7.2 | 0.0 | 6.2 | 1.5 | — | |
| + Acq of Other Long-term Assets | 1.8 | 0.0 | 35.4 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 0.6 | — | |
| + Interest Received — Investing | 0.2 | 0.3 | 0.6 | 3.1 | — | |
| + Other Inflows / (Outflows) — Investing | -3.8 | 1.5 | 0.0 | 15.7 | — | |
| Cash from Investing Activities | -24.7 | -22.1 | -64.0 | -12.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 14.5 | 18.8 | 40.0 | 0.0 | — | |
| + Proceeds from Borrowings | 12.9 | 4.2 | 11.4 | 9.3 | — | |
| + Repayment of Borrowings | 4.8 | 12.8 | 7.3 | 7.1 | — | |
| + Payment of Lease Liabilities | 1.7 | 0.0 | 1.6 | 1.8 | — | |
| + Payment of Finance Lease Liabilities | 0.0 | 1.5 | — | — | — | |
| + Interest Paid | 3.5 | 3.8 | 4.3 | 3.4 | — | |
| + Dividends Paid | 0.0 | 0.0 | 0.0 | 0.6 | — | |
| + Other Inflows / (Outflows) — Financing | 0.0 | -0.8 | -1.0 | -4.9 | — | |
| Cash from Financing Activities | 17.6 | 4.0 | 37.2 | -8.5 | — | |
| Net Changes in Cash (pre-FX) | 0.2 | 0.6 | 1.2 | 9.9 | — | |
| + Effect of FX Rate Changes on Cash | -0.1 | -0.1 | -0.1 | 0.2 | — | |
| Net Changes in Cash | 0.1 | 0.5 | 1.2 | 10.1 | — | |
| Closing Cash | 0.9 | 1.4 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 19.4 | 21.4 | 22.3 | 32.2 | 36.0 | |
| EBITDA Margin % | 29.64 | 27.10 | 23.38 | 24.22 | 25.89 | |
| Free Cash Flow (CFO − Capex) | 7.0 | 18.1 | 27.1 | -1.3 | -1.3 | |
| Free Cash Flow to Equity | — | 5.7 | 25.9 | -7.4 | — | |
| Free Cash Flow per Basic Share | 5.09 | 13.10 | 19.55 | -0.94 | -0.94 | |
| Cash Flow to Net Income | 2.05 | 5.62 | 21.01 | 5.87 | — | |
| Cash Paid for Taxes | 2.5 | 0.1 | 3.3 | 4.4 | — | |
| Cash Paid for Interest | 3.5 | 3.8 | 4.3 | 3.4 | — | |