| 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. | |||||
|---|---|---|---|---|---|---|
| — | 1.3 | 1.2 | 1.2 | 1.3 | ||
| — | 0.3 | 0.4 | 0.6 | 0.5 | ||
| — | 0.0 | −0.4 | −0.2 | 0.0 | ||
| — | −0.0 | 0.0 | 0.1 | 0.2 | ||
| — | −6.2 | −0.0 | −0.0 | −0.2 | ||
| — | 0.0 | −0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 1.2 | 3.3 | 1.9 | −1.5 | ||
| — | 0.0 | −0.1 | −0.1 | −0.1 | ||
| — | 0.3 | −0.4 | −0.1 | 0.5 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 4.0 | −0.5 | 0.0 | 1.5 | ||
| — | −0.1 | 0.3 | 0.6 | −0.2 | ||
| — | 1.3 | 0.6 | −1.0 | 1.1 | ||
| — | 0.2 | 0.1 | 0.1 | 0.0 | ||
Cash from operating activities | ||||||
| 43.5 | 38.2 | 31.9 | 36.4 | 34.6 | ||
| — | 2.4 | 4.5 | 3.2 | 3.1 | ||
| — | 40.7 | 36.4 | 39.5 | 37.7 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 9.7 | 9.2 | 10.0 | 8.6 | ||
| — | 31.0 | 27.3 | 29.5 | 29.1 | ||
Cash from investing activities | ||||||
| — | 0.1 | 2.7 | 0.6 | 1.1 | ||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
| — | 55.9 | 92.6 | 50.7 | 0.0 | ||
| — | 28.9 | 65.5 | 25.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 50.1 | ||
| — | 0.0 | 0.0 | 0.0 | 23.5 | ||
| — | 1.0 | 0.4 | 0.2 | 0.2 | ||
| — | −0.4 | 2.4 | −3.5 | 2.5 | ||
| — | −26.5 | −26.8 | −29.6 | −24.9 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.2 | 0.0 | 0.0 | ||
| — | 0.5 | 0.5 | 0.5 | 0.5 | ||
| — | 0.1 | 0.0 | 0.3 | 0.0 | ||
| — | 2.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
| — | −2.6 | −0.7 | −0.8 | −0.6 | ||
| — | 1.9 | −0.2 | −0.9 | 3.6 | ||
| — | 1.9 | −0.2 | −0.9 | 3.6 | ||
| — | — | — | 5.5 | 6.4 | ||
Reference items | ||||||
| 38.4 | 33.7 | 32.0 | 37.6 | 35.7 | ||
| 14.9% | 13.6% | 14.6% | 17.3% | 17.9% | ||
| 30.9 | 30.9 | 24.6 | 28.9 | 28.0 | ||
| — | 30.8 | — | 28.6 | — | ||
| ₹13.34 | ₹13.34 | ₹10.63 | ₹12.47 | ₹12.10 | ||
| 19.83× | — | — | — | — | ||
| — | 1.08× | 1.21× | 1.10× | 1.14× | ||
| — | 9.7 | 9.2 | 10.0 | 8.6 | ||
| — | 0.1 | — | 0.3 | — | ||
From the company's filings with NSE and BSE (Ind-AS), standalone. 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 | 1.3 | 1.2 | 1.2 | 1.3 | — | |
| + Finance Costs | 0.5 | 0.6 | 0.4 | 0.3 | — | |
| + Interest Income | 0.0 | -0.2 | -0.4 | 0.0 | — | |
| + Other Non-cash Items | 0.2 | 0.1 | 0.0 | -0.0 | — | |
| + Other — Cash Effects are Investing / Financing | -0.2 | -0.0 | -0.0 | -6.2 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | -0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -1.5 | 1.9 | 3.3 | 1.2 | — | |
| + Trade Receivables — Current | -0.1 | -0.1 | -0.1 | 0.0 | — | |
| + Other Financial Assets — Current | 0.5 | -0.1 | -0.4 | 0.3 | — | |
| + Other Financial Assets — Non-current | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Non-current Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 1.5 | 0.0 | -0.5 | 4.0 | — | |
| + Other Financial Liabilities — Current | -0.2 | 0.6 | 0.3 | -0.1 | — | |
| + Other Current Liabilities | 1.1 | -1.0 | 0.6 | 1.3 | — | |
| + Provisions — Current | 0.0 | 0.1 | 0.1 | 0.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 34.6 | 36.4 | 31.9 | 38.2 | 43.5 | |
| + Total Adjustments (incl. Working Capital) | 3.1 | 3.2 | 4.5 | 2.4 | — | |
| Cash from Operations (pre-tax) | 37.7 | 39.5 | 36.4 | 40.7 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 8.6 | 10.0 | 9.2 | 9.7 | — | |
| Cash from Operating Activities | 29.1 | 29.5 | 27.3 | 31.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1.1 | 0.6 | 2.7 | 0.1 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 50.7 | 92.6 | 55.9 | — | |
| + Disp of Investment Property | 0.0 | 25.1 | 65.5 | 28.9 | — | |
| + Purchase of Investments (Equity / Debt) | 50.1 | 0.0 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 23.5 | 0.0 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.2 | 0.2 | 0.4 | 1.0 | — | |
| + Other Inflows / (Outflows) — Investing | 2.5 | -3.5 | 2.4 | -0.4 | — | |
| Cash from Investing Activities | -24.9 | -29.6 | -26.8 | -26.5 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 0.0 | 0.0 | 0.2 | 0.0 | — | |
| + Payment of Lease Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | — | |
| + Interest Paid | 0.0 | 0.3 | 0.0 | 0.1 | — | |
| + Dividends Paid | 0.0 | 0.0 | 0.0 | 2.0 | — | |
| + Other Inflows / (Outflows) — Financing | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | -0.6 | -0.8 | -0.7 | -2.6 | — | |
| Net Changes in Cash (pre-FX) | 3.6 | -0.9 | -0.2 | 1.9 | — | |
| Net Changes in Cash | 3.6 | -0.9 | -0.2 | 1.9 | — | |
| Closing Cash | 6.4 | 5.5 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 35.7 | 37.6 | 32.0 | 33.7 | 38.4 | |
| EBITDA Margin % | 17.89 | 17.26 | 14.56 | 13.57 | 14.87 | |
| Free Cash Flow (CFO − Capex) | 28.0 | 28.9 | 24.6 | 30.9 | 30.9 | |
| Free Cash Flow to Equity | — | 28.6 | — | 30.8 | — | |
| Free Cash Flow per Basic Share | 12.10 | 12.47 | 10.63 | 13.34 | 13.34 | |
| Price to Free Cash Flow | — | — | — | — | 19.83 | |
| Cash Flow to Net Income | 1.14 | 1.10 | 1.21 | 1.08 | — | |
| Cash Paid for Taxes | 8.6 | 10.0 | 9.2 | 9.7 | — | |
| Cash Paid for Interest | — | 0.3 | — | 0.1 | — | |