| 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. | |||||
|---|---|---|---|---|---|---|
| — | 2.7 | 2.7 | 2.7 | 2.6 | ||
| — | 3.5 | 2.0 | 3.1 | 6.5 | ||
| — | −0.4 | −0.1 | −0.5 | −0.4 | ||
| — | −0.4 | −0.1 | −0.1 | −0.6 | ||
| — | 2.0 | 3.0 | −0.3 | −4.5 | ||
| — | 0.0 | 0.1 | −8.7 | −36.3 | ||
| — | −0.5 | −0.0 | −0.0 | −0.1 | ||
Changes in working capital | ||||||
| — | 0.8 | −0.5 | 0.0 | −1.1 | ||
| — | −0.2 | 4.2 | 8.7 | −27.0 | ||
| — | −0.9 | −5.6 | −2.0 | −1.9 | ||
| — | 56.7 | 4.3 | −1.9 | −34.9 | ||
Cash from operating activities | ||||||
| 66.9 | −19.5 | −13.4 | −5.7 | 23.7 | ||
| — | 63.3 | 10.0 | 1.1 | −97.7 | ||
| — | 43.8 | −3.4 | −4.6 | −74.0 | ||
| — | 1.1 | −4.0 | 1.0 | 31.9 | ||
| — | 42.6 | 0.6 | −5.6 | −106 | ||
Cash from investing activities | ||||||
| — | 56.5 | 1.9 | 1.4 | 7.9 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 9.8 | 34.6 | ||
| — | 22.7 | 12.6 | 15.8 | 38.9 | ||
| — | 56.6 | 27.5 | 29.4 | 68.6 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 1.3 | 0.0 | 0.0 | ||
| — | 0.4 | 0.1 | 0.4 | 1.7 | ||
| — | 0.4 | 0.1 | 0.5 | 0.5 | ||
| — | 1.4 | 0.8 | −1.8 | 1.0 | ||
| — | −20.6 | 15.4 | 21.2 | 59.7 | ||
Cash from financing activities | ||||||
| — | 12.2 | 8.5 | 3.7 | 1.3 | ||
| — | 1.2 | 1.0 | 1.0 | 1.0 | ||
| — | 4.0 | 2.4 | 3.0 | 4.3 | ||
| — | 3.6 | 6.7 | 6.8 | 15.9 | ||
| — | −21.0 | −18.7 | −14.3 | −22.5 | ||
| — | 1.1 | −2.6 | 1.2 | −68.8 | ||
| — | 1.1 | −2.6 | 1.2 | −68.8 | ||
| — | — | — | 4.1 | 2.9 | ||
Reference items | ||||||
| 75.4 | −13.6 | −11.5 | −11.5 | −12.4 | ||
| 34.8% | −39.5% | −41.2% | −42.7% | −58.5% | ||
| −14.0 | −14.0 | −1.2 | −7.0 | −114 | ||
| — | −30.2 | −12.2 | −13.6 | — | ||
| −₹2.17 | −₹2.17 | −₹0.19 | −₹1.09 | −₹17.69 | ||
| — | −2.19× | −0.05× | 42.93× | −4.89× | ||
| — | 1.1 | −4.0 | 1.0 | 31.9 | ||
| — | 4.0 | 2.4 | 3.0 | 4.3 | ||
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 | 2.6 | 2.7 | 2.7 | 2.7 | — | |
| + Finance Costs | 6.5 | 3.1 | 2.0 | 3.5 | — | |
| + Interest Income | -0.4 | -0.5 | -0.1 | -0.4 | — | |
| + Dividend Income | -0.6 | -0.1 | -0.1 | -0.4 | — | |
| + Fair Value (Gains) / Losses | -4.5 | -0.3 | 3.0 | 2.0 | — | |
| + Other Non-cash Items | -36.3 | -8.7 | 0.1 | 0.0 | — | |
| + Other Reconciling Items | -0.1 | -0.0 | -0.0 | -0.5 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -1.1 | 0.0 | -0.5 | 0.8 | — | |
| + Trade Receivables — Current | -27.0 | 8.7 | 4.2 | -0.2 | — | |
| + Other Financial Assets — Current | -1.9 | -2.0 | -5.6 | -0.9 | — | |
| + Trade Payables — Current | -34.9 | -1.9 | 4.3 | 56.7 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 23.7 | -5.7 | -13.4 | -19.5 | 66.9 | |
| + Total Adjustments (incl. Working Capital) | -97.7 | 1.1 | 10.0 | 63.3 | — | |
| Cash from Operations (pre-tax) | -74.0 | -4.6 | -3.4 | 43.8 | — | |
| + Income Taxes Paid | 31.9 | 1.0 | -4.0 | 1.1 | — | |
| Cash from Operating Activities | -105.9 | -5.6 | 0.6 | 42.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 7.9 | 1.4 | 1.9 | 56.5 | — | |
| + Acq of Intangible Assets | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Disp of Fixed Assets | 34.6 | 9.8 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 38.9 | 15.8 | 12.6 | 22.7 | — | |
| + Disp of Investment Property | 68.6 | 29.4 | 27.5 | 56.6 | — | |
| + Loans & Advances Made | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Loans & Advances Repaid | 0.0 | 0.0 | 1.3 | 0.0 | — | |
| + Dividends Received — Investing | 1.7 | 0.4 | 0.1 | 0.4 | — | |
| + Interest Received — Investing | 0.5 | 0.5 | 0.1 | 0.4 | — | |
| + Other Inflows / (Outflows) — Investing | 1.0 | -1.8 | 0.8 | 1.4 | — | |
| Cash from Investing Activities | 59.7 | 21.2 | 15.4 | -20.6 | — | |
| Cash from Financing Activities | ||||||
| + Repayment of Borrowings | 1.3 | 3.7 | 8.5 | 12.2 | — | |
| + Payment of Lease Liabilities | 1.0 | 1.0 | 1.0 | 1.2 | — | |
| + Interest Paid | 4.3 | 3.0 | 2.4 | 4.0 | — | |
| + Dividends Paid | 15.9 | 6.8 | 6.7 | 3.6 | — | |
| Cash from Financing Activities | -22.5 | -14.3 | -18.7 | -21.0 | — | |
| Net Changes in Cash (pre-FX) | -68.8 | 1.2 | -2.6 | 1.1 | — | |
| Net Changes in Cash | -68.8 | 1.2 | -2.6 | 1.1 | — | |
| Closing Cash | 2.9 | 4.1 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -12.4 | -11.5 | -11.5 | -13.6 | 75.4 | |
| EBITDA Margin % | -58.53 | -42.70 | -41.20 | -39.50 | 34.84 | |
| Free Cash Flow (CFO − Capex) | -113.8 | -7.0 | -1.2 | -14.0 | -14.0 | |
| Free Cash Flow to Equity | — | -13.6 | -12.2 | -30.2 | — | |
| Free Cash Flow per Basic Share | -17.69 | -1.09 | -0.19 | -2.17 | -2.17 | |
| Cash Flow to Net Income | -4.89 | 42.93 | -0.05 | -2.19 | — | |
| Cash Paid for Taxes | 31.9 | 1.0 | -4.0 | 1.1 | — | |
| Cash Paid for Interest | 4.3 | 3.0 | 2.4 | 4.0 | — | |