| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.5 | 0.5 | 0.5 | 0.6 | ||
| — | 0.0 | 0.0 | −0.1 | 0.0 | ||
| — | −0.6 | −0.3 | −0.3 | −0.1 | ||
| — | 10.3 | 3.5 | −0.5 | 0.5 | ||
| — | 0.0 | 0.0 | 0.0 | −11.7 | ||
Changes in working capital | ||||||
| — | −1.6 | −0.4 | 10.0 | −17.2 | ||
| — | −4.2 | 1.7 | −2.8 | −5.5 | ||
| — | 2.7 | 7.2 | 1.3 | 94.6 | ||
| — | 4.8 | 10.5 | 10.8 | 0.9 | ||
| — | 0.4 | 0.7 | 1.5 | 1.6 | ||
Cash from operating activities | ||||||
| 28.0 | 26.9 | 11.6 | 18.6 | 24.2 | ||
| — | 12.4 | 23.6 | 20.4 | 63.6 | ||
| — | 39.3 | 35.1 | 39.0 | 87.8 | ||
| — | −0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 6.7 | 7.7 | 2.7 | 2.2 | ||
| — | 32.6 | 27.4 | 36.3 | 85.6 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | −0.1 | 0.0 | ||
| — | 136 | 46.2 | 58.0 | 7.2 | ||
| — | 12.1 | 1.4 | −0.5 | 7.1 | ||
| — | 0.6 | 0.3 | 0.3 | 0.1 | ||
| — | 0.1 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 5.6 | 0.0 | −50.1 | ||
| — | −123 | −38.8 | −58.0 | −50.1 | ||
Cash from financing activities | ||||||
| — | 124 | 25.1 | 21.2 | 0.0 | ||
| — | 0.1 | 0.1 | 0.1 | 0.1 | ||
| — | −33.5 | −15.8 | 2.8 | −35.2 | ||
| — | 90.5 | 9.3 | 23.9 | −35.3 | ||
| — | 0.1 | −2.1 | 2.1 | 0.2 | ||
| — | 0.1 | −2.1 | 2.1 | 0.2 | ||
| — | — | — | 2.5 | 0.3 | ||
Reference items | ||||||
| — | 32.6 | 27.4 | 36.2 | 85.6 | ||
| — | ₹32.85 | ₹27.67 | ₹36.55 | ₹86.35 | ||
| — | 1.38× | 2.63× | 2.28× | 3.92× | ||
| — | 6.7 | 7.7 | 2.7 | 2.2 | ||
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 | 0.6 | 0.5 | 0.5 | 0.5 | — | |
| + Interest Income | 0.0 | -0.1 | 0.0 | 0.0 | — | |
| + Dividend Income | -0.1 | -0.3 | -0.3 | -0.6 | — | |
| + Fair Value (Gains) / Losses | 0.5 | -0.5 | 3.5 | 10.3 | — | |
| + Other Non-cash Items | -11.7 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Current Assets | -17.2 | 10.0 | -0.4 | -1.6 | — | |
| + Other Non-current Assets | -5.5 | -2.8 | 1.7 | -4.2 | — | |
| + Other Current Liabilities | 94.6 | 1.3 | 7.2 | 2.7 | — | |
| + Other Non-current Liabilities | 0.9 | 10.8 | 10.5 | 4.8 | — | |
| + Provisions — Current | 1.6 | 1.5 | 0.7 | 0.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 24.2 | 18.6 | 11.6 | 26.9 | 28.0 | |
| + Total Adjustments (incl. Working Capital) | 63.6 | 20.4 | 23.6 | 12.4 | — | |
| Cash from Operations (pre-tax) | 87.8 | 39.0 | 35.1 | 39.3 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | 0.0 | -0.1 | — | |
| + Income Taxes Paid | 2.2 | 2.7 | 7.7 | 6.7 | — | |
| Cash from Operating Activities | 85.6 | 36.3 | 27.4 | 32.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | -0.1 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 7.2 | 58.0 | 46.2 | 135.7 | — | |
| + Sale of Investments (Equity / Debt) | 7.1 | -0.5 | 1.4 | 12.1 | — | |
| + Dividends Received — Investing | 0.1 | 0.3 | 0.3 | 0.6 | — | |
| + Interest Received — Investing | 0.0 | 0.1 | 0.0 | 0.1 | — | |
| + Other Inflows / (Outflows) — Investing | -50.1 | 0.0 | 5.6 | 0.0 | — | |
| Cash from Investing Activities | -50.1 | -58.0 | -38.8 | -123.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 21.2 | 25.1 | 124.1 | — | |
| + Dividends Paid | 0.1 | 0.1 | 0.1 | 0.1 | — | |
| + Other Inflows / (Outflows) — Financing | -35.2 | 2.8 | -15.8 | -33.5 | — | |
| Cash from Financing Activities | -35.3 | 23.9 | 9.3 | 90.5 | — | |
| Net Changes in Cash (pre-FX) | 0.2 | 2.1 | -2.1 | 0.1 | — | |
| Net Changes in Cash | 0.2 | 2.1 | -2.1 | 0.1 | — | |
| Closing Cash | 0.3 | 2.5 | — | — | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | 85.6 | 36.2 | 27.4 | 32.6 | — | |
| Free Cash Flow per Basic Share | 86.35 | 36.55 | 27.67 | 32.85 | — | |
| Cash Flow to Net Income | 3.92 | 2.28 | 2.63 | 1.38 | — | |
| Cash Paid for Taxes | 2.2 | 2.7 | 7.7 | 6.7 | — | |