| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | −14.6 | −16.9 | −44.6 | −1.2 | ||
| — | −0.0 | 13.8 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | 11.8 | −12.4 | 0.2 | 0.0 | ||
| — | 0.0 | −0.0 | 0.0 | −0.3 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −6.3 | 6.5 | −0.1 | 0.1 | ||
| — | 0.0 | 0.2 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
| — | 0.3 | 0.2 | −0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
Cash from operating activities | ||||||
| 153 | 140 | 100 | 98.4 | 47.0 | ||
| — | −8.9 | −8.5 | −44.5 | −1.5 | ||
| — | 131 | 91.9 | 53.8 | 45.5 | ||
| — | 0.0 | 0.0 | 0.0 | −0.1 | ||
| — | 32.3 | 17.6 | 17.7 | 7.5 | ||
| — | 98.4 | 74.3 | 36.2 | 37.9 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.1 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 233 | 134 | 85.3 | 50.1 | ||
| — | 133 | 56.9 | 28.1 | 6.9 | ||
| — | −99.4 | −76.7 | −57.2 | −43.2 | ||
Cash from financing activities | ||||||
| — | −1.0 | −2.3 | −21.1 | −5.3 | ||
| — | −1.0 | −2.3 | −21.1 | −5.3 | ||
| — | — | — | 5.4 | 26.4 | ||
Reference items | ||||||
| 153 | 140 | 114 | 98.4 | 46.9 | ||
| 78.8% | 96.9% | 96.0% | 96.2% | 93.0% | ||
| 98.4 | 98.4 | 74.3 | 36.1 | 37.9 | ||
| ₹90.24 | ₹90.24 | ₹68.20 | ₹33.13 | ₹34.77 | ||
| 15.10× | — | — | — | — | ||
| — | 0.94× | 1.08× | 0.48× | 1.02× | ||
| — | 32.3 | 17.6 | 17.7 | 7.5 | ||
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 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Fair Value (Gains) / Losses | -1.2 | -44.6 | -16.9 | -14.6 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 13.8 | -0.0 | — | |
| Changes in Working Capital | ||||||
| + Other Financial Assets — Current | 0.0 | 0.2 | -12.4 | 11.8 | — | |
| + Other Financial Assets — Non-current | -0.3 | 0.0 | -0.0 | 0.0 | — | |
| + Other Current Assets | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Non-current Assets | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Liabilities — Current | 0.1 | -0.1 | 6.5 | -6.3 | — | |
| + Other Financial Liabilities — Non-current | 0.0 | 0.0 | 0.2 | 0.0 | — | |
| + Other Current Liabilities | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | 0.0 | -0.1 | 0.2 | 0.3 | — | |
| + Provisions — Non-current | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 47.0 | 98.4 | 100.5 | 139.6 | 152.6 | |
| + Total Adjustments (incl. Working Capital) | -1.5 | -44.5 | -8.5 | -8.9 | — | |
| Cash from Operations (pre-tax) | 45.5 | 53.8 | 91.9 | 130.7 | — | |
| + Interest Received — Operating | -0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Income Taxes Paid | 7.5 | 17.7 | 17.6 | 32.3 | — | |
| Cash from Operating Activities | 37.9 | 36.2 | 74.3 | 98.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 50.1 | 85.3 | 133.6 | 232.6 | — | |
| + Disp of Investment Property | 6.9 | 28.1 | 56.9 | 133.3 | — | |
| Cash from Investing Activities | -43.2 | -57.2 | -76.7 | -99.4 | — | |
| Cash from Financing Activities | ||||||
| Net Changes in Cash (pre-FX) | -5.3 | -21.1 | -2.3 | -1.0 | — | |
| Net Changes in Cash | -5.3 | -21.1 | -2.3 | -1.0 | — | |
| Closing Cash | 26.4 | 5.4 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 46.9 | 98.4 | 114.3 | 139.6 | 152.6 | |
| EBITDA Margin % | 93.01 | 96.23 | 96.04 | 96.86 | 78.82 | |
| Free Cash Flow (CFO − Capex) | 37.9 | 36.1 | 74.3 | 98.4 | 98.4 | |
| Free Cash Flow per Basic Share | 34.77 | 33.13 | 68.20 | 90.24 | 90.24 | |
| Price to Free Cash Flow | — | — | — | — | 15.10 | |
| Cash Flow to Net Income | 1.02 | 0.48 | 1.08 | 0.94 | — | |
| Cash Paid for Taxes | 7.5 | 17.7 | 17.6 | 32.3 | — | |