| Tap a line for its trend | FY26Mar 2026 | FY25Mar 2025 | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | ||||
|---|---|---|---|---|
| 4.0 | — | — | 0.0 | |
| 0.3 | — | — | — | |
| −0.6 | −0.8 | −0.8 | −0.6 | |
| −0.1 | −8.9 | — | −8.1 | |
Changes in working capital | ||||
| −27.1 | 0.1 | −0.5 | −1.1 | |
| 17.5 | 0.4 | −2.4 | 2.5 | |
Cash from operating activities | ||||
| 69.8 | 66.6 | 50.3 | 44.3 | |
| 28.9 | −1.5 | −0.5 | 0.2 | |
Cash from investing activities | ||||
| 0.7 | 0.0 | 0.6 | — | |
| 145 | — | — | 0.0 | |
| 132 | — | — | — | |
| — | 8.9 | 0.0 | 8.1 | |
| — | 0.8 | 0.8 | 0.6 | |
| −8.1 | 9.4 | −1.2 | 8.6 | |
Cash from financing activities | ||||
| 20.3 | 7.8 | 0.0 | 7.0 | |
| −23.6 | −7.9 | −0.1 | −7.1 | |
| −2.9 | −0.1 | −1.7 | 1.8 | |
| 7.2 | 0.3 | 0.3 | 2.0 | |
Reference items | ||||
| 55.4 | 58.7 | 47.0 | 43.4 | |
| 29.1% | 31.7% | 25.2% | 27.3% | |
| 28.1 | −1.5 | −1.0 | 0.2 | |
| ₹90.27 | −₹4.96 | −₹3.29 | ₹0.78 | |
| 0.54× | −0.03× | −0.01× | 0.01× | |
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 | |
|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||||
| + Depreciation & Amortisation | 0.0 | — | — | 4.0 | |
| + Finance Costs | — | — | — | 0.3 | |
| + Interest Income | -0.6 | -0.8 | -0.8 | -0.6 | |
| + Dividend Income | -8.1 | — | -8.9 | -0.1 | |
| Changes in Working Capital | |||||
| + Trade Receivables — Current | -1.1 | -0.5 | 0.1 | -27.1 | |
| + Trade Payables — Current | 2.5 | -2.4 | 0.4 | 17.5 | |
| Cash from Operating Activities | |||||
| Profit Before Tax (per I/S) | 44.3 | 50.3 | 66.6 | 69.8 | |
| Cash from Operating Activities | 0.2 | -0.5 | -1.5 | 28.9 | |
| Cash from Investing Activities | |||||
| + Acq of Fixed Assets (Capex) | — | 0.6 | 0.0 | 0.7 | |
| + Purchase of Investments (Equity / Debt) | 0.0 | — | — | 145.4 | |
| + Sale of Investments (Equity / Debt) | — | — | — | 131.6 | |
| + Dividends Received — Investing | 8.1 | 0.0 | 8.9 | — | |
| + Interest Received — Investing | 0.6 | 0.8 | 0.8 | — | |
| Cash from Investing Activities | 8.6 | -1.2 | 9.4 | -8.1 | |
| Cash from Financing Activities | |||||
| + Dividends Paid | 7.0 | 0.0 | 7.8 | 20.3 | |
| Cash from Financing Activities | -7.1 | -0.1 | -7.9 | -23.6 | |
| Net Changes in Cash | 1.8 | -1.7 | -0.1 | -2.9 | |
| Closing Cash | 2.0 | 0.3 | 0.3 | 7.2 | |
| Reference Items | |||||
| EBITDA | 43.4 | 47.0 | 58.7 | 55.4 | |
| EBITDA Margin % | 27.27 | 25.15 | 31.68 | 29.12 | |
| Free Cash Flow (CFO − Capex) | 0.2 | -1.0 | -1.5 | 28.1 | |
| Free Cash Flow per Basic Share | 0.78 | -3.29 | -4.96 | 90.27 | |
| Cash Flow to Net Income | 0.01 | -0.01 | -0.03 | 0.54 | |