| 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. | |||||
|---|---|---|---|---|---|---|
| — | −700 | −122 | −98.1 | −83.4 | ||
Changes in working capital | ||||||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 110 | −165 | 0.4 | −15.3 | ||
| — | −7.2 | 63.0 | 1.7 | 0.0 | ||
Cash from operating activities | ||||||
| 659 | 656 | 48.9 | 52.5 | 37.1 | ||
| — | −598 | −224 | −95.9 | −98.7 | ||
| — | 58.6 | −175 | −43.4 | −61.6 | ||
| — | 6.9 | −4.8 | −21.3 | 0.0 | ||
| — | 51.7 | −170 | −22.1 | −61.6 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.1 | 0.0 | 0.0 | ||
| — | 6.7 | 17.0 | 16.8 | 9.9 | ||
| — | 23.4 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 105 | 77.8 | 71.5 | ||
| — | −16.7 | 122 | 94.6 | 81.4 | ||
Cash from financing activities | ||||||
| — | −198 | 0.0 | 0.0 | 0.0 | ||
| — | −198 | 0.0 | 0.0 | 0.0 | ||
| — | −163 | −47.6 | 72.5 | 19.8 | ||
| — | −163 | −47.6 | 72.5 | 19.8 | ||
| — | — | — | 287 | 215 | ||
Reference items | ||||||
| −57.7 | −44.1 | −47.0 | −45.8 | −46.2 | ||
| 51.7 | 51.7 | −170 | −22.1 | −61.6 | ||
| ₹8.61 | ₹8.61 | −₹28.36 | −₹3.69 | −₹10.27 | ||
| 11.61× | — | — | — | — | ||
| — | 0.08× | −6.61× | −0.42× | −1.87× | ||
| — | 6.9 | −4.8 | −21.3 | 0.0 | ||
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 | ||||||
| + Other Non-cash Items | -83.4 | -98.1 | -121.6 | -700.5 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Receivables — Current | -15.3 | 0.4 | -165.2 | 110.0 | — | |
| + Trade Payables — Current | 0.0 | 1.7 | 63.0 | -7.2 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 37.1 | 52.5 | 48.9 | 656.2 | 659.1 | |
| + Total Adjustments (incl. Working Capital) | -98.7 | -95.9 | -223.8 | -597.6 | — | |
| Cash from Operations (pre-tax) | -61.6 | -43.4 | -175.0 | 58.6 | — | |
| + Income Taxes Paid | 0.0 | -21.3 | -4.8 | 6.9 | — | |
| Cash from Operating Activities | -61.6 | -22.1 | -170.1 | 51.7 | — | |
| Cash from Investing Activities | ||||||
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.1 | 0.0 | — | |
| + Interest Received — Investing | 9.9 | 16.8 | 17.0 | 6.7 | — | |
| + Income Taxes (Paid) / Refund — Investing | 0.0 | 0.0 | 0.0 | 23.4 | — | |
| + Other Inflows / (Outflows) — Investing | 71.5 | 77.8 | 105.4 | 0.0 | — | |
| Cash from Investing Activities | 81.4 | 94.6 | 122.5 | -16.7 | — | |
| Cash from Financing Activities | ||||||
| + Other Inflows / (Outflows) — Financing | 0.0 | 0.0 | 0.0 | -198.2 | — | |
| Cash from Financing Activities | 0.0 | 0.0 | 0.0 | -198.2 | — | |
| Net Changes in Cash (pre-FX) | 19.8 | 72.5 | -47.6 | -163.2 | — | |
| Net Changes in Cash | 19.8 | 72.5 | -47.6 | -163.2 | — | |
| Closing Cash | 214.8 | 287.3 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -46.2 | -45.8 | -47.0 | -44.1 | -57.7 | |
| Free Cash Flow (CFO − Capex) | -61.6 | -22.1 | -170.1 | 51.7 | 51.7 | |
| Free Cash Flow per Basic Share | -10.27 | -3.69 | -28.36 | 8.61 | 8.61 | |
| Price to Free Cash Flow | — | — | — | — | 11.61 | |
| Cash Flow to Net Income | -1.87 | -0.42 | -6.61 | 0.08 | — | |
| Cash Paid for Taxes | 0.0 | -21.3 | -4.8 | 6.9 | — | |