| 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. | |||||
|---|---|---|---|---|---|---|
| — | 183 | 170 | 173 | 171 | ||
| — | 79.8 | 91.5 | 101 | 105 | ||
| — | 0.0 | −0.5 | −3.0 | −1.2 | ||
| — | 3.7 | 1.0 | 0.6 | 3.4 | ||
| — | −7.9 | −6.5 | −5.4 | −4.7 | ||
| — | 0.2 | 0.2 | −0.2 | −0.1 | ||
| — | −8.2 | −1.0 | −11.1 | −1.3 | ||
Changes in working capital | ||||||
| — | −180 | −98.0 | −55.2 | −87.5 | ||
| — | −290 | −80.3 | −139 | −86.9 | ||
| — | −70.1 | −77.4 | −28.3 | 0.0 | ||
| — | −4.7 | 7.1 | 37.9 | 23.7 | ||
| — | 9.5 | 3.4 | −13.8 | 0.0 | ||
Cash from operating activities | ||||||
| 666 | 638 | 529 | 431 | 305 | ||
| — | −269 | 22.4 | 67.3 | 131 | ||
| — | 370 | 551 | 498 | 436 | ||
| — | 136 | 121 | 92.0 | 65.6 | ||
| — | 233 | 431 | 406 | 370 | ||
Cash from investing activities | ||||||
| — | 453 | 196 | 181 | 225 | ||
| — | 0.0 | 40.1 | 25.5 | 15.6 | ||
| — | 2.7 | 1.7 | 1.5 | 0.0 | ||
| — | 9.3 | 10.8 | −30.2 | −6.5 | ||
| — | −446 | −147 | −187 | −216 | ||
Cash from financing activities | ||||||
| — | 784 | 0.0 | 9.7 | 0.0 | ||
| — | 7.1 | 98.1 | 65.6 | 15.1 | ||
| — | 14.5 | 12.1 | 10.5 | 10.2 | ||
| — | 79.8 | 91.5 | 101 | 105 | ||
| — | 58.9 | 47.0 | 29.4 | 23.4 | ||
| — | 624 | −249 | −197 | −154 | ||
| — | 411 | 35.2 | 21.9 | 0.8 | ||
| — | 411 | 35.2 | 21.9 | 0.8 | ||
| — | — | — | 91.2 | 69.3 | ||
Reference items | ||||||
| 922 | 892 | 785 | 691 | 577 | ||
| 14.3% | 14.6% | 14.4% | 13.8% | 13.5% | ||
| −220 | −220 | 235 | 225 | 146 | ||
| — | −306 | 45.1 | 58.4 | — | ||
| −₹4.45 | −₹4.45 | ₹4.75 | ₹4.57 | ₹2.95 | ||
| — | 0.49× | 1.09× | 1.29× | 1.65× | ||
| — | 136 | 121 | 92.0 | 65.6 | ||
| — | 79.8 | 91.5 | 101 | 105 | ||
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 | 170.9 | 172.6 | 169.7 | 183.3 | — | |
| + Finance Costs | 105.2 | 101.4 | 91.5 | 79.8 | — | |
| + Share-based Payments | -1.2 | -3.0 | -0.5 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 3.4 | 0.6 | 1.0 | 3.7 | — | |
| + Undistributed Profits of Associates | -4.7 | -5.4 | -6.5 | -7.9 | — | |
| + Other Non-cash Items | -0.1 | -0.2 | 0.2 | 0.2 | — | |
| + Other — Cash Effects are Investing / Financing | -1.3 | -11.1 | -1.0 | -8.2 | — | |
| Changes in Working Capital | ||||||
| + Inventories | -87.5 | -55.2 | -98.0 | -180.0 | — | |
| + Trade Receivables — Current | -86.9 | -139.1 | -80.3 | -290.1 | — | |
| + Other Current Assets | 0.0 | -28.3 | -77.4 | -70.1 | — | |
| + Trade Payables — Current | 23.7 | 37.9 | 7.1 | -4.7 | — | |
| + Other Current Liabilities | 0.0 | -13.8 | 3.4 | 9.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 304.8 | 431.0 | 529.0 | 638.2 | 666.5 | |
| + Total Adjustments (incl. Working Capital) | 131.0 | 67.3 | 22.4 | -268.7 | — | |
| Cash from Operations (pre-tax) | 435.8 | 498.3 | 551.4 | 369.5 | — | |
| + Income Taxes Paid | 65.6 | 92.0 | 120.9 | 136.3 | — | |
| Cash from Operating Activities | 370.3 | 406.2 | 430.5 | 233.2 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 224.6 | 180.8 | 195.8 | 452.9 | — | |
| + Disp of Fixed Assets | 15.6 | 25.5 | 40.1 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 0.0 | 1.5 | 1.7 | 2.7 | — | |
| + Other Inflows / (Outflows) — Investing | -6.5 | -30.2 | 10.8 | 9.3 | — | |
| Cash from Investing Activities | -215.5 | -187.0 | -146.6 | -446.2 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 0.0 | 9.7 | 0.0 | 784.1 | — | |
| + Repayment of Borrowings | 15.1 | 65.6 | 98.1 | 7.1 | — | |
| + Payment of Lease Liabilities | 10.2 | 10.5 | 12.1 | 14.5 | — | |
| + Interest Paid | 105.2 | 101.4 | 91.5 | 79.8 | — | |
| + Dividends Paid | 23.4 | 29.4 | 47.0 | 58.9 | — | |
| Cash from Financing Activities | -153.9 | -197.3 | -248.7 | 623.9 | — | |
| Net Changes in Cash (pre-FX) | 0.8 | 21.9 | 35.2 | 410.9 | — | |
| Net Changes in Cash | 0.8 | 21.9 | 35.2 | 410.9 | — | |
| Closing Cash | 69.3 | 91.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 577.1 | 690.8 | 785.0 | 892.1 | 921.6 | |
| EBITDA Margin % | 13.45 | 13.84 | 14.38 | 14.61 | 14.30 | |
| Free Cash Flow (CFO − Capex) | 145.7 | 225.4 | 234.7 | -219.6 | -219.6 | |
| Free Cash Flow to Equity | — | 58.4 | 45.1 | -306.5 | — | |
| Free Cash Flow per Basic Share | 2.95 | 4.57 | 4.75 | -4.45 | -4.45 | |
| Cash Flow to Net Income | 1.65 | 1.29 | 1.09 | 0.49 | — | |
| Cash Paid for Taxes | 65.6 | 92.0 | 120.9 | 136.3 | — | |
| Cash Paid for Interest | 105.2 | 101.4 | 91.5 | 79.8 | — | |