| 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. | |||||
|---|---|---|---|---|---|---|
| — | 3.9 | 4.0 | 3.7 | 2.2 | ||
| — | 0.0 | 3.8 | 2.3 | 0.0 | ||
| — | 0.0 | 3.9 | 3.9 | 3.0 | ||
| — | 0.0 | 0.0 | −1.5 | −0.4 | ||
| — | 0.0 | 0.0 | −0.2 | 0.0 | ||
| — | 0.0 | −0.3 | 0.1 | 0.0 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −0.0 | ||
Changes in working capital | ||||||
| — | −1.2 | −17.6 | −18.6 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 32.7 | ||
| — | 0.0 | 0.0 | 0.0 | −0.4 | ||
| — | −0.4 | −0.2 | −1.8 | −0.0 | ||
| — | 1.1 | −0.7 | −4.4 | 0.2 | ||
| — | 0.0 | 0.0 | 0.0 | −0.7 | ||
| — | 0.0 | 0.0 | 0.0 | −11.5 | ||
| — | 9.9 | 1.6 | 11.9 | −17.9 | ||
| — | 0.0 | −0.1 | 0.0 | 0.0 | ||
| — | −0.6 | 0.4 | 3.3 | 0.2 | ||
| — | 0.0 | 0.0 | −0.0 | 0.0 | ||
| — | −0.2 | 0.5 | 1.5 | −4.5 | ||
| — | 1.0 | 0.0 | −0.1 | 0.5 | ||
Cash from operating activities | ||||||
| 12.3 | 10.7 | 9.5 | 3.3 | 9.8 | ||
| — | 13.6 | −4.5 | −0.0 | 3.4 | ||
| — | 24.3 | 5.0 | 3.3 | 13.2 | ||
| — | −2.0 | −1.3 | 0.0 | 0.0 | ||
| — | −4.0 | 0.0 | 5.0 | 0.0 | ||
| — | −0.0 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.5 | 0.0 | 0.0 | ||
| — | 5.2 | 5.1 | 0.0 | 5.1 | ||
| — | 21.0 | −1.9 | −1.7 | 8.1 | ||
Cash from investing activities | ||||||
| — | 4.3 | 1.6 | 13.8 | 4.7 | ||
| — | 0.0 | 0.0 | 0.0 | 0.1 | ||
| — | 0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.5 | ||
| — | −2.9 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | −0.6 | −1.6 | 0.0 | ||
| — | 2.5 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | 0.2 | ||
| — | 0.0 | 0.0 | 0.2 | 0.0 | ||
| — | 2.0 | 1.6 | 1.1 | 0.4 | ||
| — | −13.1 | 3.7 | −4.1 | −4.2 | ||
| — | −15.0 | 3.2 | −18.1 | −9.2 | ||
Cash from financing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 20.2 | ||
| — | −0.3 | 3.9 | 17.3 | 0.0 | ||
| — | −1.6 | 0.7 | 0.5 | 2.4 | ||
| — | 0.7 | 0.3 | 0.1 | 0.0 | ||
| — | 4.0 | 3.8 | 3.9 | 3.0 | ||
| — | −0.0 | 0.8 | 0.0 | 1.2 | ||
| — | 0.0 | 0.0 | 0.1 | −0.1 | ||
| — | −3.4 | −1.8 | 13.0 | 13.5 | ||
| — | 2.6 | −0.5 | −6.8 | 12.3 | ||
| — | 2.6 | −0.5 | −6.8 | 12.3 | ||
| — | — | — | 4.2 | −3.1 | ||
Reference items | ||||||
| 17.0 | 14.9 | 13.3 | 7.2 | 14.6 | ||
| 2.6% | 2.4% | 2.0% | 1.5% | 2.5% | ||
| 16.7 | 16.7 | −3.5 | −15.5 | 3.3 | ||
| — | 14.0 | −4.1 | −2.4 | — | ||
| ₹10.36 | ₹10.36 | −₹2.17 | −₹9.60 | ₹2.02 | ||
| 6.66× | — | — | — | — | ||
| — | 2.67× | −0.21× | −1.35× | 1.54× | ||
| — | 5.2 | 5.1 | 0.0 | 5.1 | ||
| — | 4.0 | 3.8 | 3.9 | 3.0 | ||
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 | 2.2 | 3.7 | 4.0 | 3.9 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 2.3 | 3.8 | 0.0 | — | |
| + Finance Costs | 3.0 | 3.9 | 3.9 | 0.0 | — | |
| + Interest Income | -0.4 | -1.5 | 0.0 | 0.0 | — | |
| + Dividend Income | 0.0 | -0.2 | 0.0 | 0.0 | — | |
| + Unrealised FX (Gain) / Loss | 0.0 | 0.1 | -0.3 | 0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| + Other — Cash Effects are Investing / Financing | -0.0 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | -18.6 | -17.6 | -1.2 | — | |
| + Trade Receivables — Non-current | 32.7 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Current | -0.4 | 0.0 | 0.0 | 0.0 | — | |
| + Other Financial Assets — Non-current | -0.0 | -1.8 | -0.2 | -0.4 | — | |
| + Other Current Assets | 0.2 | -4.4 | -0.7 | 1.1 | — | |
| + Other Non-current Assets | -0.7 | 0.0 | 0.0 | 0.0 | — | |
| + Other Bank Balances | -11.5 | 0.0 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | -17.9 | 11.9 | 1.6 | 9.9 | — | |
| + Trade Payables — Non-current | 0.0 | 0.0 | -0.1 | 0.0 | — | |
| + Other Current Liabilities | 0.2 | 3.3 | 0.4 | -0.6 | — | |
| + Other Non-current Liabilities | 0.0 | -0.0 | 0.0 | 0.0 | — | |
| + Provisions — Current | -4.5 | 1.5 | 0.5 | -0.2 | — | |
| + Provisions — Non-current | 0.5 | -0.1 | 0.0 | 1.0 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 9.8 | 3.3 | 9.5 | 10.7 | 12.3 | |
| + Total Adjustments (incl. Working Capital) | 3.4 | -0.0 | -4.5 | 13.6 | — | |
| Cash from Operations (pre-tax) | 13.2 | 3.3 | 5.0 | 24.3 | — | |
| + Interest Received — Operating | 0.0 | 0.0 | -1.3 | -2.0 | — | |
| + Interest Paid — Operating | 0.0 | 5.0 | 0.0 | -4.0 | — | |
| + Dividends Received — Operating | 0.0 | 0.0 | -0.0 | -0.0 | — | |
| + Other Inflows / (Outflows) — Operating | 0.0 | 0.0 | -0.5 | 0.0 | — | |
| + Income Taxes Paid | 5.1 | 0.0 | 5.1 | 5.2 | — | |
| Cash from Operating Activities | 8.1 | -1.7 | -1.9 | 21.0 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 4.7 | 13.8 | 1.6 | 4.3 | — | |
| + Acq of Intangible Assets | 0.1 | 0.0 | 0.0 | 0.0 | — | |
| + Disp of Fixed Assets | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Intangibles under Development | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| + Acq of Investment Property | 0.0 | 0.0 | 0.0 | -2.9 | — | |
| + Disp of Investment Property | 0.0 | -1.6 | -0.6 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 0.0 | 0.0 | 0.0 | 2.5 | — | |
| + Loans & Advances Made | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| + Interest Received — Investing | 0.4 | 1.1 | 1.6 | 2.0 | — | |
| + Other Inflows / (Outflows) — Investing | -4.2 | -4.1 | 3.7 | -13.1 | — | |
| Cash from Investing Activities | -9.2 | -18.1 | 3.2 | -15.0 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 20.2 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 0.0 | 17.3 | 3.9 | -0.3 | — | |
| + Repayment of Borrowings | 2.4 | 0.5 | 0.7 | -1.6 | — | |
| + Payment of Lease Liabilities | 0.0 | 0.1 | 0.3 | 0.7 | — | |
| + Interest Paid | 3.0 | 3.9 | 3.8 | 4.0 | — | |
| + Dividends Paid | 1.2 | 0.0 | 0.8 | -0.0 | — | |
| + Other Inflows / (Outflows) — Financing | -0.1 | 0.1 | 0.0 | 0.0 | — | |
| Cash from Financing Activities | 13.5 | 13.0 | -1.8 | -3.4 | — | |
| Net Changes in Cash (pre-FX) | 12.3 | -6.8 | -0.5 | 2.6 | — | |
| Net Changes in Cash | 12.3 | -6.8 | -0.5 | 2.6 | — | |
| Closing Cash | -3.1 | 4.2 | — | — | — | |
| Reference Items | ||||||
| EBITDA | 14.6 | 7.2 | 13.3 | 14.9 | 17.0 | |
| EBITDA Margin % | 2.48 | 1.47 | 2.01 | 2.40 | 2.55 | |
| Free Cash Flow (CFO − Capex) | 3.3 | -15.5 | -3.5 | 16.7 | 16.7 | |
| Free Cash Flow to Equity | — | -2.4 | -4.1 | 14.0 | — | |
| Free Cash Flow per Basic Share | 2.02 | -9.60 | -2.17 | 10.36 | 10.36 | |
| Price to Free Cash Flow | — | — | — | — | 6.66 | |
| Cash Flow to Net Income | 1.54 | -1.35 | -0.21 | 2.67 | — | |
| Cash Paid for Taxes | 5.1 | 0.0 | 5.1 | 5.2 | — | |
| Cash Paid for Interest | 3.0 | 3.9 | 3.8 | 4.0 | — | |