| 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. | |||||
|---|---|---|---|---|---|---|
| — | 0.7 | 0.8 | 0.8 | 0.6 | ||
| — | 0.0 | 1.0 | 0.0 | 0.0 | ||
| — | −0.6 | 0.0 | 0.0 | 0.0 | ||
| — | −24.1 | 0.0 | 0.0 | 0.0 | ||
| — | −0.0 | 0.0 | 0.0 | −0.0 | ||
| — | −0.0 | 0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −1.2 | −1.2 | ||
| — | 0.1 | 0.0 | 0.0 | 0.0 | ||
Changes in working capital | ||||||
| — | −26.1 | 0.5 | −0.5 | 0.0 | ||
| — | −0.2 | −0.0 | 0.0 | 0.0 | ||
| — | 0.0 | 0.0 | −0.2 | −0.2 | ||
| — | 26.2 | −0.8 | 0.8 | 0.3 | ||
| — | −0.0 | 0.2 | 0.2 | 0.2 | ||
| — | 0.1 | 0.3 | −0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 20.4 | 20.8 | 0.2 | 38.9 | 39.6 | ||
| — | −24.0 | 2.0 | −0.0 | −0.3 | ||
| — | −3.2 | 2.2 | 38.9 | 39.3 | ||
| — | 0.0 | −2.1 | −2.2 | −2.4 | ||
| — | 0.0 | −1.3 | 0.0 | 0.0 | ||
| — | 0.0 | −4.0 | −39.5 | −39.5 | ||
| — | 0.2 | 0.2 | 0.7 | −1.1 | ||
| — | −3.4 | −2.7 | −3.5 | −1.5 | ||
Cash from investing activities | ||||||
| — | 0.0 | 0.0 | 0.0 | 9.0 | ||
| — | 93.9 | 0.0 | 39.0 | 20.0 | ||
| — | 70.7 | 0.0 | 60.2 | 38.7 | ||
| — | 0.0 | 0.0 | 0.0 | 14.7 | ||
| — | 24.1 | 4.0 | 39.5 | 39.5 | ||
| — | 0.7 | 2.1 | 3.3 | 1.9 | ||
| — | 8.3 | 46.7 | −13.8 | −25.2 | ||
| — | 9.9 | 52.8 | 50.2 | 40.6 | ||
Cash from financing activities | ||||||
| — | 0.0 | 40.0 | 0.0 | 0.0 | ||
| — | 0.0 | 40.0 | 0.0 | 0.0 | ||
| — | 0.0 | 1.3 | 0.0 | 0.0 | ||
| — | 3.5 | 39.6 | 45.2 | 39.3 | ||
| — | −3.5 | −41.0 | −45.2 | −39.3 | ||
| — | 3.0 | 9.1 | 1.5 | −0.1 | ||
| — | 3.0 | 9.1 | 1.5 | −0.1 | ||
| — | — | — | 3.0 | 1.5 | ||
Reference items | ||||||
| −4.1 | −3.7 | −3.8 | −3.1 | −2.9 | ||
| −15.6% | −11.6% | −3.4% | −6.1% | −194.5% | ||
| −3.4 | −3.4 | −2.7 | −3.5 | −1.5 | ||
| — | — | −4.0 | — | — | ||
| −₹0.49 | −₹0.49 | −₹0.39 | −₹0.50 | −₹0.21 | ||
| — | −0.16× | −9.76× | −0.09× | −0.04× | ||
| — | 0.2 | 0.2 | 0.7 | −1.1 | ||
| — | — | 1.3 | — | — | ||
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 | ||||||
| + Depreciation & Amortisation | 0.6 | 0.8 | 0.8 | 0.7 | — | |
| + Impairment Loss / (Reversal) | 0.0 | 0.0 | 1.0 | 0.0 | — | |
| + Interest Income | 0.0 | 0.0 | 0.0 | -0.6 | — | |
| + Dividend Income | 0.0 | 0.0 | 0.0 | -24.1 | — | |
| + Fair Value (Gains) / Losses | -0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other Non-cash Items | 0.0 | 0.0 | 0.0 | -0.0 | — | |
| + Other — Cash Effects are Investing / Financing | -1.2 | -1.2 | 0.0 | 0.0 | — | |
| + Other Reconciling Items | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Changes in Working Capital | ||||||
| + Trade Receivables — Current | 0.0 | -0.5 | 0.5 | -26.1 | — | |
| + Other Current Assets | 0.0 | 0.0 | -0.0 | -0.2 | — | |
| + Other Bank Balances | -0.2 | -0.2 | 0.0 | 0.0 | — | |
| + Trade Payables — Current | 0.3 | 0.8 | -0.8 | 26.2 | — | |
| + Other Financial Liabilities — Current | 0.2 | 0.2 | 0.2 | -0.0 | — | |
| + Other Current Liabilities | 0.0 | -0.0 | 0.3 | 0.1 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 39.6 | 38.9 | 0.2 | 20.8 | 20.4 | |
| + Total Adjustments (incl. Working Capital) | -0.3 | -0.0 | 2.0 | -24.0 | — | |
| Cash from Operations (pre-tax) | 39.3 | 38.9 | 2.2 | -3.2 | — | |
| + Interest Received — Operating | -2.4 | -2.2 | -2.1 | 0.0 | — | |
| + Interest Paid — Operating | 0.0 | 0.0 | -1.3 | 0.0 | — | |
| + Dividends Received — Operating | -39.5 | -39.5 | -4.0 | 0.0 | — | |
| + Income Taxes Paid | -1.1 | 0.7 | 0.2 | 0.2 | — | |
| Cash from Operating Activities | -1.5 | -3.5 | -2.7 | -3.4 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Investment Property | 9.0 | 0.0 | 0.0 | 0.0 | — | |
| + Purchase of Investments (Equity / Debt) | 20.0 | 39.0 | 0.0 | 93.9 | — | |
| + Sale of Investments (Equity / Debt) | 38.7 | 60.2 | 0.0 | 70.7 | — | |
| + Loans & Advances Repaid | 14.7 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 39.5 | 39.5 | 4.0 | 24.1 | — | |
| + Interest Received — Investing | 1.9 | 3.3 | 2.1 | 0.7 | — | |
| + Other Inflows / (Outflows) — Investing | -25.2 | -13.8 | 46.7 | 8.3 | — | |
| Cash from Investing Activities | 40.6 | 50.2 | 52.8 | 9.9 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Borrowings | 0.0 | 0.0 | 40.0 | 0.0 | — | |
| + Repayment of Borrowings | 0.0 | 0.0 | 40.0 | 0.0 | — | |
| + Interest Paid | 0.0 | 0.0 | 1.3 | 0.0 | — | |
| + Dividends Paid | 39.3 | 45.2 | 39.6 | 3.5 | — | |
| Cash from Financing Activities | -39.3 | -45.2 | -41.0 | -3.5 | — | |
| Net Changes in Cash (pre-FX) | -0.1 | 1.5 | 9.1 | 3.0 | — | |
| Net Changes in Cash | -0.1 | 1.5 | 9.1 | 3.0 | — | |
| Closing Cash | 1.5 | 3.0 | — | — | — | |
| Reference Items | ||||||
| EBITDA | -2.9 | -3.1 | -3.8 | -3.7 | -4.1 | |
| EBITDA Margin % | -194.48 | -6.10 | -3.43 | -11.62 | -15.64 | |
| Free Cash Flow (CFO − Capex) | -1.5 | -3.5 | -2.7 | -3.4 | -3.4 | |
| Free Cash Flow to Equity | — | — | -4.0 | — | — | |
| Free Cash Flow per Basic Share | -0.21 | -0.50 | -0.39 | -0.49 | -0.49 | |
| Cash Flow to Net Income | -0.04 | -0.09 | -9.76 | -0.16 | — | |
| Cash Paid for Taxes | -1.1 | 0.7 | 0.2 | 0.2 | — | |
| Cash Paid for Interest | — | — | 1.3 | — | — | |