| Tap a line for its trend | Last 12Mto Sep 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. | |||||
|---|---|---|---|---|---|---|
| — | 2,911 | 2,958 | 3,407 | 3,340 | ||
| — | −2,191 | −2,343 | −1,134 | −811 | ||
| — | 447 | 555 | 558 | 397 | ||
| — | 217 | −62.3 | 65.5 | 15.2 | ||
| — | 289 | 15.5 | 48.8 | 0.0 | ||
| — | −39.3 | −60.6 | −337 | 0.0 | ||
| — | 0.0 | 0.0 | 0.0 | −175 | ||
Changes in working capital | ||||||
| — | 18.4 | 21.3 | 28.7 | 16.2 | ||
| — | −1,144 | 189 | 846 | −98.5 | ||
| — | −1,450 | −133 | 592 | 156 | ||
| — | −20.5 | 661 | 887 | 106 | ||
| — | 848 | 54.8 | −43.5 | −982 | ||
| — | 0.0 | 0.0 | −505 | −652 | ||
| — | 356 | 234 | 0.0 | 0.0 | ||
Cash from operating activities | ||||||
| 17,327 | 17,317 | 17,470 | 14,744 | 14,771 | ||
| — | 240 | 2,090 | 4,413 | 1,311 | ||
| — | 17,556 | 19,560 | 19,158 | 16,082 | ||
| — | 2,625 | 2,618 | 1,536 | 3,022 | ||
| — | 14,932 | 16,943 | 17,622 | 13,060 | ||
Cash from investing activities | ||||||
| — | 1,560 | 1,474 | 1,051 | 1,483 | ||
| — | 75.8 | 182 | 402 | 54.6 | ||
| — | 83,781 | 80,158 | 97,507 | 80,663 | ||
| — | 81,673 | 70,652 | 97,860 | 74,089 | ||
| — | 0.0 | 0.0 | 48.4 | 0.0 | ||
| — | 2,603 | 96.4 | 529 | 4,557 | ||
| — | 0.0 | 0.0 | 0.0 | 1.1 | ||
| — | 0.3 | 230 | 0.3 | 0.3 | ||
| — | 2,888 | 2,621 | 2,011 | 1,411 | ||
| — | −35.2 | −30.0 | 30.0 | 2,741 | ||
| — | −3,342 | −8,073 | 1,168 | −8,407 | ||
Cash from financing activities | ||||||
| — | 3.3 | 2.7 | 1.3 | 1.2 | ||
| — | 25,309 | 19,560 | 12,050 | 16,103 | ||
| — | 25,984 | 17,767 | 13,056 | 16,891 | ||
| — | 1,156 | 1,047 | 1,006 | 971 | ||
| — | 634 | 869 | 1,046 | 871 | ||
| — | 11,578 | 6,275 | 554 | 3,281 | ||
| — | −86.9 | 0.0 | −14,647 | −178 | ||
| — | −14,126 | −6,396 | −18,257 | −6,088 | ||
| — | −2,537 | 2,473 | 533 | −1,435 | ||
| — | 895 | 29.0 | −23.9 | 237 | ||
| — | −1,642 | 2,502 | 509 | −1,197 | ||
| — | 9,695 | 12,197 | 9,695 | 9,186 | ||
Reference items | ||||||
| 18,702 | 17,811 | 18,021 | 16,776 | 16,854 | ||
| 19.3% | 19.2% | 20.2% | 18.7% | 18.6% | ||
| 13,371 | 13,371 | 15,469 | 16,571 | 11,577 | ||
| — | 13,343 | 16,635 | 14,662 | — | ||
| ₹12.75 | ₹12.75 | ₹14.75 | ₹15.80 | ₹11.04 | ||
| 14.91× | — | — | — | — | ||
| — | 1.13× | 1.28× | 1.59× | 1.15× | ||
| — | 2,625 | 2,618 | 1,536 | 3,022 | ||
| — | 634 | 869 | 1,046 | 871 | ||
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 30/09/2026 | |
|---|---|---|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | ||||||
| + Depreciation & Amortisation | 3,340.2 | 3,407.1 | 2,957.9 | 2,910.7 | — | |
| + Finance Costs | -810.8 | -1,134.4 | -2,343.2 | -2,191.4 | — | |
| + Share-based Payments | 396.9 | 558.4 | 555.1 | 446.5 | — | |
| + Unrealised FX (Gain) / Loss | 15.2 | 65.5 | -62.3 | 216.8 | — | |
| + Other Non-cash Items | 0.0 | 48.8 | 15.5 | 288.7 | — | |
| + Other — Cash Effects are Investing / Financing | 0.0 | -337.2 | -60.6 | -39.3 | — | |
| + Other Reconciling Items | -175.4 | 0.0 | 0.0 | 0.0 | — | |
| Changes in Working Capital | ||||||
| + Inventories | 16.2 | 28.7 | 21.3 | 18.4 | — | |
| + Trade Receivables — Current | -98.5 | 846.4 | 189.4 | -1,144.2 | — | |
| + Other Financial Assets — Current | 155.8 | 591.9 | -133.1 | -1,449.8 | — | |
| + Other Current Assets | 105.5 | 886.9 | 660.9 | -20.5 | — | |
| + Trade Payables — Current | -982.4 | -43.5 | 54.8 | 848.2 | — | |
| + Other Financial Liabilities — Non-current | -652.2 | -505.3 | 0.0 | 0.0 | — | |
| + Other Current Liabilities | 0.0 | 0.0 | 234.1 | 355.5 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 14,771.4 | 14,744.3 | 17,470.3 | 17,316.5 | 17,327.1 | |
| + Total Adjustments (incl. Working Capital) | 1,310.5 | 4,413.3 | 2,089.8 | 239.6 | — | |
| Cash from Operations (pre-tax) | 16,081.9 | 19,157.6 | 19,560.1 | 17,556.1 | — | |
| + Income Taxes Paid | 3,021.8 | 1,536.0 | 2,617.5 | 2,624.5 | — | |
| Cash from Operating Activities | 13,060.1 | 17,621.6 | 16,942.6 | 14,931.6 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 1,483.4 | 1,051.0 | 1,473.7 | 1,560.3 | — | |
| + Disp of Fixed Assets | 54.6 | 402.2 | 182.2 | 75.8 | — | |
| + Purchase of Investments (Equity / Debt) | 80,663.2 | 97,506.9 | 80,158.2 | 83,780.6 | — | |
| + Sale of Investments (Equity / Debt) | 74,088.5 | 97,859.8 | 70,652.0 | 81,673.2 | — | |
| + Acq of Interests in Joint Ventures | 0.0 | 48.4 | 0.0 | 0.0 | — | |
| + Acq of Subsidiaries / Businesses (net) | 4,556.6 | 529.1 | 96.4 | 2,603.3 | — | |
| + Disp of Subsidiaries / Businesses (net) | 1.1 | 0.0 | 0.0 | 0.0 | — | |
| + Dividends Received — Investing | 0.3 | 0.3 | 229.9 | 0.3 | — | |
| + Interest Received — Investing | 1,411.2 | 2,011.1 | 2,621.2 | 2,887.8 | — | |
| + Other Inflows / (Outflows) — Investing | 2,741.0 | 30.0 | -30.0 | -35.2 | — | |
| Cash from Investing Activities | -8,406.5 | 1,168.0 | -8,073.0 | -3,342.3 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares | 1.2 | 1.3 | 2.7 | 3.3 | — | |
| + Proceeds from Borrowings | 16,103.4 | 12,050.0 | 19,559.5 | 25,308.9 | — | |
| + Repayment of Borrowings | 16,891.0 | 13,055.7 | 17,767.2 | 25,984.1 | — | |
| + Payment of Lease Liabilities | 971.1 | 1,006.0 | 1,047.4 | 1,156.1 | — | |
| + Interest Paid | 870.8 | 1,045.6 | 868.9 | 633.6 | — | |
| + Dividends Paid | 3,281.4 | 554.0 | 6,275.0 | 11,577.5 | — | |
| + Other Inflows / (Outflows) — Financing | -178.4 | -14,646.7 | 0.0 | -86.9 | — | |
| Cash from Financing Activities | -6,088.1 | -18,256.7 | -6,396.3 | -14,126.0 | — | |
| Net Changes in Cash (pre-FX) | -1,434.5 | 532.9 | 2,473.3 | -2,536.7 | — | |
| + Effect of FX Rate Changes on Cash | 237.3 | -23.9 | 29.0 | 894.8 | — | |
| Net Changes in Cash | -1,197.2 | 509.0 | 2,502.3 | -1,641.9 | — | |
| Closing Cash | 9,186.1 | 9,695.1 | 12,197.4 | 9,695.1 | — | |
| Reference Items | ||||||
| EBITDA | 16,853.6 | 16,775.8 | 18,021.2 | 17,811.2 | 18,701.6 | |
| EBITDA Margin % | 18.63 | 18.69 | 20.23 | 19.23 | 19.28 | |
| Free Cash Flow (CFO − Capex) | 11,576.7 | 16,570.6 | 15,468.9 | 13,371.3 | 13,371.3 | |
| Free Cash Flow to Equity | — | 14,662.3 | 16,635.1 | 13,343.4 | — | |
| Free Cash Flow per Basic Share | 11.04 | 15.80 | 14.75 | 12.75 | 12.75 | |
| Price to Free Cash Flow | — | — | — | — | 14.91 | |
| Cash Flow to Net Income | 1.15 | 1.59 | 1.28 | 1.13 | — | |
| Cash Paid for Taxes | 3,021.8 | 1,536.0 | 2,617.5 | 2,624.5 | — | |
| Cash Paid for Interest | 870.8 | 1,045.6 | 868.9 | 633.6 | — | |