| 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. | |||||
|---|---|---|---|---|---|---|
| — | 578 | 200 | 956 | 820 | ||
| — | 73.0 | 69.4 | 31.2 | 21.8 | ||
| — | 3,226 | 2,937 | 2,793 | 714 | ||
| — | −984 | 15.3 | 2.1 | −4.7 | ||
Changes in working capital | ||||||
| — | −34,952 | −19,892 | −42,145 | −52,749 | ||
| — | 47,600 | 19,890 | 46,847 | 24,467 | ||
| — | 12,648 | −1.5 | 4,702 | −28,281 | ||
Cash from operating activities | ||||||
| 5,345 | 4,643 | 3,224 | 1,538 | 981 | ||
| — | 15,541 | 3,220 | 8,484 | −26,730 | ||
| — | 20,185 | 6,444 | 10,022 | −25,749 | ||
| — | −1,032 | 57.6 | 377 | 67.3 | ||
| — | 21,217 | 6,386 | 9,645 | −25,816 | ||
| — | 21,217 | 6,386 | 9,645 | −25,816 | ||
Cash from investing activities | ||||||
| — | 739 | −20.4 | 981 | 792 | ||
| — | 36.9 | −742 | 18.8 | 52.4 | ||
| — | 0.0 | 0.0 | 73.1 | 12,165 | ||
| — | −4,269 | 9,249 | −11,396 | 0.0 | ||
| — | −4,971 | 8,527 | −12,431 | −12,904 | ||
| — | −4,971 | 8,527 | −12,431 | −12,904 | ||
Cash from financing activities | ||||||
| — | 35.5 | 2,885 | 17.2 | 5,088 | ||
| — | 0.0 | 0.0 | 0.0 | 948 | ||
| — | 0.0 | 0.0 | 3,034 | 7,178 | ||
| — | 6,521 | 8,536 | 280 | 1,764 | ||
| — | −6,485 | −5,651 | 2,771 | 11,450 | ||
| — | −6,485 | −5,651 | 2,771 | 11,450 | ||
| — | 9,761 | 9,262 | −15.6 | −27,270 | ||
| — | 19.1 | −13.6 | −22.0 | −122 | ||
| — | 9,780 | 9,249 | −37.6 | −27,392 | ||
| — | 38,347 | 28,567 | 19,318 | 19,356 | ||
Reference items | ||||||
| 20,478 | 20,478 | 6,366 | 8,664 | −26,608 | ||
| ₹6.53 | ₹6.53 | ₹2.03 | ₹2.76 | −₹8.48 | ||
| 2.36× | — | — | — | — | ||
| — | 6.04× | 2.61× | 7.50× | −35.09× | ||
| — | −1,032 | 57.6 | 377 | 67.3 | ||
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 | 820.3 | 956.2 | 199.7 | 577.6 | — | |
| + Share-based Payments | 21.8 | 31.2 | 69.4 | 73.0 | — | |
| + Other Non-cash Items | 713.7 | 2,792.6 | 2,937.2 | 3,226.4 | — | |
| + Other — Cash Effects are Investing / Financing | -4.7 | 2.1 | 15.3 | -984.2 | — | |
| Changes in Working Capital | ||||||
| + Other Current Assets | -52,748.7 | -42,144.5 | -19,891.9 | -34,952.0 | — | |
| + Other Current Liabilities | 24,467.3 | 46,846.5 | 19,890.4 | 47,600.3 | — | |
| Total Working Capital Changes | -28,281.4 | 4,702.0 | -1.5 | 12,648.4 | — | |
| Cash from Operating Activities | ||||||
| Profit Before Tax (per I/S) | 981.3 | 1,537.7 | 3,223.9 | 4,643.4 | 5,344.7 | |
| + Total Adjustments (incl. Working Capital) | -26,730.3 | 8,484.0 | 3,220.1 | 15,541.2 | — | |
| Cash from Operations (pre-tax) | -25,748.9 | 10,021.7 | 6,444.0 | 20,184.6 | — | |
| + Income Taxes Paid | 67.3 | 377.2 | 57.6 | -1,032.3 | — | |
| Cash from Operating — before Extraordinary Items | -25,816.3 | 9,644.6 | 6,386.4 | 21,216.9 | — | |
| Cash from Operating Activities | -25,816.3 | 9,644.6 | 6,386.4 | 21,216.9 | — | |
| Cash from Investing Activities | ||||||
| + Acq of Fixed Assets (Capex) | 791.6 | 980.7 | -20.4 | 739.1 | — | |
| + Disp of Fixed Assets | 52.4 | 18.8 | -741.7 | 36.9 | — | |
| + Purchase of Investments (Equity / Debt) | 12,164.8 | 73.1 | 0.0 | 0.0 | — | |
| + Sale of Investments (Equity / Debt) | 0.0 | -11,395.9 | 9,248.6 | -4,268.6 | — | |
| Cash from Investing — before Extraordinary Items | -12,904.0 | -12,431.0 | 8,527.3 | -4,970.7 | — | |
| Cash from Investing Activities | -12,904.0 | -12,431.0 | 8,527.3 | -4,970.7 | — | |
| Cash from Financing Activities | ||||||
| + Proceeds from Issue of Shares (unclassified) | 5,088.2 | 17.2 | 2,884.9 | 35.5 | — | |
| + Proceeds from Other Equity Instruments | 948.4 | 0.0 | 0.0 | 0.0 | — | |
| + Proceeds from Borrowings | 7,177.6 | 3,033.6 | 0.0 | 0.0 | — | |
| + Repayment of Borrowings | 1,763.8 | 280.0 | 8,536.2 | 6,520.6 | — | |
| Cash from Financing — before Extraordinary Items | 11,450.4 | 2,770.8 | -5,651.3 | -6,485.2 | — | |
| Cash from Financing Activities | 11,450.4 | 2,770.8 | -5,651.3 | -6,485.2 | — | |
| Net Changes in Cash (pre-FX) | -27,269.9 | -15.6 | 9,262.4 | 9,761.0 | — | |
| + Effect of FX Rate Changes on Cash | -122.3 | -22.0 | -13.6 | 19.1 | — | |
| Net Changes in Cash | -27,392.2 | -37.6 | 9,248.8 | 9,780.1 | — | |
| Closing Cash | 19,356.0 | 19,318.5 | 28,567.3 | 38,347.3 | — | |
| Reference Items | ||||||
| Free Cash Flow (CFO − Capex) | -26,607.9 | 8,663.9 | 6,366.0 | 20,477.8 | 20,477.8 | |
| Free Cash Flow per Basic Share | -8.48 | 2.76 | 2.03 | 6.53 | 6.53 | |
| Price to Free Cash Flow | — | — | — | — | 2.36 | |
| Cash Flow to Net Income | -35.09 | 7.50 | 2.61 | 6.04 | — | |
| Cash Paid for Taxes | 67.3 | 377.2 | 57.6 | -1,032.3 | — | |