JK Lakshmi Cement Limited (BOM:500380)
India · Delayed Price · Currency is INR 469.70
+1.00 (0.21%)
At close: Nov 9, 2026
JK Lakshmi Cement Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Operating Activities
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Net Income | 3,096 | 4,121 | 2,768 | 4,879 | 3,586 | 4,636 |
Depreciation & Amortization | 3,345 | 3,224 | 2,982 | 2,445 | 2,268 | 2,223 |
Other Amortization | 14.3 | 14.3 | 11.9 | 14.3 | 15.7 | 12 |
Loss (Gain) From Sale of Assets | -14.4 | -155.1 | 3 | 8.7 | -3.1 | -62.2 |
Asset Writedown & Restructuring Costs | - | - | - | - | - | 366.5 |
Loss (Gain) From Sale of Investments | -255.7 | -418.1 | -115.2 | -90.3 | -165.5 | -247 |
Loss (Gain) on Equity Investments | 93.9 | 105.5 | 6.2 | -2.8 | -0.2 | -0.4 |
Provision & Write-off of Bad Debts | - | - | - | - | 9.2 | 21.4 |
Other Operating Activities | 2,422 | 2,531 | 2,316 | 2,168 | 1,841 | 1,128 |
Change in Accounts Receivable | -134.1 | -68.7 | -694.8 | 343.5 | -745.5 | 1,212 |
Change in Inventory | -866.7 | 2,200 | 1,264 | -1,496 | -2,606 | -2,148 |
Change in Accounts Payable | -1,423 | -729.6 | -705.2 | 738.3 | 2,143 | -341.4 |
Operating Cash Flow | 6,277 | 10,824 | 7,837 | 9,007 | 6,342 | 6,800 |
Operating Cash Flow Growth | -42.00% | 38.12% | -13.00% | 42.02% | -6.73% | -34.10% |
Investing Activities
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Capital Expenditures | -9,712 | -7,088 | -6,607 | -10,109 | -7,372 | -3,746 |
Sale of Property, Plant & Equipment | 56.5 | 334.7 | 86 | 49.5 | 52.1 | 85 |
Cash Acquisitions | - | - | - | -1,631 | - | - |
Investment in Securities | 5,474 | -628.1 | -5,458 | 2,449 | 4,070 | -3,264 |
Other Investing Activities | 469.2 | 199.7 | 456.8 | 426.7 | 255.2 | 273.9 |
Investing Cash Flow | -3,913 | -7,382 | -11,522 | -8,814 | -2,995 | -6,651 |
Financing Activities
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Short-Term Debt Issued | - | 996.2 | 792.9 | 1,877 | - | - |
Long-Term Debt Issued | - | 575.9 | 6,900 | 8,493 | 2,642 | 5,969 |
Total Debt Issued | 2,694 | 1,572 | 7,693 | 10,371 | 2,642 | 5,969 |
Short-Term Debt Repaid | - | - | - | - | -10.3 | -86.6 |
Long-Term Debt Repaid | - | -2,128 | -2,829 | -8,897 | -3,161 | -3,897 |
Lease Payments | -152.9 | -145.1 | -129.5 | -127.2 | -99.1 | -56.8 |
Total Debt Repaid | -2,195 | -2,128 | -2,829 | -8,897 | -3,171 | -3,983 |
Net Debt Issued (Repaid) | 498.6 | -555.9 | 4,864 | 1,474 | -529.6 | 1,985 |
Issuance of Common Stock | - | - | - | 931.3 | - | - |
Common Dividends Paid | -806.9 | -764.9 | -531.5 | -674 | -587.3 | -442.8 |
Other Financing Activities | -2,166 | -2,222 | -1,154 | -2,089 | -1,541 | -1,434 |
Financing Cash Flow | -2,474 | -3,543 | 3,179 | -357.3 | -2,658 | 108.1 |
Net Cash Flow
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Miscellaneous Cash Flow Adjustments | 74.7 | 74.7 | - | 1.4 | - | - |
Net Cash Flow | -34.8 | -26.1 | -506.6 | -162.7 | 689.1 | 256.7 |
Free Cash Flow
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -3,435 | 3,736 | 1,230 | -1,101 | -1,030 | 3,053 |
Free Cash Flow Growth | - | 203.81% | - | - | - | -58.91% |
Free Cash Flow Margin | -4.90% | 5.52% | 1.99% | -1.62% | -1.60% | 5.63% |
Free Cash Flow Per Share | -27.68 | 30.09 | 9.92 | -8.98 | -8.75 | 25.95 |
Levered Free Cash Flow | -9,198 | -3,117 | -1,551 | -2,295 | -3,408 | 1,581 |
Unlevered Free Cash Flow | -7,896 | -1,811 | -430.45 | -1,369 | -2,585 | 2,449 |
Free Cash Flow After Leases | -3,588 | 3,591 | 1,100 | -1,229 | -1,129 | 2,997 |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Cash Interest Paid | 2,166 | 2,222 | 2,034 | 2,089 | 1,541 | 1,434 |
Cash Income Tax Paid | 377.9 | 516.1 | 337.8 | 1,126 | 908.6 | 988.1 |
Change in Working Capital | -2,424 | 1,402 | -135.9 | -414.6 | -1,208 | -1,277 |