Maral Overseas Limited (BOM:521018)
India
· Delayed Price · Currency is INR 75.44
-3.32 (-4.22%)
At close: May 20, 2025
Maral Overseas Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
| Net Income | -242 | -97.64 | -159.26 | 669.78 | 125.31 | Upgrade
|
| Depreciation & Amortization | 341.7 | 342.64 | 299.71 | 261.25 | 239.94 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.5 | -1.53 | -3.84 | -53.99 | -1.27 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.3 | -3.48 | -0.45 | -1.96 | -2.54 | Upgrade
|
| Provision & Write-off of Bad Debts | -7.3 | -59.59 | 0.65 | 59.05 | 36.94 | Upgrade
|
| Other Operating Activities | 184.7 | 237.78 | 60.5 | 52.81 | 177.96 | Upgrade
|
| Change in Accounts Receivable | -123.6 | -111.41 | 130.22 | -174.57 | -261.38 | Upgrade
|
| Change in Inventory | 281 | 155.21 | 215.42 | -1,015 | -13.83 | Upgrade
|
| Change in Accounts Payable | 346.2 | -127.28 | -533.6 | 607.35 | 51.81 | Upgrade
|
| Change in Unearned Revenue | -53.8 | 342.99 | -25.42 | -20.02 | -22.31 | Upgrade
|
| Change in Other Net Operating Assets | 32.7 | -66.21 | 172.12 | -44.49 | 50.34 | Upgrade
|
| Operating Cash Flow | 758.8 | 611.49 | 156.05 | 340.53 | 380.95 | Upgrade
|
| Operating Cash Flow Growth | 24.09% | 291.85% | -54.17% | -10.61% | -32.54% | Upgrade
|
| Capital Expenditures | -322.3 | -1,247 | -928.23 | -303.89 | -38.02 | Upgrade
|
| Sale of Property, Plant & Equipment | 5.5 | 9.08 | 12.51 | - | - | Upgrade
|
| Other Investing Activities | 33.7 | 18.32 | 19.57 | -6.39 | 13.02 | Upgrade
|
| Investing Cash Flow | -283.1 | -1,220 | -896.16 | -310.28 | -25 | Upgrade
|
| Short-Term Debt Issued | 100 | 262.54 | 580.66 | 35.19 | - | Upgrade
|
| Long-Term Debt Issued | 175.2 | 923.15 | 737.02 | 385.38 | 338.7 | Upgrade
|
| Total Debt Issued | 275.2 | 1,186 | 1,318 | 420.57 | 338.7 | Upgrade
|
| Short-Term Debt Repaid | -30.3 | - | - | - | -398.15 | Upgrade
|
| Long-Term Debt Repaid | -363.5 | -276.14 | -256.29 | -261.44 | -232.26 | Upgrade
|
| Total Debt Repaid | -393.8 | -276.14 | -256.29 | -261.44 | -630.41 | Upgrade
|
| Net Debt Issued (Repaid) | -118.6 | 909.55 | 1,061 | 159.13 | -291.71 | Upgrade
|
| Common Dividends Paid | - | - | -83.02 | - | - | Upgrade
|
| Dividends Paid | - | - | -83.02 | - | - | Upgrade
|
| Other Financing Activities | -360.7 | -324.46 | -219.72 | -182.43 | -142.8 | Upgrade
|
| Financing Cash Flow | -479.3 | 585.09 | 758.65 | -23.3 | -434.51 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 0 | 0 | - | Upgrade
|
| Net Cash Flow | -3.6 | -23.01 | 18.54 | 6.95 | -78.56 | Upgrade
|
| Free Cash Flow | 436.5 | -635.5 | -772.18 | 36.63 | 342.94 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -89.32% | -18.13% | Upgrade
|
| Free Cash Flow Margin | 4.17% | -6.62% | -7.53% | 0.34% | 5.43% | Upgrade
|
| Free Cash Flow Per Share | 10.52 | -15.31 | -18.60 | 0.88 | 8.26 | Upgrade
|
| Cash Interest Paid | 360.7 | 324.46 | 219.72 | 199.01 | 149.75 | Upgrade
|
| Cash Income Tax Paid | -15.3 | 6.32 | 27.22 | 279.06 | 10.11 | Upgrade
|
| Levered Free Cash Flow | 99.03 | -1,010 | -1,116 | -301.17 | 33.42 | Upgrade
|
| Unlevered Free Cash Flow | 328.28 | -804.7 | -979.26 | -178.04 | 130.72 | Upgrade
|
| Change in Net Working Capital | -380.88 | -24.83 | 328.72 | 722.72 | 263.69 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.