KDDL Limited (BOM: 532054)
India
· Delayed Price · Currency is INR 2,730.80
+198.20 (7.83%)
At close: Nov 14, 2024
KDDL Limited Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 932.79 | 1,027 | 535.89 | 319.53 | 56.66 | -5.93 | Upgrade
|
| Depreciation & Amortization | 715.89 | 647.69 | 492.55 | 452.41 | 458.41 | 475.72 | Upgrade
|
| Other Amortization | 1.58 | 1.58 | 1.4 | 1.41 | 1.98 | 4.89 | Upgrade
|
| Loss (Gain) From Sale of Assets | 11.64 | 1.74 | 0.25 | 1.16 | -0.64 | 1.65 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.02 | 4.62 | 3.31 | 17.77 | 3.53 | 8.5 | Upgrade
|
| Loss (Gain) From Sale of Investments | -2.28 | -2.28 | -0.07 | -0.02 | 1.49 | 0.13 | Upgrade
|
| Loss (Gain) on Equity Investments | -0.61 | -7.41 | -4.97 | 0.36 | -1.11 | 3.3 | Upgrade
|
| Stock-Based Compensation | - | - | - | -0.94 | - | -3.45 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.05 | -0.05 | -0.99 | -8.67 | -0.66 | 11.97 | Upgrade
|
| Other Operating Activities | 615.75 | 447.65 | 237.53 | 177.38 | 106.47 | 268.57 | Upgrade
|
| Change in Accounts Receivable | -104.17 | -84.37 | -166.89 | -40.32 | -140.61 | 27.06 | Upgrade
|
| Change in Inventory | -1,473 | -1,088 | -1,015 | -540.8 | 272.72 | -127.73 | Upgrade
|
| Change in Accounts Payable | 309.62 | -31.28 | 241.94 | 191.41 | 8.12 | 22.61 | Upgrade
|
| Change in Other Net Operating Assets | -171.95 | 62.46 | 133.35 | -146.64 | 135.16 | -46.65 | Upgrade
|
| Operating Cash Flow | 837.88 | 978.68 | 458.76 | 424.02 | 901.52 | 640.64 | Upgrade
|
| Operating Cash Flow Growth | 45.10% | 113.33% | 8.19% | -52.97% | 40.72% | 706.26% | Upgrade
|
| Capital Expenditures | -1,031 | -835.74 | -717.74 | -266.63 | -177.61 | -338.67 | Upgrade
|
| Sale of Property, Plant & Equipment | 91.18 | 95.18 | 12.36 | 2.2 | 1.92 | 9.28 | Upgrade
|
| Cash Acquisitions | - | - | -29.75 | -95.79 | -69.35 | - | Upgrade
|
| Divestitures | 4,251 | 2,099 | 108.2 | - | - | - | Upgrade
|
| Investment in Securities | 1,098 | -837.91 | -2,120 | -8.13 | 16.91 | -3.88 | Upgrade
|
| Other Investing Activities | 198.59 | 135.19 | 79.8 | 10.75 | 6.68 | 25.41 | Upgrade
|
| Investing Cash Flow | 4,608 | 655.25 | -2,668 | -357.6 | -221.45 | -307.86 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 27.46 | 145.13 | Upgrade
|
| Long-Term Debt Issued | - | 122.79 | 338.76 | 465.71 | 277.65 | 514.1 | Upgrade
|
| Total Debt Issued | 350.29 | 122.79 | 338.76 | 465.71 | 305.11 | 659.23 | Upgrade
|
| Short-Term Debt Repaid | - | -163.15 | -5.8 | -100.96 | -312.04 | -21.57 | Upgrade
|
| Long-Term Debt Repaid | - | -502.08 | -874.95 | -518.68 | -342.73 | -569.36 | Upgrade
|
| Total Debt Repaid | -677.23 | -665.23 | -880.75 | -619.64 | -654.77 | -590.93 | Upgrade
|
| Net Debt Issued (Repaid) | -326.94 | -542.44 | -541.99 | -153.93 | -349.66 | 68.3 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 1.98 | Upgrade
|
| Repurchase of Common Stock | -1,090 | -0.79 | -260.85 | - | - | - | Upgrade
|
| Common Dividends Paid | -749.34 | -749.34 | -66.18 | -19.11 | - | -52.38 | Upgrade
|
| Other Financing Activities | 1,448 | 1,465 | 3,141 | 314.59 | -249.33 | -282.45 | Upgrade
|
| Financing Cash Flow | -718.28 | 172.12 | 2,272 | 141.56 | -598.98 | -264.55 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.1 | 0 | -0 | 3.3 | 0.1 | -0 | Upgrade
|
| Net Cash Flow | 4,727 | 1,806 | 63.32 | 211.28 | 81.19 | 68.23 | Upgrade
|
| Free Cash Flow | -193.26 | 142.94 | -258.99 | 157.39 | 723.91 | 301.97 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -78.26% | 139.73% | - | Upgrade
|
| Free Cash Flow Margin | -1.30% | 1.03% | -2.31% | 1.93% | 13.19% | 4.63% | Upgrade
|
| Free Cash Flow Per Share | -15.43 | 11.40 | -20.38 | 12.46 | 62.14 | 25.95 | Upgrade
|
| Cash Interest Paid | 250.91 | 250.91 | 255.71 | 242.8 | 249.33 | 271.68 | Upgrade
|
| Cash Income Tax Paid | 422.27 | 422.27 | 385.58 | 175.11 | 42.52 | 90.05 | Upgrade
|
| Levered Free Cash Flow | -514.72 | -282.69 | -517.81 | -77.86 | 499.97 | 55.48 | Upgrade
|
| Unlevered Free Cash Flow | -345.64 | -119.29 | -370.55 | 73.95 | 666.23 | 232.66 | Upgrade
|
| Change in Net Working Capital | 1,194 | 1,085 | 848.06 | 516.02 | -261.24 | 86.65 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.