J.K. Cement Limited (BOM: 532644)
India
· Delayed Price · Currency is INR 4,575.60
-41.20 (-0.89%)
At close: Dec 19, 2024
J.K. Cement 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 | 8,147 | 7,908 | 4,236 | 6,871 | 7,097 | 4,924 | Upgrade
|
| Depreciation & Amortization | 5,848 | 5,704 | 4,603 | 3,406 | 3,050 | 2,865 | Upgrade
|
| Other Amortization | 21.8 | 21.8 | 16.6 | 18.22 | 11.52 | 14.59 | Upgrade
|
| Loss (Gain) From Sale of Assets | 116.9 | 105.4 | 114.5 | 299.14 | 456.52 | 316.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | -99.1 | -70.7 | -35.1 | -5.17 | -22.81 | -84.54 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 2.12 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 48.1 | 28 | 61.9 | 2.15 | 44.18 | 24.88 | Upgrade
|
| Other Operating Activities | 4,682 | 5,263 | 2,499 | 2,499 | 3,328 | 2,957 | Upgrade
|
| Change in Accounts Receivable | -1,460 | -812.9 | -485.9 | -654.97 | -982.78 | -129.26 | Upgrade
|
| Change in Inventory | -2,726 | -2,027 | 2,416 | -4,521 | -661.84 | -665.2 | Upgrade
|
| Change in Accounts Payable | 479.9 | 956.2 | 1,090 | 1,196 | 1,138 | 582.51 | Upgrade
|
| Change in Other Net Operating Assets | 401.1 | 2,515 | -743.4 | -328.12 | 2,476 | 2,912 | Upgrade
|
| Operating Cash Flow | 15,460 | 19,591 | 13,771 | 8,785 | 15,935 | 13,718 | Upgrade
|
| Operating Cash Flow Growth | -16.20% | 42.26% | 56.76% | -44.87% | 16.16% | 94.89% | Upgrade
|
| Capital Expenditures | -14,067 | -11,726 | -16,115 | -15,538 | -7,678 | -12,503 | Upgrade
|
| Sale of Property, Plant & Equipment | 119.2 | 51.1 | 82.8 | 262.46 | 87.9 | 75.83 | Upgrade
|
| Cash Acquisitions | -107.5 | -107.5 | -2,666 | - | - | - | Upgrade
|
| Investment in Securities | -1,711 | -5,527 | -2,021 | 4,391 | -6,614 | -2,622 | Upgrade
|
| Other Investing Activities | 1,177 | 951 | 570.3 | 921.1 | 735.58 | 284.5 | Upgrade
|
| Investing Cash Flow | -14,589 | -16,358 | -20,148 | -9,963 | -13,469 | -14,765 | Upgrade
|
| Short-Term Debt Issued | - | 1,695 | 512 | 2,561 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 8,591 | 15,707 | 6,879 | 5,930 | 6,922 | Upgrade
|
| Total Debt Issued | 14,602 | 10,287 | 16,219 | 9,440 | 5,930 | 6,922 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -313.83 | -574.26 | Upgrade
|
| Long-Term Debt Repaid | - | -8,962 | -4,705 | -4,991 | -4,463 | -3,175 | Upgrade
|
| Total Debt Repaid | -10,284 | -8,962 | -4,705 | -4,991 | -4,777 | -3,750 | Upgrade
|
| Net Debt Issued (Repaid) | 4,318 | 1,325 | 11,514 | 4,449 | 1,154 | 3,172 | Upgrade
|
| Common Dividends Paid | -1,544 | -1,158 | -1,159 | -1,156 | -3.3 | -1,627 | Upgrade
|
| Other Financing Activities | -4,435 | -4,324 | -2,942 | -2,676 | -2,525 | -2,676 | Upgrade
|
| Financing Cash Flow | -1,661 | -4,157 | 7,413 | 616.85 | -1,375 | -1,131 | Upgrade
|
| Foreign Exchange Rate Adjustments | 53.8 | 95.2 | 452.6 | 125.09 | -8.74 | -66.63 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 1.6 | 1.6 | 52.2 | - | - | - | Upgrade
|
| Net Cash Flow | -734.7 | -827.5 | 1,541 | -436.9 | 1,082 | -2,246 | Upgrade
|
| Free Cash Flow | 1,394 | 7,865 | -2,344 | -6,753 | 8,257 | 1,214 | Upgrade
|
| Free Cash Flow Growth | -79.65% | - | - | - | 580.03% | 74.90% | Upgrade
|
| Free Cash Flow Margin | 1.22% | 6.81% | -2.41% | -8.45% | 12.50% | 2.09% | Upgrade
|
| Free Cash Flow Per Share | 18.03 | 101.75 | -30.32 | -87.40 | 106.86 | 15.71 | Upgrade
|
| Cash Interest Paid | 4,435 | 4,324 | 2,942 | 2,676 | 2,525 | 2,676 | Upgrade
|
| Cash Income Tax Paid | 1,836 | 1,542 | 1,622 | 2,137 | 1,959 | 1,530 | Upgrade
|
| Levered Free Cash Flow | -10,326 | 615.81 | -4,481 | -11,470 | 47.29 | -4,840 | Upgrade
|
| Unlevered Free Cash Flow | -7,580 | 3,305 | -2,667 | -9,878 | 1,570 | -3,178 | Upgrade
|
| Change in Net Working Capital | 8,002 | 58.9 | -3,423 | 5,080 | 1,803 | -459.61 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.