Jubilant FoodWorks Limited (BOM:533155)
India
· Delayed Price · Currency is INR 692.40
-21.00 (-2.94%)
At close: Feb 21, 2025
Jubilant FoodWorks 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 | Dec '24 Dec 31, 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 | - | 3,993 | 3,532 | 4,204 | 2,317 | 2,800 | Upgrade
|
| Depreciation & Amortization | - | 5,544 | 4,706 | 3,812 | 3,466 | 3,425 | Upgrade
|
| Other Amortization | - | 435.38 | 152.8 | 118.12 | 81.42 | 85.85 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | 148.7 | 105.05 | 79.8 | 88.53 | 71.3 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 206.71 | 12.37 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | -55.78 | -73.56 | -56.04 | -53.29 | -6.99 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -159.09 | 261.22 | 104.03 | - | - | Upgrade
|
| Stock-Based Compensation | - | 188.79 | 109.73 | 50.27 | 24.47 | 22.63 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 40.55 | 11.68 | 0.79 | 43.79 | 1.71 | Upgrade
|
| Other Operating Activities | - | 916.74 | 1,540 | 1,397 | 823.15 | 948.54 | Upgrade
|
| Change in Accounts Receivable | - | -615.89 | -70.72 | -56.64 | -16.84 | 106.5 | Upgrade
|
| Change in Inventory | - | -1,140 | -157.6 | -273.41 | -383.11 | -176.45 | Upgrade
|
| Change in Accounts Payable | - | 971.63 | 244.2 | 39.43 | 860 | 183.37 | Upgrade
|
| Change in Other Net Operating Assets | - | -171.82 | -99.17 | -119.5 | 49.02 | -195.31 | Upgrade
|
| Operating Cash Flow | - | 10,096 | 10,262 | 9,300 | 7,506 | 7,278 | Upgrade
|
| Operating Cash Flow Growth | - | -1.61% | 10.34% | 23.90% | 3.14% | 71.84% | Upgrade
|
| Capital Expenditures | - | -8,417 | -7,934 | -3,913 | -2,186 | -2,841 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 53.09 | 38.16 | 21.27 | 5.16 | 11.04 | Upgrade
|
| Cash Acquisitions | - | -7,703 | - | - | - | - | Upgrade
|
| Investment in Securities | - | 2,304 | 2,225 | -2,212 | -3,961 | 1,502 | Upgrade
|
| Other Investing Activities | - | 22.48 | -277.22 | -438.29 | 120.35 | 341.64 | Upgrade
|
| Investing Cash Flow | - | -13,740 | -5,949 | -6,542 | -6,021 | -987.05 | Upgrade
|
| Long-Term Debt Issued | - | 11,010 | 628.79 | 1,198 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -5,415 | -3,732 | -3,101 | -2,843 | -2,974 | Upgrade
|
| Net Debt Issued (Repaid) | - | 5,595 | -3,103 | -1,902 | -2,843 | -2,974 | Upgrade
|
| Issuance of Common Stock | - | 0.06 | 78.34 | 30.23 | 30.87 | 13.3 | Upgrade
|
| Repurchase of Common Stock | - | -594.48 | -82.31 | -429.12 | -74.25 | - | Upgrade
|
| Common Dividends Paid | - | -790.13 | -789.97 | -790.08 | -0.15 | -1,448 | Upgrade
|
| Other Financing Activities | - | -438.16 | -367.17 | 25.04 | -1.21 | -205.32 | Upgrade
|
| Financing Cash Flow | - | 3,772 | -4,264 | -3,066 | -2,887 | -4,614 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | 886.45 | - | - | - | - | Upgrade
|
| Net Cash Flow | - | 1,015 | 48.75 | -307.56 | -1,402 | 1,677 | Upgrade
|
| Free Cash Flow | - | 1,679 | 2,327 | 5,387 | 5,320 | 4,437 | Upgrade
|
| Free Cash Flow Growth | - | -27.84% | -56.81% | 1.26% | 19.92% | 73.03% | Upgrade
|
| Free Cash Flow Margin | - | 2.97% | 4.51% | 12.26% | 16.06% | 11.30% | Upgrade
|
| Free Cash Flow Per Share | - | 2.54 | 3.53 | 8.16 | 8.06 | 6.72 | Upgrade
|
| Cash Interest Paid | - | 438.16 | 26.92 | 4.21 | 1.21 | 1.62 | Upgrade
|
| Cash Income Tax Paid | - | 893.02 | 1,263 | 1,410 | 868.92 | 1,700 | Upgrade
|
| Levered Free Cash Flow | - | -1,327 | 243.63 | 3,172 | 3,385 | 3,065 | Upgrade
|
| Unlevered Free Cash Flow | - | 471.14 | 1,501 | 4,273 | 4,402 | 4,098 | Upgrade
|
| Change in Net Working Capital | - | 782.5 | -241.1 | 318.09 | -784.79 | -84.83 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.