BOM:533302 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
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
Net Income	715.44	700.53	580.82	571.74	345.85
Depreciation & Amortization	0.87	0.98	0.97	0.97	0.97
Asset Writedown & Restructuring Costs	-	-	-	0.31	0.67
Loss (Gain) From Sale of Investments	-24.88	-25.84	-22.3	3.01	-46.94
Loss (Gain) on Equity Investments	-284.75	-218.27	-245.83	-435.87	-417.56
Other Operating Activities	67.15	-23.75	52.08	54.42	103.97
Change in Accounts Payable	1.74	-0.18	0.15	-0.35	-2.2
Change in Other Net Operating Assets	-637	-554.81	-401.51	-287.18	-215.53
Operating Cash Flow	-161.43	-121.34	-35.62	-92.95	-230.77
Investment in Securities	116.22	74.4	-2.36	8.14	183.13
Other Investing Activities	46.4	46.4	38.66	85.07	46.4
Investing Cash Flow	162.62	120.8	36.3	93.21	229.53
Net Cash Flow	1.19	-0.54	0.68	0.26	-1.24
Free Cash Flow	-161.43	-121.34	-35.62	-92.95	-230.77
Free Cash Flow Margin	-20.64%	-18.16%	-6.40%	-30.28%	-289.77%
Free Cash Flow Per Share	-36.98	-27.80	-8.16	-21.29	-52.87
Cash Income Tax Paid	192.37	163.33	138.85	86.95	14.26
Levered Free Cash Flow	436.93	440	331.45	186.29	23.95
Unlevered Free Cash Flow	436.93	440	331.45	186.29	23.95
Change in Working Capital	-635.26	-554.99	-401.36	-287.53	-217.73

Source: S&P Global Market Intelligence. Standard template. Financial Sources.