Tribhovandas Bhimji Zaveri Limited (BOM:534369)
India · Delayed Price · Currency is INR 157.10
-6.35 (-3.88%)
At close: Feb 13, 2026
BOM:534369 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 | 683.88 | 544.28 | 401.9 | 201.82 | 432.67 |
Depreciation & Amortization | 252.85 | 234.19 | 237.68 | 217.82 | 258.26 |
Other Amortization | 1.49 | 2.69 | 7.08 | 7.32 | 7.86 |
Loss (Gain) From Sale of Assets | 1.09 | -2.9 | 0.16 | 0.87 | 17.11 |
Asset Writedown & Restructuring Costs | 7.9 | 1.88 | 8.66 | 0.3 | - |
Loss (Gain) From Sale of Investments | - | - | - | - | -0.14 |
Other Operating Activities | 544.08 | 445.25 | 445.58 | 256.45 | 369.16 |
Change in Accounts Receivable | 126.6 | -145.58 | 0.12 | 17.86 | -3.44 |
Change in Inventory | -2,636 | 256.22 | -182.6 | -2,204 | 1,967 |
Change in Accounts Payable | 533.39 | -959.78 | 74.07 | 589.07 | -534.2 |
Change in Other Net Operating Assets | 215.97 | 20.64 | -60.98 | 250.67 | -204.23 |
Operating Cash Flow | -268.54 | 396.89 | 931.69 | -661.97 | 2,310 |
Operating Cash Flow Growth | - | -57.40% | - | - | 55.34% |
Capital Expenditures | -119.59 | -94.55 | -77.3 | -10.87 | -11.62 |
Sale of Property, Plant & Equipment | 1.16 | 9.45 | 1.1 | 0.4 | 3.84 |
Investment in Securities | -354 | -2.6 | -3.95 | -23.9 | 48.81 |
Other Investing Activities | 22.01 | 21.96 | 14.03 | 13.44 | 11.7 |
Investing Cash Flow | -450.42 | -65.75 | -66.11 | -20.92 | 52.72 |
Short-Term Debt Issued | 1,655 | 464.28 | - | 1,569 | - |
Long-Term Debt Issued | 16.66 | 2.2 | 7.69 | - | 348 |
Total Debt Issued | 1,672 | 466.48 | 7.69 | 1,569 | 348 |
Short-Term Debt Repaid | - | - | -208.55 | - | -1,981 |
Long-Term Debt Repaid | -261.43 | -231.37 | -238.51 | -411.71 | -303.5 |
Total Debt Repaid | -261.43 | -231.37 | -447.07 | -411.71 | -2,285 |
Net Debt Issued (Repaid) | 1,411 | 235.12 | -439.38 | 1,158 | -1,937 |
Common Dividends Paid | -116.78 | -116.78 | -66.73 | -166.83 | - |
Other Financing Activities | -444.38 | -410.2 | -361.13 | -283.21 | -393.01 |
Financing Cash Flow | 849.44 | -291.86 | -867.24 | 707.66 | -2,330 |
Net Cash Flow | 130.49 | 39.28 | -1.65 | 24.78 | 33.24 |
Free Cash Flow | -388.13 | 302.34 | 854.4 | -672.83 | 2,299 |
Free Cash Flow Growth | - | -64.61% | - | - | 57.85% |
Free Cash Flow Margin | -1.48% | 1.31% | 3.57% | -3.65% | 17.13% |
Free Cash Flow Per Share | -5.82 | 4.53 | 12.80 | -10.08 | 34.45 |
Cash Interest Paid | 444.38 | 410.2 | 361.13 | 283.21 | 393.01 |
Cash Income Tax Paid | 256.46 | 185.04 | 81.93 | 88.99 | 158.85 |
Levered Free Cash Flow | -1,032 | -272.41 | 318.97 | -986.46 | 1,770 |
Unlevered Free Cash Flow | -703.31 | 18.95 | 586.71 | -787.73 | 2,041 |
Change in Working Capital | -1,760 | -828.5 | -169.38 | -1,347 | 1,225 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.