BOM:542830 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	13,149	11,111	10,059	6,596	1,870
Depreciation & Amortization	515.44	553.56	511.45	474.01	437.02
Other Amortization	10.41	18.6	25.85	15.88	26.46
Loss (Gain) From Sale of Assets	8.7	0.96	0.5	2.23	0.31
Asset Writedown & Restructuring Costs	-	-	-	-10.69	12.3
Provision & Write-off of Bad Debts	167.13	97.19	289.06	106.35	176.46
Other Operating Activities	-1,402	-1,863	-1,874	-1,227	-900.46
Change in Accounts Receivable	-3,761	-2,411	-6,003	-610.62	2,267
Change in Inventory	-2.33	-13.56	-16.82	-13.88	32.23
Change in Accounts Payable	364.84	1,455	1,613	994.26	97.94
Change in Other Net Operating Assets	-716.57	-126.73	3,513	-1,086	-1,544
Operating Cash Flow	8,334	8,822	8,117	5,240	2,475
Operating Cash Flow Growth	-5.53%	8.68%	54.92%	111.67%	-39.49%
Capital Expenditures	-789.36	-2,396	-2,386	-521.19	-902.78
Sale of Property, Plant & Equipment	6.82	0.77	1.49	6.1	0.94
Investment in Securities	-2,132	-693.35	-1,415	-2,479	-4,164
Other Investing Activities	390.84	1,085	632.6	570.17	535.6
Investing Cash Flow	-2,524	-2,003	-3,167	-2,424	-4,531
Long-Term Debt Repaid	-241.16	-382.73	-280.95	-110.36	-4.58
Net Debt Issued (Repaid)	-241.16	-382.73	-280.95	-110.36	-4.58
Common Dividends Paid	-8,800	-3,600	-4,000	-2,400	-400
Other Financing Activities	-56.85	-60.61	-62.5	-73.7	-63.89
Financing Cash Flow	-9,098	-4,043	-4,343	-2,584	-468.47
Net Cash Flow	-3,288	2,775	606.41	231.8	-2,524
Free Cash Flow	7,544	6,426	5,731	4,719	1,573
Free Cash Flow Growth	17.41%	12.12%	21.46%	200.04%	-57.41%
Free Cash Flow Margin	16.14%	15.08%	16.18%	25.12%	20.25%
Free Cash Flow Per Share	9.43	8.03	7.16	5.90	1.97
Cash Interest Paid	56.85	60.61	62.5	73.7	63.89
Cash Income Tax Paid	4,148	4,478	4,290	2,787	669.69
Levered Free Cash Flow	5,358	4,947	3,910	3,626	2,328
Unlevered Free Cash Flow	5,393	4,985	3,956	3,685	2,368
Change in Working Capital	-4,115	-1,097	-893.91	-716.36	853.04

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.