Stove Kraft Limited (BOM:543260)
India · Delayed Price · Currency is INR 511.80
-14.20 (-2.70%)
At close: Feb 13, 2026
Stove Kraft 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 | 385.05 | 341.35 | 357.7 | 562.15 | 814.53 |
Depreciation & Amortization | 704.96 | 483.84 | 309.23 | 190.17 | 136.21 |
Other Amortization | 6.24 | 8.83 | 7.62 | 7.05 | 6.79 |
Loss (Gain) From Sale of Assets | 13.6 | 12.84 | -1.56 | 16.65 | -0.51 |
Asset Writedown & Restructuring Costs | 1.15 | 0.17 | - | - | - |
Stock-Based Compensation | 3.66 | 12.31 | 5.15 | 11 | 12.63 |
Provision & Write-off of Bad Debts | 39.2 | 98.86 | 42.5 | 133.23 | 40.53 |
Other Operating Activities | 270.31 | 217.23 | 168.18 | 74.21 | 170.33 |
Change in Accounts Receivable | 115.57 | -149.7 | -484.37 | -253.03 | 143.2 |
Change in Inventory | -406.27 | -769.9 | -259.33 | -614.03 | -394.15 |
Change in Accounts Payable | 11.78 | 830.71 | 499.55 | -253.57 | 256.43 |
Change in Other Net Operating Assets | 153.83 | 39.3 | 118.38 | 72.68 | -86.13 |
Operating Cash Flow | 1,299 | 1,126 | 763.05 | -53.49 | 1,100 |
Operating Cash Flow Growth | 15.39% | 47.55% | - | - | 606.03% |
Capital Expenditures | -820.58 | -1,137 | -985.46 | -1,120 | -633.64 |
Sale of Property, Plant & Equipment | 9.41 | 94.02 | 9.17 | 39.69 | 2.91 |
Other Investing Activities | 16.68 | 156.36 | -63.65 | -73.28 | -33.21 |
Investing Cash Flow | -794.49 | -886.32 | -1,040 | -1,153 | -663.94 |
Short-Term Debt Issued | 390.58 | 225.1 | 548.72 | 276.29 | - |
Long-Term Debt Issued | - | - | - | 721.08 | 247.1 |
Total Debt Issued | 390.58 | 225.1 | 548.72 | 997.37 | 247.1 |
Short-Term Debt Repaid | - | - | - | - | -922.62 |
Long-Term Debt Repaid | -679.2 | -247.67 | -142.89 | -16.82 | -334.82 |
Total Debt Repaid | -679.2 | -247.67 | -142.89 | -16.82 | -1,257 |
Net Debt Issued (Repaid) | -288.62 | -22.57 | 405.83 | 980.55 | -1,010 |
Issuance of Common Stock | 12.37 | 3.73 | 23.86 | 41.77 | 918.34 |
Common Dividends Paid | -82.59 | - | - | - | - |
Other Financing Activities | -189.41 | -174.64 | -131.59 | -106.12 | -199.45 |
Financing Cash Flow | -548.25 | -193.48 | 298.1 | 916.2 | -291.45 |
Net Cash Flow | -43.66 | 46.04 | 21.21 | -290.48 | 144.47 |
Free Cash Flow | 478.5 | -10.86 | -222.41 | -1,173 | 466.22 |
Free Cash Flow Margin | 3.30% | -0.08% | -1.73% | -10.32% | 5.43% |
Free Cash Flow Per Share | 14.46 | -0.33 | -6.75 | -35.38 | 15.07 |
Cash Interest Paid | 189.41 | 174.64 | 131.59 | 106.12 | 199.45 |
Cash Income Tax Paid | 123.67 | 123.65 | 112.56 | 90.08 | 2.53 |
Levered Free Cash Flow | 239.61 | -277.81 | -425.79 | -1,274 | -208.81 |
Unlevered Free Cash Flow | 428.94 | -134.09 | -328.81 | -1,209 | -95.66 |
Change in Working Capital | -125.09 | -49.59 | -125.77 | -1,048 | -80.65 |
Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.