Devyani International Limited (BOM:543330)
India flag India · Delayed Price · Currency is INR
186.30
+7.85 (4.40%)
At close: May 16, 2025

Devyani International Cash Flow Statement

Millions INR. Fiscal year is Apr - Mar.
Fiscal Year
FY 2025 FY 2024 FY 2023 FY 2022 FY 2021 2017 - 2020
Period Ending
Mar '25 Mar '24 Mar '23 Mar '22 Mar '21 2017 - 2020
Net Income
91.49472.632,6501,563-552.08
Upgrade
Depreciation & Amortization
5,6993,8222,7712,2042,324
Upgrade
Other Amortization
-26.4616.619.7714.54
Upgrade
Loss (Gain) From Sale of Assets
39.6-2.2518.3687.38
Upgrade
Asset Writedown & Restructuring Costs
224.54198.65-5.435.28480.03
Upgrade
Loss (Gain) From Sale of Investments
-0.92-2.24-0.41--
Upgrade
Stock-Based Compensation
-99.57109.3564.8722.62
Upgrade
Provision & Write-off of Bad Debts
-8.1111.33--
Upgrade
Other Operating Activities
2,301924.93569.5448.84-629.29
Upgrade
Change in Accounts Receivable
105.93-133.44-73.77-47.374.19
Upgrade
Change in Inventory
-175.58441.22-435.62-232.89126.01
Upgrade
Change in Accounts Payable
818.33476.91848.3963.07102.6
Upgrade
Change in Other Net Operating Assets
-100.7-409.88-93.12-520.96163.94
Upgrade
Operating Cash Flow
9,0025,9256,3704,5062,396
Upgrade
Operating Cash Flow Growth
51.94%-6.99%41.37%88.09%-20.34%
Upgrade
Capital Expenditures
-4,910-4,785-4,373-3,063-1,373
Upgrade
Sale of Property, Plant & Equipment
91.26165.95132.9132.7443.94
Upgrade
Cash Acquisitions
--10,913--0.74-2,300
Upgrade
Divestitures
----13.6
Upgrade
Investment in Securities
185.192.24692.89-912.3522.35
Upgrade
Other Investing Activities
11.4720.9549.9290.127.52
Upgrade
Investing Cash Flow
-4,622-15,509-3,497-3,753-3,586
Upgrade
Short-Term Debt Issued
41.56283.532.37--
Upgrade
Long-Term Debt Issued
513.798,052-609.172,356
Upgrade
Total Debt Issued
555.358,3352.37609.172,356
Upgrade
Short-Term Debt Repaid
----206.53-693.46
Upgrade
Long-Term Debt Repaid
-2,217-960.3-1,424-4,096-2,401
Upgrade
Total Debt Repaid
-2,217-960.3-1,424-4,302-3,095
Upgrade
Net Debt Issued (Repaid)
-1,6627,375-1,422-3,693-738.68
Upgrade
Issuance of Common Stock
9.5512.476.884,4863,476
Upgrade
Other Financing Activities
-2,6011,506-1,412-1,377-1,318
Upgrade
Financing Cash Flow
-4,2548,893-2,827-583.511,420
Upgrade
Foreign Exchange Rate Adjustments
10.222.865.85.1937.93
Upgrade
Miscellaneous Cash Flow Adjustments
-1,739---
Upgrade
Net Cash Flow
137.31,05151.4174.84267.37
Upgrade
Free Cash Flow
4,0931,1401,9971,4431,022
Upgrade
Free Cash Flow Growth
258.97%-42.91%38.35%41.20%-49.09%
Upgrade
Free Cash Flow Margin
8.21%3.21%6.66%6.93%9.01%
Upgrade
Free Cash Flow Per Share
3.580.941.651.220.93
Upgrade
Cash Interest Paid
-1,9141,4271,2301,318
Upgrade
Cash Income Tax Paid
-267.29478.04103.14-4.85
Upgrade
Levered Free Cash Flow
1,973512.58866.7891.26-35.01
Upgrade
Unlevered Free Cash Flow
3,6281,6811,769857.74892.41
Upgrade
Change in Net Working Capital
-905.72-845.54-892.12-39.03182.78
Upgrade
Updated Feb 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.