Adani Wilmar Limited (BOM: 543458)
India
· Delayed Price · Currency is INR 291.00
0.00 (0.00%)
At close: Dec 20, 2024
Adani Wilmar Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | Mar '20 Mar 31, 2020 | 2019 - 2015 |
| Net Income | 9,819 | 1,480 | 5,821 | 8,037 | 7,285 | 4,609 | Upgrade
|
| Depreciation & Amortization | 3,589 | 3,597 | 3,495 | 3,022 | 2,613 | 2,361 | Upgrade
|
| Other Amortization | 41.3 | 41.3 | 70.5 | 130.2 | 70.9 | 51.75 | Upgrade
|
| Loss (Gain) From Sale of Assets | -215.5 | -221.5 | 27.8 | 1.6 | 4.1 | -0.09 | Upgrade
|
| Loss (Gain) From Sale of Investments | -39.7 | -6.6 | -115.2 | -61.4 | -8.7 | -1.82 | Upgrade
|
| Provision & Write-off of Bad Debts | 37.3 | 36.9 | 85.7 | 10.3 | 23.9 | 1.38 | Upgrade
|
| Other Operating Activities | 4,978 | 4,164 | 4,061 | 3,354 | -1,978 | 5,737 | Upgrade
|
| Change in Accounts Receivable | -3,383 | 1,431 | 2,692 | -6,665 | -5,971 | 3,401 | Upgrade
|
| Change in Inventory | -5,053 | 4,669 | -51.4 | -24,911 | -9,003 | 2,152 | Upgrade
|
| Change in Accounts Payable | 17,876 | 8,028 | 2,240 | 1,640 | 5,260 | -12,789 | Upgrade
|
| Change in Other Net Operating Assets | 6,575 | -20,330 | -11,693 | 27,420 | 8,968 | 2,291 | Upgrade
|
| Operating Cash Flow | 34,223 | 2,889 | 6,633 | 11,979 | 7,265 | 7,813 | Upgrade
|
| Operating Cash Flow Growth | - | -56.44% | -44.63% | 64.89% | -7.02% | -53.85% | Upgrade
|
| Capital Expenditures | -9,770 | -9,323 | -6,793 | -5,356 | -4,620 | -6,307 | Upgrade
|
| Sale of Property, Plant & Equipment | 283.2 | 21.7 | 51.8 | 10 | 5.1 | 0.87 | Upgrade
|
| Cash Acquisitions | - | - | - | -1,792 | - | - | Upgrade
|
| Investment in Securities | -4,725 | 580.5 | 97.9 | 55.1 | -493 | - | Upgrade
|
| Other Investing Activities | 10,217 | 10,142 | 11,969 | -31,530 | 270.3 | 1,242 | Upgrade
|
| Investing Cash Flow | -3,995 | 1,422 | 5,326 | -38,613 | -4,838 | -5,064 | Upgrade
|
| Short-Term Debt Issued | - | 1,780 | - | 6,935 | - | 2,090 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 180.3 | 2,490 | 3,625 | Upgrade
|
| Total Debt Issued | -11,682 | 1,780 | - | 7,115 | 2,490 | 5,715 | Upgrade
|
| Short-Term Debt Repaid | - | - | -2,029 | - | -1,811 | - | Upgrade
|
| Long-Term Debt Repaid | - | -651.9 | -2,306 | -12,413 | -2,636 | -1,755 | Upgrade
|
| Total Debt Repaid | -6,188 | -651.9 | -4,335 | -12,413 | -4,447 | -1,755 | Upgrade
|
| Net Debt Issued (Repaid) | -17,870 | 1,128 | -4,335 | -5,298 | -1,957 | 3,960 | Upgrade
|
| Issuance of Common Stock | - | - | - | 35,071 | - | - | Upgrade
|
| Other Financing Activities | -6,457 | -6,762 | -4,856 | -3,192 | -3,357 | -4,038 | Upgrade
|
| Financing Cash Flow | -24,328 | -5,634 | -9,191 | 26,581 | -5,314 | -77.72 | Upgrade
|
| Foreign Exchange Rate Adjustments | -90.8 | -39.2 | -90.5 | -44.3 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 0.2 | - | - | 796.1 | - | - | Upgrade
|
| Net Cash Flow | 5,810 | -1,362 | 2,678 | 698.2 | -2,888 | 2,671 | Upgrade
|
| Free Cash Flow | 24,453 | -6,434 | -159.5 | 6,622 | 2,644 | 1,506 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 150.44% | 75.58% | -80.82% | Upgrade
|
| Free Cash Flow Margin | 4.47% | -1.26% | -0.03% | 1.22% | 0.71% | 0.51% | Upgrade
|
| Free Cash Flow Per Share | 18.83 | -4.95 | -0.12 | 5.67 | 2.31 | 1.32 | Upgrade
|
| Cash Interest Paid | 6,457 | 6,758 | 4,666 | 3,192 | 3,357 | 4,038 | Upgrade
|
| Cash Income Tax Paid | 2,483 | 1,621 | 1,629 | 2,437 | 2,943 | 1,209 | Upgrade
|
| Levered Free Cash Flow | 17,343 | -11,098 | -3,587 | 553.44 | -11,463 | -2,712 | Upgrade
|
| Unlevered Free Cash Flow | 21,398 | -6,739 | 784.34 | 3,309 | -9,224 | 609.99 | Upgrade
|
| Change in Net Working Capital | -16,907 | 5,989 | 927.1 | 4,217 | 13,894 | 3,239 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.