BOM:544186 Cash Flow Statement

Financials in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2026	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023
Net Income	287.73	287.46	297.11	-0.12
Depreciation & Amortization	153.15	132.85	110.84	-
Other Amortization	1.95	2.15	3.62	-
Loss (Gain) From Sale of Assets	-0.1	0.62	-0.36	-
Loss (Gain) From Sale of Investments	0.04	-11.34	-	-
Provision & Write-off of Bad Debts	-2.28	-17.01	-5.47	-
Other Operating Activities	-8.51	14.11	148.58	-
Change in Accounts Receivable	-16.26	76.45	-409.37	-0.01
Change in Inventory	-244.91	65.38	-384.69	-
Change in Accounts Payable	86.12	22.45	217.98	0.05
Change in Other Net Operating Assets	18.96	-60.27	116.38	0.08
Operating Cash Flow	275.53	513.16	94.57	-
Operating Cash Flow Growth	-46.31%	442.65%	-	-
Capital Expenditures	-183.92	-282.63	-972.65	-
Sale of Property, Plant & Equipment	0.1	0.73	0.38	-
Investment in Securities	207.26	-428.25	-	-
Other Investing Activities	17.56	2.49	0.78	-
Investing Cash Flow	40.99	-707.66	-971.76	-
Long-Term Debt Issued	-	170	125.62	-
Long-Term Debt Repaid	-64.34	-43.73	-74.95	-
Net Debt Issued (Repaid)	-64.34	126.27	50.67	-
Issuance of Common Stock	-	-	978.85	0.5
Common Dividends Paid	-253.1	-	-	-
Other Financing Activities	-16.43	-16.52	6.74	-
Financing Cash Flow	-333.87	109.76	1,036	0.5
Miscellaneous Cash Flow Adjustments	0	-	-	-
Net Cash Flow	-17.35	-84.74	159.06	0.5
Free Cash Flow	91.61	230.53	-878.08	-
Free Cash Flow Growth	-60.26%	-	-	-
Free Cash Flow Margin	3.65%	9.91%	-38.43%	-
Free Cash Flow Per Share	1.78	4.47	-326.94	-
Cash Interest Paid	16.43	16.52	-	-
Cash Income Tax Paid	116.5	120.92	-39.71	-
Levered Free Cash Flow	7.4	281.9	-946.42	-
Unlevered Free Cash Flow	17.77	288.46	-939.26	-
Change in Working Capital	-156.09	104.01	-459.7	0.12