Simtex Industries Limited (DSE: SIMTEX)
Bangladesh
· Delayed Price · Currency is BDT 18.40
+0.40 (2.22%)
At close: Nov 14, 2024
Simtex Industries Cash Flow Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2018 - 2014 |
| Net Income | 75.64 | 65.26 | 77.25 | 73.07 | 44.47 | 152.06 | Upgrade
|
| Depreciation & Amortization | 89.12 | 92.48 | 97.98 | 103.84 | 86.3 | 67.97 | Upgrade
|
| Other Amortization | 0.06 | 0.06 | - | - | - | - | Upgrade
|
| Other Operating Activities | 74.02 | 75.35 | 78.3 | 56.77 | 72.95 | 62.61 | Upgrade
|
| Change in Accounts Receivable | -133.89 | 61.93 | -132.38 | -39.48 | -152.25 | -47.4 | Upgrade
|
| Change in Inventory | 170.89 | 98.57 | -145.71 | 48.62 | -116.23 | -43.52 | Upgrade
|
| Change in Accounts Payable | 35.65 | 0.16 | -0.01 | 0.07 | -0.43 | -0.13 | Upgrade
|
| Change in Other Net Operating Assets | 13.24 | -0.77 | 3.44 | 7.1 | -12.93 | -17.38 | Upgrade
|
| Operating Cash Flow | 324.74 | 393.03 | -21.13 | 249.99 | -78.12 | 174.21 | Upgrade
|
| Operating Cash Flow Growth | 26.73% | - | - | - | - | 24.33% | Upgrade
|
| Capital Expenditures | -103.95 | -42.37 | -33.13 | -64.31 | -18.56 | -210.81 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 2.1 | - | - | 2.12 | Upgrade
|
| Investment in Securities | -15.64 | -15.76 | 8.81 | -32.2 | -29.13 | 0.1 | Upgrade
|
| Other Investing Activities | 13.87 | 7.71 | 2.72 | 1.89 | 16.96 | 2.48 | Upgrade
|
| Investing Cash Flow | -105.73 | -50.42 | -19.49 | -94.62 | -30.72 | -206.11 | Upgrade
|
| Short-Term Debt Issued | - | - | 200.64 | - | 288.93 | 29.55 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 27.9 | - | 29.45 | Upgrade
|
| Total Debt Issued | - | - | 200.64 | 27.9 | 288.93 | 59 | Upgrade
|
| Short-Term Debt Repaid | - | -172.77 | - | -40.32 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -55.72 | -60.36 | -0.38 | -76.61 | - | Upgrade
|
| Total Debt Repaid | -75.02 | -228.49 | -60.36 | -40.7 | -76.61 | - | Upgrade
|
| Net Debt Issued (Repaid) | -75.02 | -228.49 | 140.28 | -12.79 | 212.31 | 59 | Upgrade
|
| Common Dividends Paid | -76.11 | -68.14 | -38.6 | -26.55 | -39.64 | -31.82 | Upgrade
|
| Other Financing Activities | -74.04 | -76.88 | -75.93 | -61.16 | -69.96 | -57.66 | Upgrade
|
| Financing Cash Flow | -225.16 | -373.51 | 25.75 | -100.5 | 102.71 | -30.48 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.39 | 0.43 | 0.88 | 0.55 | 0.87 | 1.78 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | 0 | Upgrade
|
| Net Cash Flow | -5.75 | -30.48 | -14 | 55.42 | -5.26 | -60.61 | Upgrade
|
| Free Cash Flow | 220.8 | 350.65 | -54.26 | 185.68 | -96.68 | -36.6 | Upgrade
|
| Free Cash Flow Growth | 6.21% | - | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 14.13% | 23.50% | -3.91% | 13.95% | -8.12% | -2.53% | Upgrade
|
| Free Cash Flow Per Share | 2.77 | 4.41 | -0.68 | 2.33 | -1.21 | -0.44 | Upgrade
|
| Cash Interest Paid | 74.04 | 76.88 | 75.61 | 61.16 | 69.96 | 57.55 | Upgrade
|
| Cash Income Tax Paid | 17.13 | 20.63 | 13.91 | 12.19 | 17.21 | 22.51 | Upgrade
|
| Levered Free Cash Flow | 179.61 | 309.78 | -149.26 | 100.39 | -158.14 | -152.28 | Upgrade
|
| Unlevered Free Cash Flow | 179.61 | 309.82 | -110.93 | 137.51 | -115.33 | -117.64 | Upgrade
|
| Change in Net Working Capital | -92.99 | -161.46 | 276.41 | -11.7 | 265.23 | 117.64 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.