Dalmia Bharat Limited (NSE: DALBHARAT)
India
· Delayed Price · Currency is INR 1,717.65
-42.30 (-2.40%)
Dec 24, 2024, 3:29 PM IST
Dalmia Bharat 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 | 7,650 | 8,260 | 10,350 | 8,160 | 11,710 | 2,240 | Upgrade
|
| Depreciation & Amortization | 13,510 | 14,980 | 13,050 | 12,360 | 12,500 | 15,280 | Upgrade
|
| Loss (Gain) From Sale of Assets | -70 | -130 | -30 | -690 | 300 | -10 | Upgrade
|
| Asset Writedown & Restructuring Costs | 30 | -20 | 10 | 220 | 140 | 200 | Upgrade
|
| Loss (Gain) From Sale of Investments | -800 | -820 | 1,120 | -400 | -440 | -590 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | -5,540 | -50 | -10 | -70 | Upgrade
|
| Stock-Based Compensation | 10 | 30 | 140 | 210 | 10 | 20 | Upgrade
|
| Provision & Write-off of Bad Debts | 20 | 20 | 20 | 50 | 20 | 20 | Upgrade
|
| Other Operating Activities | 4,700 | 3,580 | 4,140 | 4,210 | 4,030 | 3,550 | Upgrade
|
| Change in Accounts Receivable | -420 | -1,360 | -300 | -1,680 | -250 | 1,270 | Upgrade
|
| Change in Inventory | -2,520 | 980 | -3,710 | -2,100 | 730 | 590 | Upgrade
|
| Change in Accounts Payable | 1,840 | 3,050 | 4,030 | 290 | 5,530 | -70 | Upgrade
|
| Change in Other Net Operating Assets | -2,310 | -2,210 | -790 | -1,660 | 1,800 | 970 | Upgrade
|
| Operating Cash Flow | 21,640 | 26,350 | 22,520 | 19,320 | 36,040 | 23,400 | Upgrade
|
| Operating Cash Flow Growth | -14.16% | 17.01% | 16.56% | -46.39% | 54.02% | 26.97% | Upgrade
|
| Capital Expenditures | -26,080 | -28,270 | -27,090 | -17,690 | -10,350 | -13,500 | Upgrade
|
| Sale of Property, Plant & Equipment | 270 | 1,040 | 80 | 130 | 80 | 50 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -690 | - | Upgrade
|
| Divestitures | - | - | - | 350 | - | - | Upgrade
|
| Investment in Securities | 11,570 | -1,610 | 2,980 | 5,790 | 7,320 | -4,900 | Upgrade
|
| Other Investing Activities | 1,670 | 1,340 | 770 | 990 | 630 | 750 | Upgrade
|
| Investing Cash Flow | -12,570 | -27,500 | -23,260 | -10,430 | -3,010 | -17,600 | Upgrade
|
| Short-Term Debt Issued | - | 620 | - | 1,900 | 1,840 | 8,050 | Upgrade
|
| Long-Term Debt Issued | - | 13,880 | 15,340 | 5,700 | 12,770 | 10,710 | Upgrade
|
| Total Debt Issued | 230 | 14,500 | 15,340 | 7,600 | 14,610 | 18,760 | Upgrade
|
| Short-Term Debt Repaid | - | -4,130 | -3,400 | -3,050 | -5,950 | -4,980 | Upgrade
|
| Long-Term Debt Repaid | - | -1,970 | -5,600 | -10,700 | -34,450 | -14,090 | Upgrade
|
| Total Debt Repaid | -5,400 | -6,100 | -9,000 | -13,750 | -40,400 | -19,070 | Upgrade
|
| Net Debt Issued (Repaid) | -5,170 | 8,400 | 6,340 | -6,150 | -25,790 | -310 | Upgrade
|
| Issuance of Common Stock | - | - | - | 50 | 50 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -4,050 | - | Upgrade
|
| Common Dividends Paid | -1,690 | -1,690 | -1,690 | -1,000 | - | -770 | Upgrade
|
| Other Financing Activities | -4,630 | -4,490 | -2,970 | -2,320 | -3,960 | -4,860 | Upgrade
|
| Financing Cash Flow | -11,490 | 2,220 | 1,680 | -9,420 | -33,750 | -5,940 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -20 | 10 | - | Upgrade
|
| Net Cash Flow | -2,420 | 1,070 | 940 | -550 | -710 | -140 | Upgrade
|
| Free Cash Flow | -4,440 | -1,920 | -4,570 | 1,630 | 25,690 | 9,900 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -93.66% | 159.49% | 7.96% | Upgrade
|
| Free Cash Flow Margin | -3.04% | -1.31% | -3.37% | 1.44% | 25.41% | 10.23% | Upgrade
|
| Free Cash Flow Per Share | -23.67 | -10.24 | -24.37 | 8.70 | 136.80 | 51.21 | Upgrade
|
| Cash Interest Paid | 4,660 | 4,520 | 2,970 | 2,320 | 3,960 | 4,670 | Upgrade
|
| Cash Income Tax Paid | 430 | 540 | 140 | -240 | -440 | 820 | Upgrade
|
| Levered Free Cash Flow | -7,428 | 3,344 | -14,053 | -582.5 | 20,254 | 6,180 | Upgrade
|
| Unlevered Free Cash Flow | -5,053 | 5,663 | -12,703 | 536.25 | 22,216 | 8,755 | Upgrade
|
| Change in Net Working Capital | 1,080 | -10,610 | 6,390 | 3,100 | -9,300 | -830 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.