E.I.D.- Parry (India) Limited (NSE: EIDPARRY)
India
· Delayed Price · Currency is INR 904.65
-13.50 (-1.47%)
Dec 24, 2024, 3:30 PM IST
E.I.D.- Parry (India) 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 | 7,355 | 8,997 | 9,475 | 9,068 | 4,474 | 4,679 | Upgrade
|
| Depreciation & Amortization | 4,644 | 4,193 | 3,755 | 3,329 | 4,004 | 3,173 | Upgrade
|
| Other Amortization | 9.4 | 9.4 | 4.6 | 6.2 | 6.2 | 4.7 | Upgrade
|
| Loss (Gain) From Sale of Assets | -114 | -234.4 | -562 | 210.3 | -65.4 | 11.5 | Upgrade
|
| Asset Writedown & Restructuring Costs | 5.5 | 5.5 | 5.3 | 4.9 | 150.1 | 11.9 | Upgrade
|
| Loss (Gain) From Sale of Investments | -541.7 | -146.7 | -60.4 | -51.7 | -34.3 | -18.3 | Upgrade
|
| Loss (Gain) on Equity Investments | 483.8 | 279.3 | 381 | -7.2 | -20.8 | 23.3 | Upgrade
|
| Stock-Based Compensation | 107 | 107 | 110.8 | - | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 26.8 | 31.5 | 78.3 | 231.9 | 390.8 | 156.1 | Upgrade
|
| Other Operating Activities | 6,837 | 6,735 | 10,615 | 7,825 | 5,744 | 9,548 | Upgrade
|
| Change in Accounts Receivable | -5,958 | -10,170 | -2,438 | 2,795 | 12,422 | -462.3 | Upgrade
|
| Change in Inventory | -6,468 | -7,408 | -8,227 | -12,889 | 2,937 | 13,825 | Upgrade
|
| Change in Accounts Payable | 9,511 | 11,476 | 14,720 | 10,651 | 867.5 | -10,747 | Upgrade
|
| Change in Other Net Operating Assets | -1,842 | 5,850 | -24,272 | 1,610 | 16,835 | -344.5 | Upgrade
|
| Operating Cash Flow | 14,055 | 19,724 | 3,586 | 22,784 | 47,710 | 19,860 | Upgrade
|
| Operating Cash Flow Growth | -66.09% | 450.08% | -84.26% | -52.24% | 140.23% | - | Upgrade
|
| Capital Expenditures | -8,562 | -9,748 | -8,600 | -4,494 | -3,340 | -3,648 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 184.5 | 69.3 | Upgrade
|
| Cash Acquisitions | 2,196 | - | - | - | - | -117.1 | Upgrade
|
| Divestitures | - | - | - | - | 8,352 | - | Upgrade
|
| Investment in Securities | -3,044 | -8,309 | -2,061 | 102.1 | -463.8 | 170.3 | Upgrade
|
| Other Investing Activities | -11,440 | 144.8 | 14,198 | -13,095 | -10,332 | 602 | Upgrade
|
| Investing Cash Flow | -20,538 | -17,401 | 4,855 | -17,331 | -5,600 | -2,924 | Upgrade
|
| Short-Term Debt Issued | - | - | 3,088 | 2,230 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 1,919 | 743.3 | 224.3 | 640.3 | 2,910 | Upgrade
|
| Total Debt Issued | 1,135 | 1,919 | 3,832 | 2,455 | 640.3 | 2,910 | Upgrade
|
| Short-Term Debt Repaid | - | -667.8 | - | - | -26,555 | -13,075 | Upgrade
|
| Long-Term Debt Repaid | - | -1,322 | -931.9 | -2,977 | -5,403 | -2,694 | Upgrade
|
| Total Debt Repaid | 5,626 | -1,989 | -931.9 | -2,977 | -31,958 | -15,769 | Upgrade
|
| Net Debt Issued (Repaid) | 6,761 | -70.6 | 2,900 | -522.4 | -31,318 | -12,859 | Upgrade
|
| Issuance of Common Stock | 109.4 | 166 | 233.2 | 121.9 | 173.6 | 136.6 | Upgrade
|
| Repurchase of Common Stock | -404 | -249.4 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -1,583 | -2,283 | -2,465 | -3,487 | - | - | Upgrade
|
| Other Financing Activities | -2,654 | -2,537 | -2,511 | -1,103 | -4,836 | -4,968 | Upgrade
|
| Financing Cash Flow | 2,229 | -4,974 | -1,843 | -4,990 | -35,980 | -17,690 | Upgrade
|
| Foreign Exchange Rate Adjustments | -9 | -0.6 | 16.1 | 8.5 | -4 | 24 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | 123.9 | 84.3 | Upgrade
|
| Net Cash Flow | -4,263 | -2,652 | 6,614 | 471.8 | 6,250 | -646.1 | Upgrade
|
| Free Cash Flow | 5,494 | 9,976 | -5,014 | 18,290 | 44,370 | 16,211 | Upgrade
|
| Free Cash Flow Growth | -81.89% | - | - | -58.78% | 173.69% | - | Upgrade
|
| Free Cash Flow Margin | 1.87% | 3.39% | -1.42% | 7.78% | 23.91% | 9.46% | Upgrade
|
| Free Cash Flow Per Share | 30.91 | 56.17 | -28.24 | 103.15 | 250.59 | 91.59 | Upgrade
|
| Cash Interest Paid | 2,654 | 2,537 | 2,511 | 1,103 | 2,607 | 4,482 | Upgrade
|
| Cash Income Tax Paid | 5,816 | 6,486 | 6,977 | 5,114 | 4,950 | 3,831 | Upgrade
|
| Levered Free Cash Flow | 1,378 | 10,346 | 15,358 | 5,121 | 32,060 | 13,430 | Upgrade
|
| Unlevered Free Cash Flow | 3,146 | 11,981 | 17,066 | 5,944 | 33,407 | 16,013 | Upgrade
|
| Change in Net Working Capital | 4,804 | -3,699 | -4,189 | 5,873 | -21,366 | -5,912 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.