Emami Paper Mills Limited (NSE:EMAMIPAP)
India
· Delayed Price · Currency is INR 101.81
-2.28 (-2.19%)
Jul 11, 2025, 3:29 PM IST
Emami Paper Mills Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2016 - 2020 |
Net Income | 260.1 | 843 | 691.7 | 1,148 | 510.6 | Upgrade
|
Depreciation & Amortization | 516.9 | 508.2 | 675.7 | 738.4 | 720.8 | Upgrade
|
Other Amortization | - | 14.5 | 0.2 | 0.4 | 0.6 | Upgrade
|
Loss (Gain) From Sale of Assets | - | -2.6 | -1.2 | -1.9 | 7.8 | Upgrade
|
Asset Writedown & Restructuring Costs | - | 80 | - | 59.4 | - | Upgrade
|
Loss (Gain) on Equity Investments | - | -7.5 | -7.5 | -7.5 | -7.5 | Upgrade
|
Provision & Write-off of Bad Debts | - | 0.2 | 0.5 | - | - | Upgrade
|
Other Operating Activities | 581.9 | 863.6 | 848.6 | 1,311 | 398.5 | Upgrade
|
Change in Accounts Receivable | - | 531.8 | -556.8 | -351.3 | 198.9 | Upgrade
|
Change in Inventory | - | 1,617 | -1,817 | -45.9 | 558.7 | Upgrade
|
Change in Accounts Payable | - | -935.1 | 476.8 | 434.9 | 82.6 | Upgrade
|
Change in Other Net Operating Assets | -921.1 | -0.1 | 13.7 | 2.1 | -4.4 | Upgrade
|
Operating Cash Flow | 437.8 | 3,513 | 324.6 | 3,288 | 2,463 | Upgrade
|
Operating Cash Flow Growth | -87.54% | 982.38% | -90.13% | 33.48% | -21.39% | Upgrade
|
Capital Expenditures | -205 | -198.2 | -261.5 | -349.7 | -97.9 | Upgrade
|
Sale of Property, Plant & Equipment | 28 | 88.4 | 18.8 | 4.8 | 17.8 | Upgrade
|
Other Investing Activities | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | Upgrade
|
Investing Cash Flow | -169.5 | -102.3 | -235.2 | -337.4 | -72.6 | Upgrade
|
Short-Term Debt Issued | 556.4 | - | 1,275 | - | - | Upgrade
|
Long-Term Debt Issued | 990.3 | 621.3 | 660 | 800 | 2,000 | Upgrade
|
Total Debt Issued | 1,547 | 621.3 | 1,935 | 800 | 2,000 | Upgrade
|
Short-Term Debt Repaid | - | -1,757 | - | -740.8 | -1,633 | Upgrade
|
Long-Term Debt Repaid | -1,136 | -1,427 | -1,319 | -2,252 | -2,029 | Upgrade
|
Total Debt Repaid | -1,136 | -3,184 | -1,319 | -2,993 | -3,662 | Upgrade
|
Net Debt Issued (Repaid) | 410.8 | -2,562 | 615.8 | -2,193 | -1,662 | Upgrade
|
Dividends Paid | -145.8 | -145.8 | -145.8 | -98 | - | Upgrade
|
Other Financing Activities | -583.1 | -653.3 | -559.8 | -777 | -800.7 | Upgrade
|
Financing Cash Flow | -318.1 | -3,362 | -89.8 | -3,068 | -2,463 | Upgrade
|
Net Cash Flow | -49.8 | 49.6 | -0.4 | -117.6 | -72.2 | Upgrade
|
Free Cash Flow | 232.8 | 3,315 | 63.1 | 2,938 | 2,365 | Upgrade
|
Free Cash Flow Growth | -92.98% | 5153.88% | -97.85% | 24.22% | -13.76% | Upgrade
|
Free Cash Flow Margin | 1.21% | 16.63% | 0.27% | 15.01% | 19.45% | Upgrade
|
Free Cash Flow Per Share | 2.97 | 41.75 | 0.80 | 37.00 | 38.90 | Upgrade
|
Cash Interest Paid | 583.1 | 653.3 | 559.8 | 777 | 800.7 | Upgrade
|
Cash Income Tax Paid | 75.3 | 101.5 | 180.3 | 10.5 | -31.4 | Upgrade
|
Levered Free Cash Flow | -413.49 | 2,330 | -751.94 | 668.71 | 1,633 | Upgrade
|
Unlevered Free Cash Flow | -31.05 | 2,713 | -409.25 | 1,126 | 2,203 | Upgrade
|
Change in Net Working Capital | 906.2 | -1,235 | 1,869 | 804.2 | -917.9 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.