Eureka Forbes Limited (NSE:EUREKAFORB)
India · Delayed Price · Currency is INR 635.50
+1.25 (0.20%)
At close: Dec 5, 2025
Eureka Forbes Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 |
Net Income | 1,861 | 1,644 | 956.39 | 265.58 | 25.99 | -16.3 |
Depreciation & Amortization | 596.97 | 552.63 | 532.81 | 555.35 | 89.78 | 1.41 |
Other Amortization | 27.39 | 27.39 | 7.46 | 9.26 | 2.03 | 0.01 |
Loss (Gain) From Sale of Assets | -9.73 | -15.34 | -6.01 | -51.63 | -5.08 | 0.09 |
Loss (Gain) From Sale of Investments | -38.72 | -40.01 | -41.49 | -21.36 | -3.71 | -0.1 |
Stock-Based Compensation | 190.61 | 220.91 | 344.88 | - | - | - |
Provision & Write-off of Bad Debts | -27.77 | -7.94 | 16.2 | 80.89 | 2.74 | 2.48 |
Other Operating Activities | 687.41 | 685.68 | 552.23 | 645.95 | 77.01 | 4.33 |
Change in Accounts Receivable | -1,632 | -418.03 | -154.69 | 224.66 | 126.01 | 2.04 |
Change in Inventory | -605.03 | -90.22 | -478.25 | 452.62 | 220.07 | 9.5 |
Change in Accounts Payable | 1,082 | -103.53 | -150.13 | -123.45 | 73.45 | -5.24 |
Change in Other Net Operating Assets | -366.48 | 4.45 | 365.33 | -231.59 | -240.9 | 2.72 |
Operating Cash Flow | 1,766 | 2,460 | 1,945 | 1,806 | 367.37 | 0.94 |
Operating Cash Flow Growth | 8.30% | 26.50% | 7.66% | 391.68% | 39065.14% | - |
Capital Expenditures | -861.38 | -596.61 | -283.95 | -212.55 | -53.95 | - |
Sale of Property, Plant & Equipment | 23.71 | 41.09 | 33.87 | 80.15 | 13.93 | - |
Investment in Securities | -2.51 | - | 250 | -119.64 | - | - |
Other Investing Activities | -1,696 | -1,129 | -316.2 | -11.03 | 2.67 | 1.66 |
Investing Cash Flow | -2,536 | -1,684 | -316.29 | -263.07 | -37.35 | 1.66 |
Short-Term Debt Repaid | - | - | -713.94 | -967.33 | -231.78 | - |
Long-Term Debt Repaid | - | -408.66 | -391.53 | -378.73 | -21.39 | -0.92 |
Total Debt Repaid | -294.03 | -408.66 | -1,105 | -1,346 | -253.17 | -0.92 |
Net Debt Issued (Repaid) | -47.7 | -408.66 | -1,105 | -1,346 | -253.17 | -0.92 |
Other Financing Activities | -23.77 | -25.2 | -95.2 | -189.27 | -60.79 | -1.95 |
Financing Cash Flow | -65.65 | -433.86 | -1,201 | -1,535 | -313.96 | -2.86 |
Miscellaneous Cash Flow Adjustments | - | - | - | - | 159.54 | - |
Net Cash Flow | -835.32 | 341.88 | 427.76 | 7.88 | 175.6 | -0.27 |
Free Cash Flow | 905.05 | 1,863 | 1,661 | 1,594 | 313.42 | 0.94 |
Free Cash Flow Growth | -31.14% | 12.20% | 4.21% | 408.49% | 33313.97% | - |
Free Cash Flow Margin | 3.49% | 7.65% | 7.59% | 7.65% | 8.21% | 1.20% |
Free Cash Flow Per Share | 4.65 | 9.59 | 8.56 | 8.24 | 8.64 | 0.19 |
Cash Interest Paid | 23.77 | 25.2 | 95.2 | 184.24 | 42.26 | 1.95 |
Cash Income Tax Paid | - | -51.54 | 14.03 | 61.78 | 12.04 | -2.3 |
Levered Free Cash Flow | 13.4 | 191.04 | 1,248 | 1,796 | 3,508 | - |
Unlevered Free Cash Flow | 47.49 | 225.72 | 1,308 | 1,920 | 3,535 | - |
Change in Working Capital | -1,521 | -607.34 | -417.74 | 322.24 | 178.62 | 9.02 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.