JSW Steel Limited (NSE:JSWSTEEL)
India flag India · Delayed Price · Currency is INR
993.50
-12.70 (-1.26%)
May 30, 2025, 3:29 PM IST

JSW Steel Cash Flow Statement

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 '24 Mar '23 Mar '22 Mar '21 2016 - 2020
Net Income
35,04088,12041,440206,65079,110
Upgrade
Depreciation & Amortization
93,09081,32074,40059,72046,440
Upgrade
Other Amortization
-400340290350
Upgrade
Loss (Gain) From Sale of Assets
1,320930520720370
Upgrade
Asset Writedown & Restructuring Costs
---6,300830
Upgrade
Loss (Gain) From Sale of Investments
-470-530-1,400-7,180-50
Upgrade
Loss (Gain) on Equity Investments
3,1101,7201,370-9,170-10
Upgrade
Stock-Based Compensation
1,7002,0802,1901,610200
Upgrade
Provision & Write-off of Bad Debts
1103401105601,010
Upgrade
Other Operating Activities
81,90082,55083,21075,84047,000
Upgrade
Change in Accounts Receivable
-8,660-1,5403,170-18,840720
Upgrade
Change in Inventory
26,090-32,8407,040-155,930-3,350
Upgrade
Change in Accounts Payable
-40,1708,980-40,130130,13013,480
Upgrade
Change in Other Net Operating Assets
15,930-110,75060,970-28,0002,210
Upgrade
Operating Cash Flow
208,990120,780233,230262,700188,310
Upgrade
Operating Cash Flow Growth
73.03%-48.21%-11.22%39.50%47.29%
Upgrade
Capital Expenditures
-126,940-158,010-147,840-100,910-109,660
Upgrade
Sale of Property, Plant & Equipment
5902,540350430510
Upgrade
Cash Acquisitions
--6,300--200-15,750
Upgrade
Investment in Securities
-50,9606,19028,450-65,21023,260
Upgrade
Other Investing Activities
7,3409,20010,8104,6703,370
Upgrade
Investing Cash Flow
-169,970-146,380-107,110-159,870-98,270
Upgrade
Short-Term Debt Issued
-9,67017,920--
Upgrade
Long-Term Debt Issued
282,430198,910179,500170,430158,970
Upgrade
Total Debt Issued
282,430208,580197,420170,430158,970
Upgrade
Short-Term Debt Repaid
-20,610---44,400-46,600
Upgrade
Long-Term Debt Repaid
-170,660-169,600-146,820-200,680-78,970
Upgrade
Total Debt Repaid
-191,270-169,600-146,820-245,080-125,570
Upgrade
Net Debt Issued (Repaid)
91,16038,98050,600-74,65033,400
Upgrade
Issuance of Common Stock
-60590720390
Upgrade
Repurchase of Common Stock
-440---5,910-
Upgrade
Common Dividends Paid
-17,850-8,220-41,940-15,710-4,830
Upgrade
Dividends Paid
-17,850-8,220-41,940-15,710-4,830
Upgrade
Other Financing Activities
-75,490-80,870-69,020-51,020-43,400
Upgrade
Financing Cash Flow
-2,620-50,050-59,770-146,570-14,440
Upgrade
Foreign Exchange Rate Adjustments
-150-70-190-30-30
Upgrade
Miscellaneous Cash Flow Adjustments
-1,780-12,4204,200
Upgrade
Net Cash Flow
36,250-73,94066,160-31,35079,770
Upgrade
Free Cash Flow
82,050-37,23085,390161,79078,650
Upgrade
Free Cash Flow Growth
---47.22%105.71%-
Upgrade
Free Cash Flow Margin
4.86%-2.13%5.15%11.05%9.85%
Upgrade
Free Cash Flow Per Share
33.53-15.2835.3366.9332.54
Upgrade
Cash Interest Paid
88,35080,87069,02051,02043,400
Upgrade
Cash Income Tax Paid
19,73027,7906,38053,79019,300
Upgrade
Levered Free Cash Flow
20,184-103,88162,84347,04317,248
Upgrade
Unlevered Free Cash Flow
72,759-55,575103,23076,20541,029
Upgrade
Change in Net Working Capital
-19,940109,490-91,89094,580-7,480
Upgrade
Updated Jan 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.