Lupin Limited (NSE: LUPIN)
India
· Delayed Price · Currency is INR 2,159.95
+9.25 (0.43%)
Dec 23, 2024, 3:17 PM IST
Lupin 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 | 26,265 | 19,145 | 4,301 | -15,280 | 12,165 | -2,694 | Upgrade
|
| Depreciation & Amortization | 9,912 | 9,690 | 8,274 | 8,065 | 8,735 | 9,702 | Upgrade
|
| Other Amortization | 265.2 | 265.2 | 138.9 | 120.3 | 95.8 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -30.2 | -11.7 | -209.8 | 29.3 | -9.3 | -12,166 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,013 | 2,013 | 393.8 | 8,402 | 43.1 | 15,900 | Upgrade
|
| Loss (Gain) From Sale of Investments | -232.5 | -244.9 | -134.8 | -358.4 | -530.7 | -1,068 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | -3.6 | -13.3 | -39.4 | Upgrade
|
| Stock-Based Compensation | 447.1 | 383.3 | 407.6 | 513.9 | 504.3 | 532.8 | Upgrade
|
| Provision & Write-off of Bad Debts | 611 | 654.8 | 149.6 | 10.4 | 615 | 299.4 | Upgrade
|
| Other Operating Activities | 4,597 | 3,734 | 2,387 | 2,325 | -1,463 | 5,843 | Upgrade
|
| Change in Accounts Receivable | -5,952 | -2,408 | -1,320 | 2,754 | 8,950 | -10,435 | Upgrade
|
| Change in Inventory | -5,603 | -4,402 | 1,954 | -4,993 | -6,574 | -4,796 | Upgrade
|
| Change in Accounts Payable | 1,628 | 4,188 | 2,168 | 2,342 | -3,735 | 5,639 | Upgrade
|
| Change in Other Net Operating Assets | -2,779 | 3,477 | 462.5 | -252.3 | -566.3 | 4,881 | Upgrade
|
| Operating Cash Flow | 31,141 | 36,484 | 18,972 | 3,673 | 18,218 | 14,688 | Upgrade
|
| Operating Cash Flow Growth | -8.64% | 92.30% | 416.52% | -79.84% | 24.03% | -11.83% | Upgrade
|
| Capital Expenditures | -9,151 | -9,289 | -14,996 | -9,051 | -6,776 | -6,731 | Upgrade
|
| Sale of Property, Plant & Equipment | 76 | 122.6 | 385.3 | 70.9 | 62.2 | 18.5 | Upgrade
|
| Cash Acquisitions | -692.6 | -1,465 | -2,910 | -1,468 | - | - | Upgrade
|
| Divestitures | - | - | - | - | - | 15,783 | Upgrade
|
| Investment in Securities | -15,231 | -6,953 | 4,329 | 23,042 | -6,079 | 563.7 | Upgrade
|
| Other Investing Activities | 791.7 | 462.4 | 324.3 | 328.1 | 396.9 | 1,436 | Upgrade
|
| Investing Cash Flow | -24,207 | -17,122 | -12,868 | 12,922 | -12,396 | 11,070 | Upgrade
|
| Short-Term Debt Issued | - | - | 2,863 | - | 3,531 | 8,388 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 1,419 | - | - | Upgrade
|
| Total Debt Issued | 5,166 | - | 2,863 | 1,419 | 3,531 | 8,388 | Upgrade
|
| Short-Term Debt Repaid | - | -15,896 | - | -12,044 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -1,434 | -2,163 | -1,068 | -18,250 | -11,062 | Upgrade
|
| Total Debt Repaid | -9,725 | -17,331 | -2,163 | -13,112 | -18,250 | -11,062 | Upgrade
|
| Net Debt Issued (Repaid) | -4,559 | -17,331 | 699.9 | -11,693 | -14,719 | -2,674 | Upgrade
|
| Issuance of Common Stock | 415.2 | 145.5 | 19.4 | 160.8 | 107.6 | 59.7 | Upgrade
|
| Common Dividends Paid | -3,651 | -1,828 | -1,825 | -2,951 | -2,723 | -2,265 | Upgrade
|
| Other Financing Activities | -2,554 | -2,829 | -2,267 | -1,240 | -1,518 | -4,027 | Upgrade
|
| Financing Cash Flow | -10,349 | -21,842 | -3,373 | -15,723 | -18,853 | -8,906 | Upgrade
|
| Net Cash Flow | -3,415 | -2,481 | 2,732 | 872.2 | -13,031 | 16,853 | Upgrade
|
| Free Cash Flow | 21,990 | 27,195 | 3,976 | -5,378 | 11,441 | 7,957 | Upgrade
|
| Free Cash Flow Growth | 18.34% | 583.93% | - | - | 43.79% | 16.91% | Upgrade
|
| Free Cash Flow Margin | 10.26% | 13.59% | 2.39% | -3.28% | 7.55% | 5.18% | Upgrade
|
| Free Cash Flow Per Share | 48.06 | 59.48 | 8.70 | -11.84 | 25.13 | 17.58 | Upgrade
|
| Cash Interest Paid | 2,554 | 2,829 | 2,267 | 1,240 | 1,518 | 3,562 | Upgrade
|
| Cash Income Tax Paid | 3,492 | 3,261 | 2,432 | -468.8 | 6,954 | 5,577 | Upgrade
|
| Levered Free Cash Flow | 11,560 | 18,774 | 671.65 | 9,344 | 10,122 | 14,820 | Upgrade
|
| Unlevered Free Cash Flow | 12,953 | 20,338 | 2,004 | 9,866 | 10,721 | 16,825 | Upgrade
|
| Change in Net Working Capital | 12,567 | -1,179 | -2,675 | -2,297 | 2,805 | -4,756 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.