Motherson Sumi Wiring India Limited (NSE: MSUMI)
India
· Delayed Price · Currency is INR 58.67
-0.32 (-0.54%)
Dec 24, 2024, 3:30 PM IST
NSE: MSUMI 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 |
|---|---|---|---|---|---|
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 |
| Net Income | 6,602 | 6,383 | 4,870 | 4,107 | 5,283 |
| Depreciation & Amortization | 1,613 | 1,472 | 1,237 | 1,055 | 498.67 |
| Loss (Gain) From Sale of Assets | -1 | -1 | -7 | -2 | -6.67 |
| Provision & Write-off of Bad Debts | - | - | 8 | - | - |
| Other Operating Activities | 5.1 | 85 | 52 | -196 | 316 |
| Change in Accounts Receivable | -1,676 | -955 | -1,419 | 156 | -7,909 |
| Change in Inventory | -1,565 | 697 | -2,496 | -1,614 | -978.67 |
| Change in Accounts Payable | 1,759 | 7 | 114 | 1,576 | 3,635 |
| Change in Other Net Operating Assets | -232.5 | 222 | -123 | -75 | -685.33 |
| Operating Cash Flow | 6,505 | 7,910 | 2,236 | 5,007 | 152 |
| Operating Cash Flow Growth | 12.87% | 253.76% | -55.34% | 3194.08% | - |
| Capital Expenditures | -1,799 | -1,113 | -1,986 | -1,014 | -486.67 |
| Sale of Property, Plant & Equipment | 3.6 | 2 | 9 | 6 | 112 |
| Investment in Securities | - | -1,000 | - | - | - |
| Other Investing Activities | 129.4 | 32 | 40 | - | - |
| Investing Cash Flow | -1,666 | -2,079 | -1,937 | -1,008 | -374.67 |
| Short-Term Debt Issued | - | - | 740 | - | - |
| Total Debt Issued | - | - | 740 | - | 905.33 |
| Short-Term Debt Repaid | - | -740 | -91 | -679 | - |
| Long-Term Debt Repaid | - | -646 | -571 | -450 | - |
| Total Debt Repaid | -713.9 | -1,386 | -662 | -1,129 | -516 |
| Net Debt Issued (Repaid) | -713.9 | -1,386 | 78 | -1,129 | 389.33 |
| Issuance of Common Stock | - | - | - | - | 1.33 |
| Common Dividends Paid | -3,530 | -2,868 | -2,677 | - | - |
| Other Financing Activities | -240.3 | -268 | -272 | -310 | -57.33 |
| Financing Cash Flow | -4,484 | -4,522 | -2,871 | -1,439 | 333.33 |
| Net Cash Flow | 355 | 1,309 | -2,572 | 2,560 | 110.67 |
| Free Cash Flow | 4,706 | 6,797 | 250 | 3,993 | -334.67 |
| Free Cash Flow Growth | 7.73% | 2618.80% | -93.74% | - | - |
| Free Cash Flow Margin | 5.34% | 8.21% | 0.36% | 7.15% | -0.64% |
| Free Cash Flow Per Share | 1.06 | 1.54 | 0.06 | 0.90 | -0.08 |
| Cash Interest Paid | 240.3 | 268 | 272 | 310 | 57.33 |
| Cash Income Tax Paid | 2,199 | 2,171 | 1,775 | 1,962 | 1,523 |
| Levered Free Cash Flow | 3,398 | 5,374 | -740.25 | 4,205 | - |
| Unlevered Free Cash Flow | 3,550 | 5,542 | -568.38 | 4,351 | - |
| Change in Net Working Capital | 1,597 | 61 | 3,925 | -405 | - |
Source: S&P Capital IQ. Standard template. Financial Sources.