Shilpa Medicare Limited (NSE:SHILPAMED)
India
· Delayed Price · Currency is INR 914.45
+15.75 (1.75%)
Jun 6, 2025, 3:30 PM IST
Shilpa Medicare 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 | 782.93 | 318.74 | -325.33 | 606.62 | 1,478 | Upgrade
|
| Depreciation & Amortization | 1,130 | 1,059 | 926.58 | 776.43 | 521.76 | Upgrade
|
| Other Amortization | - | 19.63 | 28.41 | 21.59 | 18.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.71 | -5.44 | 2.65 | -71.89 | 5.77 | Upgrade
|
| Asset Writedown & Restructuring Costs | 25 | - | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -38.71 | -66.61 | - | - | -608.4 | Upgrade
|
| Loss (Gain) on Equity Investments | 12.65 | 47.78 | 38.1 | 36.6 | 17.36 | Upgrade
|
| Provision & Write-off of Bad Debts | 57.28 | 64.9 | 17.29 | 41.93 | 5.3 | Upgrade
|
| Other Operating Activities | 737.17 | 751.52 | 83.83 | 359.96 | 94.54 | Upgrade
|
| Change in Accounts Receivable | -554.48 | -758.99 | 650.64 | -1,683 | 130.48 | Upgrade
|
| Change in Inventory | -223.16 | -251.07 | 354.17 | -384.01 | -1,063 | Upgrade
|
| Change in Accounts Payable | -699.44 | 343.27 | -23.23 | 837.26 | -63.02 | Upgrade
|
| Change in Other Net Operating Assets | 95.33 | -169.43 | 46.12 | 509.56 | -66.89 | Upgrade
|
| Operating Cash Flow | 1,322 | 1,353 | 1,799 | 1,051 | 469.28 | Upgrade
|
| Operating Cash Flow Growth | -2.33% | -24.78% | 71.14% | 124.03% | -62.27% | Upgrade
|
| Capital Expenditures | -2,436 | -1,846 | -2,267 | -3,318 | -3,542 | Upgrade
|
| Sale of Property, Plant & Equipment | 275.05 | 120.99 | 12.09 | 6.11 | 48.09 | Upgrade
|
| Cash Acquisitions | 9.39 | -65.06 | -89.3 | - | -624.39 | Upgrade
|
| Divestitures | - | - | - | 284.13 | 608.4 | Upgrade
|
| Investment in Securities | 80.53 | 110 | - | 143.12 | -141.67 | Upgrade
|
| Other Investing Activities | 80.52 | 13.84 | 17.76 | 29.92 | -390.77 | Upgrade
|
| Investing Cash Flow | -1,991 | -1,666 | -2,326 | -2,855 | -4,043 | Upgrade
|
| Short-Term Debt Issued | - | 163.71 | 1,413 | - | 781.31 | Upgrade
|
| Long-Term Debt Issued | - | 1,233 | - | - | 3,805 | Upgrade
|
| Total Debt Issued | - | 1,397 | 1,413 | - | 4,587 | Upgrade
|
| Short-Term Debt Repaid | -3,492 | - | - | -415.57 | - | Upgrade
|
| Long-Term Debt Repaid | -5.52 | -5.28 | -279.97 | -1,221 | -4.12 | Upgrade
|
| Total Debt Repaid | -3,497 | -5.28 | -279.97 | -1,636 | -4.12 | Upgrade
|
| Net Debt Issued (Repaid) | -3,497 | 1,391 | 1,133 | -1,636 | 4,582 | Upgrade
|
| Issuance of Common Stock | 4,891 | - | - | 2,968 | - | Upgrade
|
| Common Dividends Paid | - | - | -95.48 | -89.68 | - | Upgrade
|
| Other Financing Activities | -767.26 | -923.69 | -579.19 | -413.8 | -218.69 | Upgrade
|
| Financing Cash Flow | 626.54 | 467.75 | 457.98 | 828.58 | 4,364 | Upgrade
|
| Foreign Exchange Rate Adjustments | 10.2 | -41.75 | 3.4 | - | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | 0 | 0 | Upgrade
|
| Net Cash Flow | -32.32 | 113.54 | -65.51 | -975.07 | 790.26 | Upgrade
|
| Free Cash Flow | -1,115 | -492.22 | -467.44 | -2,267 | -3,073 | Upgrade
|
| Free Cash Flow Margin | -8.66% | -4.27% | -4.45% | -19.77% | -34.09% | Upgrade
|
| Free Cash Flow Per Share | -11.45 | -5.67 | -5.38 | -27.14 | -37.70 | Upgrade
|
| Cash Interest Paid | 767.26 | 923.69 | 579.19 | 413.8 | 218.69 | Upgrade
|
| Cash Income Tax Paid | 470.23 | 411.52 | 323.75 | 344.83 | 476 | Upgrade
|
| Levered Free Cash Flow | -1,586 | -1,040 | -643.8 | -2,348 | -3,927 | Upgrade
|
| Unlevered Free Cash Flow | -1,113 | -516.29 | -292.21 | -2,091 | -3,790 | Upgrade
|
| Change in Net Working Capital | 1,082 | 556.68 | -1,053 | 323.04 | 1,530 | Upgrade
|
Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.