STEL Holdings 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	2015 - 2019
Period Ending	Dec '24 Dec 31, 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	2015 - 2019
Net Income	-	132.73	122.59	146.08	86.55	151.69	Upgrade
Depreciation & Amortization	-	0.55	0.47	0.45	0.47	0.47	Upgrade
Other Amortization	-	0.12	0.07	-	-	-	Upgrade
Other Operating Activities	-	0	4.08	-0.23	-216.35	-0.06	Upgrade
Change in Accounts Receivable	-	-	-	-	32.32	56.71	Upgrade
Change in Accounts Payable	-	0.01	-0.04	-0.04	-0.05	0.16	Upgrade
Change in Other Net Operating Assets	-	-13.09	10.81	-0.85	-0.04	-0.14	Upgrade
Operating Cash Flow	-	120.33	137.98	145.41	-97.09	208.84	Upgrade
Operating Cash Flow Growth	-	-12.79%	-5.11%	-	-	-	Upgrade
Capital Expenditures	-	-0.49	-0.11	-	-	-	Upgrade
Sale (Purchase) of Intangibles	-	-	-0.26	-	-	-	Upgrade
Investment in Securities	-	-121.43	-140.72	-816.99	719	-45.42	Upgrade
Investing Cash Flow	-	-121.92	-141.09	-816.99	719	-45.42	Upgrade
Net Cash Flow	-	-1.59	-3.11	-671.57	621.91	163.42	Upgrade
Free Cash Flow	-	119.84	137.87	145.41	-97.09	208.84	Upgrade
Free Cash Flow Growth	-	-13.08%	-5.18%	-	-	-	Upgrade
Free Cash Flow Margin	-	64.91%	80.34%	72.49%	-79.14%	128.46%	Upgrade
Free Cash Flow Per Share	-	6.49	7.47	7.88	-5.26	11.32	Upgrade
Cash Income Tax Paid	-	44.66	37.46	48.48	246.99	3.24	Upgrade
Levered Free Cash Flow	-	98.07	117.56	116.71	105.96	154	Upgrade
Unlevered Free Cash Flow	-	98.07	117.56	116.71	105.96	154	Upgrade
Change in Net Working Capital	-	12.98	-14.81	5.13	-32.24	-56.74	Upgrade

Updated Jan 22, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.