Valiant Organics Limited (NSE:VALIANTORG)
India · Delayed Price · Currency is INR 400.00
-9.95 (-2.43%)
Jul 18, 2025, 3:29 PM IST
Valiant Organics 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 | -37.36 | -83.91 | 881.21 | 1,133 | 1,146 | Upgrade |
Depreciation & Amortization | 357.6 | 348.26 | 291.45 | 280.74 | 184.11 | Upgrade |
Other Amortization | - | 0.99 | 0.44 | 0.13 | 0.13 | Upgrade |
Loss (Gain) From Sale of Assets | -0.11 | -91.78 | -4.72 | - | -0.03 | Upgrade |
Asset Writedown & Restructuring Costs | - | - | - | 15.32 | 28.16 | Upgrade |
Loss (Gain) From Sale of Investments | -13.57 | 1.31 | - | - | - | Upgrade |
Other Operating Activities | 278.48 | 129.33 | 324.2 | 273.5 | 286.47 | Upgrade |
Change in Accounts Receivable | 324.76 | 449.37 | 666.38 | -1,635 | -246.56 | Upgrade |
Change in Inventory | 252.61 | 119.9 | -125.85 | -414.67 | -273.06 | Upgrade |
Change in Accounts Payable | -587.65 | 418.48 | 344.02 | 183.15 | 193.19 | Upgrade |
Change in Other Net Operating Assets | -10.44 | -451.93 | 2.12 | -143.83 | -167.09 | Upgrade |
Operating Cash Flow | 564.32 | 840 | 2,379 | -307.47 | 1,151 | Upgrade |
Operating Cash Flow Growth | -32.82% | -64.70% | - | - | -28.63% | Upgrade |
Capital Expenditures | -308.29 | -749.3 | -1,517 | -1,227 | -1,714 | Upgrade |
Sale of Property, Plant & Equipment | 15.13 | 87.7 | 215.82 | 0.35 | 0.31 | Upgrade |
Investment in Securities | 63.71 | -6.65 | -130.2 | -21.85 | 122.09 | Upgrade |
Other Investing Activities | 19.84 | 18.37 | 4.03 | 8.63 | 5.2 | Upgrade |
Investing Cash Flow | -209.61 | -649.88 | -1,427 | -1,240 | -1,586 | Upgrade |
Short-Term Debt Issued | 154.65 | - | - | 894.74 | 466.15 | Upgrade |
Long-Term Debt Issued | - | 154.14 | 5.42 | 634.79 | 138.42 | Upgrade |
Total Debt Issued | 154.65 | 154.14 | 5.42 | 1,530 | 604.57 | Upgrade |
Short-Term Debt Repaid | - | -191.69 | -550.15 | - | - | Upgrade |
Long-Term Debt Repaid | -236.63 | - | -351.61 | - | - | Upgrade |
Total Debt Repaid | -236.63 | -191.69 | -901.76 | - | - | Upgrade |
Net Debt Issued (Repaid) | -81.98 | -37.55 | -896.34 | 1,530 | 604.57 | Upgrade |
Issuance of Common Stock | 0.24 | 0.16 | - | - | - | Upgrade |
Common Dividends Paid | - | - | -122.19 | - | - | Upgrade |
Dividends Paid | - | - | -122.19 | - | -67.88 | Upgrade |
Other Financing Activities | -236.39 | -193.8 | -106.28 | 139.61 | -49.98 | Upgrade |
Financing Cash Flow | -318.13 | -231.19 | -1,125 | 1,669 | 486.7 | Upgrade |
Miscellaneous Cash Flow Adjustments | - | -1.62 | - | -0 | - | Upgrade |
Net Cash Flow | 36.58 | -42.69 | -172.96 | 122.13 | 51.76 | Upgrade |
Free Cash Flow | 256.03 | 90.7 | 862.19 | -1,534 | -562.54 | Upgrade |
Free Cash Flow Growth | 182.28% | -89.48% | - | - | - | Upgrade |
Free Cash Flow Margin | 3.56% | 1.25% | 8.20% | -13.30% | -7.45% | Upgrade |
Free Cash Flow Per Share | 8.50 | 3.32 | 30.82 | -54.86 | -20.12 | Upgrade |
Cash Interest Paid | 236.39 | 193.8 | 106.28 | 64.79 | 49.98 | Upgrade |
Cash Income Tax Paid | - | 31.38 | 279.72 | 420.76 | 466 | Upgrade |
Levered Free Cash Flow | 145.32 | 124.05 | 463.19 | -1,823 | -783.37 | Upgrade |
Unlevered Free Cash Flow | 293.06 | 226.2 | 530.65 | -1,782 | -752.13 | Upgrade |
Change in Net Working Capital | -131.77 | -596.48 | -901.86 | 1,937 | 392.9 | Upgrade |
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.