Jyothy Labs Limited (JYOTHYLAB.BO)
INR 381.1
(-0.68%)
INR 381.1
(-0.68%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 4.79 Billion | 3.28 Billion | 2.02 Billion | 4.02 Billion | 1.71 Billion | 3.01 Billion |
| Net Income | 3.69 Billion | 2.99 Billion | 1.96 Billion | 2.34 Billion | 1.81 Billion | 2.43 Billion |
| Depreciation & Amortization | 499.6 Million | 501.23 Million | 581.67 Million | 555.88 Million | 529.19 Million | 305.69 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | 10 Million | - | - | - | - | - |
| Change in working capital | 387.2 Million | 501.56 Million | -258.4 Million | 1.05 Billion | -527.1 Million | 406.89 Million |
| Other non-cash items | 1.11 Billion | -708.95 Million | -266.89 Million | 64.8 Million | -102.39 Million | -127.72 Million |
| Investing Cash Flow | -3.65 Billion | -482.87 Million | -317.13 Million | -1.29 Billion | 724.59 Million | 302.7 Million |
| Investments in PPE | -370.9 Million | -354.81 Million | -260.52 Million | -258.99 Million | -420.09 Million | -399.34 Million |
| Acquisitions | 226.5 Million | 233.13 Million | 46.68 Million | 2.51 Million | 4.86 Million | 16.19 Million |
| Investment purchases | -13.63 Billion | -432.66 Million | -131.62 Million | -1.04 Billion | -4.77 Billion | -7.43 Billion |
| Sales/Maturities of investments | 10.12 Billion | 70.9 Million | 27.67 Million | - | 5.89 Billion | 8.06 Billion |
| Other Investing Activities | 439.6 Million | 570 Thousand | 672 Thousand | 13.67 Million | 24.68 Million | 51.98 Million |
| Financing Cash Flow | -1.34 Billion | -2.5 Billion | -1.66 Billion | -2.16 Billion | -3.03 Billion | -3.18 Billion |
| Debt repayment | - | -1.3 Billion | -2.21 Billion | -3.97 Billion | -5.07 Billion | -7.62 Billion |
| Dividends payments | -1.1 Billion | -918.02 Million | -1.46 Billion | - | -2.65 Billion | -219.16 Million |
| Common Stock Repurchased | - | - | - | - | - | 4.65 Billion |
| Common Stock Issuance | - | - | - | - | - | 3.62 Million |
| Other Financing Activities | -246.5 Million | -288.76 Million | 2.01 Billion | 1.81 Billion | 4.23 Billion | -37.36 Million |
| Accounts receivables | -635.6 Million | 52.18 Million | -485.67 Million | 289.52 Million | 295.38 Million | 148.47 Million |
| Accounts payables | 617.1 Million | -220.66 Million | 444.31 Million | 622.25 Million | -490.53 Million | 280.6 Million |
| Inventory | 117.3 Million | -46.36 Million | -185.86 Million | -535.72 Million | -227.77 Million | -139.42 Million |
| Other working capital | 288.4 Million | 716.4 Million | -31.18 Million | 678.48 Million | -104.16 Million | 117.23 Million |
| Cash at beginning of period | 1.08 Billion | 760.16 Million | 718.57 Million | 149.17 Million | 748.37 Million | 615.06 Million |
| Cash at end of period | 1.66 Billion | 1.05 Billion | 760.16 Million | 718.57 Million | 149.17 Million | 748.37 Million |
| Capital Expenditure | -370.9 Million | -354.81 Million | -260.52 Million | -258.99 Million | -420.09 Million | -399.34 Million |
| Effect of forex changes on cash | - | - | - | -1000.00 | - | - |
| Net cash flow / Change in cash | 580 Million | 296.35 Million | 41.58 Million | 569.4 Million | -599.2 Million | 133.31 Million |
| Free Cash Flow | 4.42 Billion | 2.93 Billion | 1.76 Billion | 3.76 Billion | 1.29 Billion | 2.61 Billion |
| Breakdown | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 3.69 Billion | 908.9 Million | 1.04 Billion | 962.9 Million | 2.99 Billion | 590.3 Million |
| Depreciation & Amortization | 499.6 Million | 128.3 Million | 123.1 Million | 119.6 Million | 501.23 Million | 119 Million |
| Deferred income taxes | - | - | - | - | - | - |
| Stock-based compensation | 10 Million | - | - | - | - | - |
| Change in working capital | 387.2 Million | - | - | - | 501.56 Million | - |
| Other non-cash items | 1.11 Billion | -128.3 Million | -123.1 Million | -119.6 Million | -708.95 Million | -119 Million |
| Investing Cash Flow | -3.65 Billion | - | - | - | -482.87 Million | - |
| Investments in PPE | -370.9 Million | - | - | - | -354.81 Million | - |
| Acquisitions | 226.5 Million | - | - | - | 233.13 Million | - |
| Investment purchases | -13.63 Billion | - | - | - | -432.66 Million | - |
| Sales/Maturities of investments | 10.12 Billion | - | - | - | 70.9 Million | - |
| Other Investing Activities | - | - | - | - | 570 Thousand | - |
| Financing Cash Flow | -1.34 Billion | - | - | - | -2.5 Billion | - |
| Debt repayment | - | - | - | - | -1.3 Billion | - |
| Dividends payments | -1.1 Billion | - | - | - | -918.02 Million | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | -288.76 Million | - |
| Accounts receivables | -635.6 Million | - | - | - | 52.18 Million | - |
| Accounts payables | 617.1 Million | - | - | - | -220.66 Million | - |
| Inventory | 117.3 Million | - | - | - | -46.36 Million | - |
| Other working capital | 288.4 Million | - | - | - | 716.4 Million | - |
| Cash at beginning of period | 1.08 Billion | 4.4 Billion | 3.36 Billion | 1.08 Billion | 760.16 Million | 490.19 Million |
| Cash at end of period | 1.66 Billion | 908.9 Million | 4.4 Billion | 962.9 Million | 1.05 Billion | 1.08 Billion |
| Capital Expenditure | -370.9 Million | - | - | - | -354.81 Million | - |
| Effect of forex changes on cash | - | - | - | - | - | - |
| Net cash flow / Change in cash | 580 Million | -3.49 Billion | 1.04 Billion | -117.59 Million | 296.35 Million | 590.3 Million |
| Free Cash Flow | 4.42 Billion | 908.9 Million | 1.04 Billion | 962.9 Million | 2.93 Billion | 590.3 Million |
KTYCF
0J86
002750
EVER
SUVIDHAA
CLS