INR 625.2
(1.72%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | 379.99 Thousand | 637.84 Million | 599.35 Million | 436.73 Million | 392.31 Million | 174.63 Million |
Net Income | 1.14 Billion | 876.78 Million | 631.06 Million | 281.23 Million | -24.88 Million | 50.16 Million |
Depreciation & Amortization | 293 Million | 275.07 Million | 278.68 Million | 205.6 Million | 212.9 Million | 83.81 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -1.42 Billion | -352.49 Million | -394.03 Million | -215.69 Million | 40.98 Million | 1.36 Million |
Other non-cash items | 1.78 Billion | -161.52 Million | 83.64 Million | 165.59 Million | 163.31 Million | 39.3 Million |
Investing Cash Flow | -2.38 Billion | -203.1 Million | -521.75 Million | -212.38 Million | -432.82 Million | -778.21 Million |
Investments in PPE | -933.65 Million | -198.14 Million | -131.34 Million | -201.35 Million | -433.01 Million | -778.99 Million |
Acquisitions | -201.06 Million | - | -389.21 Million | -11.31 Million | - | - |
Investment purchases | -1.24 Billion | -6.37 Million | -2.22 Million | -100 Thousand | -110 Thousand | - |
Sales/Maturities of investments | - | - | - | 370 Thousand | - | 50 Thousand |
Other Investing Activities | 10 Thousand | 1.41 Million | 1.02 Million | 10 Thousand | 300 Thousand | 730 Thousand |
Financing Cash Flow | 3.13 Billion | -177.48 Million | -11.24 Million | -190.5 Million | 53.15 Million | 473.75 Million |
Debt repayment | -2.63 Billion | -36.39 Million | -203.62 Million | -2.06 Million | -183.39 Million | -488.43 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 5.76 Billion | - | - | - | 58.88 Million | 48.23 Million |
Other Financing Activities | 5.67 Billion | -213.87 Million | -214.86 Million | -188.44 Million | 177.66 Million | 913.95 Million |
Accounts receivables | -1.19 Billion | -221.06 Million | -487.73 Million | -198.62 Million | -49.76 Million | -32.54 Million |
Accounts payables | - | 221.06 Million | 487.73 Million | -10 Thousand | 10 Thousand | - |
Inventory | -19.13 Million | -8.74 Million | -18.06 Million | -5.31 Million | -5.98 Million | -2.31 Million |
Other working capital | -211.82 Million | -343.75 Million | -375.97 Million | -11.75 Million | 96.71 Million | 36.21 Million |
Cash at beginning of period | 374.33 Million | 117.07 Million | 50 Million | 16.15 Million | 3.5 Million | 133.33 Million |
Cash at end of period | 2.38 Billion | 374.32 Million | 117.07 Million | 50 Million | 16.15 Million | 3.5 Million |
Capital Expenditure | -933.65 Million | -198.14 Million | -131.34 Million | -201.35 Million | -433.01 Million | -778.99 Million |
Effect of forex changes on cash | - | -10 Thousand | 710 Thousand | - | 10 Thousand | - |
Net cash flow / Change in cash | 2.01 Billion | 257.25 Million | 67.07 Million | 33.85 Million | 12.65 Million | -129.83 Million |
Free Cash Flow | -933.27 Million | 439.7 Million | 468.01 Million | 235.38 Million | -40.7 Million | -604.36 Million |
Breakdown | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 303.84 Million | 383.49 Million | 1.14 Billion | 294.88 Million | 276.03 Million | 190.36 Million |
Depreciation & Amortization | - | - | 293 Million | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | -1.42 Billion | - | - | - |
Other non-cash items | -303.84 Million | -383.49 Million | 1.78 Billion | -294.88 Million | -276.03 Million | -190.36 Million |
Investing Cash Flow | - | - | -2.38 Billion | - | - | - |
Investments in PPE | - | - | -933.65 Million | - | - | - |
Acquisitions | - | - | -201.06 Million | - | - | - |
Investment purchases | - | - | -1.24 Billion | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | 10 Thousand | - | - | - |
Financing Cash Flow | - | - | 3.13 Billion | - | - | - |
Debt repayment | - | - | -2.63 Billion | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | 5.76 Billion | - | - | - |
Other Financing Activities | - | - | 5.67 Billion | - | - | - |
Accounts receivables | - | - | -1.19 Billion | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | -19.13 Million | - | - | - |
Other working capital | - | - | -211.82 Million | - | - | - |
Cash at beginning of period | - | - | 374.33 Million | - | - | - |
Cash at end of period | - | - | 2.38 Billion | - | - | - |
Capital Expenditure | - | - | -933.65 Million | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 2.01 Billion | - | - | - |
Free Cash Flow | - | - | -933.27 Million | - | - | - |
BHARATWIRE
HINDCOPPER
TRAC
VALIANTORG
STLD
SRTG