INR 11037.95
(-2.11%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -8.14 Billion | -43.81 Billion | -15.79 Billion | 11.29 Billion | 2.63 Billion | -8.88 Billion |
Net Income | 8 Billion | 6.49 Billion | 4.4 Billion | 3.23 Billion | 3.37 Billion | 4.32 Billion |
Depreciation & Amortization | 10.29 Billion | 9.85 Billion | 8.44 Billion | 6.42 Billion | 6.48 Billion | 5.33 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -34.34 Billion | -66.13 Billion | -32.46 Billion | -1.17 Billion | -9.99 Billion | -22.12 Billion |
Other non-cash items | 86.32 Billion | 89.5 Billion | 50.7 Billion | 19.17 Billion | 25.16 Billion | 38.07 Billion |
Investing Cash Flow | 15.09 Billion | -15.63 Billion | -17.66 Billion | -10.16 Billion | -10.85 Billion | -13.32 Billion |
Investments in PPE | -11.19 Billion | -14.85 Billion | -10.36 Billion | -9.8 Billion | -10.4 Billion | -13.08 Billion |
Acquisitions | 8.95 Billion | -652.3 Million | 662.4 Million | 41 Million | 764.2 Million | 103.4 Million |
Investment purchases | -2.58 Billion | -2.97 Billion | -25.29 Billion | -406.5 Million | -1.21 Billion | -344.2 Million |
Sales/Maturities of investments | 20.85 Billion | 2.84 Billion | 23.49 Billion | 167.8 Million | - | - |
Other Investing Activities | -921.7 Million | - | -6.17 Billion | - | 450 Million | - |
Financing Cash Flow | 5.65 Billion | 62.23 Billion | 32.81 Billion | 4.6 Billion | 20.05 Billion | 22.45 Billion |
Debt repayment | -11.49 Billion | -66.41 Billion | -34.63 Billion | -6 Billion | -22.31 Billion | -24.22 Billion |
Dividends payments | -3.8 Billion | -2.71 Billion | -849.4 Million | -728.5 Million | -1.67 Billion | -1.77 Billion |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -4.93 Billion | - | - | - | - | - |
Accounts receivables | -53.15 Billion | -66.28 Billion | -30.28 Billion | -13.44 Billion | -10.95 Billion | -25.05 Billion |
Accounts payables | 12.36 Billion | 5.64 Billion | 3.73 Billion | 12.01 Billion | -96.4 Million | 3.29 Billion |
Inventory | -17.03 Billion | -3.18 Billion | -3.45 Billion | -2.08 Billion | 1.63 Billion | -2.05 Billion |
Other working capital | 23.48 Billion | -2.3 Billion | -2.46 Billion | 2.33 Billion | -574.4 Million | 1.68 Billion |
Cash at beginning of period | 39.06 Billion | 16.13 Billion | 16.93 Billion | 11.37 Billion | 1.71 Billion | 1.08 Billion |
Cash at end of period | 31.42 Billion | 39.06 Billion | 16.13 Billion | 16.93 Billion | 11.37 Billion | 1.71 Billion |
Capital Expenditure | -11.19 Billion | -14.85 Billion | -10.36 Billion | -9.8 Billion | -10.4 Billion | -13.08 Billion |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -7.64 Billion | 22.93 Billion | -798.59 Million | 5.56 Billion | 9.65 Billion | 625.7 Million |
Free Cash Flow | -19.34 Billion | -58.66 Billion | -26.15 Billion | 1.49 Billion | -7.76 Billion | -21.97 Billion |
Breakdown | 2023 FY | 2022 FY | 2021 FY | 2020 FY | 2019 FY | 2018 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 8 Billion | 6.49 Billion | 4.4 Billion | 3.23 Billion | 3.37 Billion | 4.32 Billion |
Depreciation & Amortization | 10.29 Billion | 9.85 Billion | 8.44 Billion | 6.42 Billion | 6.48 Billion | 5.33 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -34.34 Billion | -66.13 Billion | -32.46 Billion | -1.17 Billion | -9.99 Billion | -22.12 Billion |
Other non-cash items | 86.32 Billion | 89.5 Billion | 50.7 Billion | 19.17 Billion | 25.16 Billion | 38.07 Billion |
Investing Cash Flow | 15.09 Billion | -15.63 Billion | -17.66 Billion | -10.16 Billion | -10.85 Billion | -13.32 Billion |
Investments in PPE | -11.19 Billion | -14.85 Billion | -10.36 Billion | -9.8 Billion | -10.4 Billion | -13.08 Billion |
Acquisitions | 8.95 Billion | -652.3 Million | 662.4 Million | 41 Million | 764.2 Million | 103.4 Million |
Investment purchases | -2.58 Billion | -2.97 Billion | -25.29 Billion | -406.5 Million | -1.21 Billion | -344.2 Million |
Sales/Maturities of investments | 20.85 Billion | 2.84 Billion | 23.49 Billion | 167.8 Million | - | - |
Other Investing Activities | -921.7 Million | - | -6.17 Billion | - | 450 Million | - |
Financing Cash Flow | 5.65 Billion | 62.23 Billion | 32.81 Billion | 4.6 Billion | 20.05 Billion | 22.45 Billion |
Debt repayment | -11.49 Billion | -66.41 Billion | -34.63 Billion | -6 Billion | -22.31 Billion | -24.22 Billion |
Dividends payments | -3.8 Billion | -2.71 Billion | -849.4 Million | -728.5 Million | -1.67 Billion | -1.77 Billion |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | -53.15 Billion | -66.28 Billion | -30.28 Billion | -13.44 Billion | -10.95 Billion | -25.05 Billion |
Accounts payables | 12.36 Billion | 5.64 Billion | 3.73 Billion | 12.01 Billion | -96.4 Million | 3.29 Billion |
Inventory | -17.03 Billion | -3.18 Billion | -3.45 Billion | -2.08 Billion | 1.63 Billion | -2.05 Billion |
Other working capital | 23.48 Billion | -2.3 Billion | -2.46 Billion | 2.33 Billion | -574.4 Million | 1.68 Billion |
Cash at beginning of period | 39.06 Billion | 16.13 Billion | 16.93 Billion | 11.37 Billion | 1.71 Billion | 1.08 Billion |
Cash at end of period | 31.42 Billion | 39.06 Billion | 16.13 Billion | 16.93 Billion | 11.37 Billion | 1.71 Billion |
Capital Expenditure | -11.19 Billion | -14.85 Billion | -10.36 Billion | -9.8 Billion | -10.4 Billion | -13.08 Billion |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -7.64 Billion | 22.93 Billion | -798.59 Million | 5.56 Billion | 9.65 Billion | 625.7 Million |
Free Cash Flow | -19.34 Billion | -58.66 Billion | -26.15 Billion | 1.49 Billion | -7.76 Billion | -21.97 Billion |
TCIIF
2901
BCO
FVL
PIKQF
6727