| INR billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 2.3 | 3.4 | 4.2 | 4.7 | 5.7 | 6.3 | +9.7% | |
| Change in working capital | 15.3 | 8.1 | (57.8) | 241.7 | (44.8) | 162.5 | +463.1% | |
| Operating cash flow | 33.2 | 60.6 | 19.4 | 305.6 | 52.5 | 253.7 | +383.1% | |
| Capital expenditure | (3.8) | (6.0) | (4.1) | (4.7) | (13.1) | (17.5) | −34.4% | |
| Free cash flow | 29.4 | 54.6 | 15.3 | 300.9 | 39.5 | 236.1 | +498.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.