Markets › Pakistan › KAR › TOMCL

The Organic Meat Co Ltd

KAR:TOMCLConsumer Non-DurablesPSX:ALLSHRPSX:KMIALLSHR

——At close · Market cap — · Next earnings Wed 2 Dec

PKR millions	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025	TTM	YoY
Depreciation & amortization	113.7	125.9	141.8	134.2	157.5	187.1	189.8	+1.5%
Change in working capital	(40.7)	(440.3)	(447.8)	(764.2)	283.7	(343.4)	(76.2)	+77.8%
Operating cash flow	390.5	27.2	42.6	53.0	986.1	195.2	346.8	+77.7%
Capital expenditure	(290.0)	(535.2)	(174.1)	(120.1)	(559.3)	(493.6)	(535.9)	−8.6%
Dividends paid	0.0	(222.4)	(0.5)	(0.2)	(0.2)	(0.0)	(0.1)	−205.8%
Free cash flow	100.5	(508.0)	(131.5)	(65.7)	427.3	(298.4)	(189.2)	+36.6%