| INR millions | FY2020 | FY2020 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Net income | — | — | 794.6 | 575.8 | −27.5% | |
| Depreciation & amortization | — | 144.9 | 211.2 | 280.6 | +32.9% | |
| Stock-based compensation | — | — | 0.0 | 0.0 | — | |
| Change in working capital | — | 134.7 | 22.8 | (117.4) | −614.1% | |
| Operating cash flow | — | 292.9 | 751.6 | 687.1 | −8.6% | |
| Capital expenditure | — | (3.0) | (317.6) | (345.2) | −8.7% | |
| Acquisitions | — | — | 0.0 | 15.5 | — | |
| Investing cash flow | — | — | (191.6) | (464.6) | −142.4% | |
| Dividends paid | — | 0.0 | (153.0) | (144.0) | +5.9% | |
| Share buybacks | — | — | 0.0 | 0.0 | — | |
| Debt issued / repaid | — | — | (108.9) | (59.0) | +45.8% | |
| Financing cash flow | — | — | (297.3) | (218.7) | +26.4% | |
| Free cash flow | 289.9 | 289.9 | 434.0 | 341.9 | −21.2% | |
| Net change in cash | — | — | 262.7 | 49.0 | −81.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.