| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 102.8 | 72.0 | 75.4 | 188.0 | 287.6 | 304.5 | +5.9% | |
| Change in working capital | 78.0 | (43.1) | 20.0 | (76.2) | (136.2) | (15.2) | +88.9% | |
| Operating cash flow | 230.0 | 117.5 | 317.2 | 124.4 | 345.5 | 526.1 | +52.3% | |
| Capital expenditure | (45.5) | (78.5) | (632.0) | (1,042.4) | (381.6) | (296.2) | +22.4% | |
| Dividends paid | (32.3) | (32.3) | (32.3) | (37.6) | (37.6) | (37.6) | +0.0% | |
| Free cash flow | 184.4 | 39.0 | (314.8) | (918.0) | (36.1) | 229.9 | +736.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.