| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 133.5 | 166.3 | 181.0 | 190.3 | 206.7 | 211.8 | +2.5% | |
| Change in working capital | (167.4) | (306.2) | (243.8) | 219.6 | (304.2) | (111.6) | +63.3% | |
| Operating cash flow | 732.9 | 105.1 | 273.2 | 985.7 | 668.8 | 911.7 | +36.3% | |
| Capital expenditure | (365.1) | (565.6) | (189.6) | (407.4) | (421.4) | (470.4) | −11.6% | |
| Dividends paid | 0.0 | (78.2) | (59.1) | (78.4) | (78.6) | (98.4) | −25.2% | |
| Free cash flow | 367.8 | (460.6) | 83.6 | 578.3 | 247.4 | 441.3 | +78.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.