| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 40.3 | 74.2 | 76.3 | 77.0 | 80.2 | 81.7 | +2.0% | |
| Change in working capital | (1,517.9) | (229.2) | 200.2 | 90.0 | (20.8) | (72.8) | −250.6% | |
| Operating cash flow | (1,430.8) | (60.3) | 281.1 | 228.3 | 147.3 | 100.9 | −31.5% | |
| Capital expenditure | (1,496.7) | (3.6) | (34.4) | (34.8) | (25.4) | (152.2) | −498.5% | |
| Dividends paid | (7.5) | (7.5) | (7.5) | 0.0 | (21.1) | 0.0 | +100.0% | |
| Free cash flow | (2,927.6) | (63.9) | 246.7 | 193.5 | 144.3 | (51.3) | −135.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.