| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 223.7 | 215.9 | 273.8 | 268.6 | 332.3 | 428.3 | +28.9% | |
| Change in working capital | (858.8) | (2,763.0) | 2,928.3 | (159.0) | (410.0) | (426.4) | −4.0% | |
| Operating cash flow | 181.1 | (1,135.6) | 4,245.7 | 928.6 | 542.7 | 355.1 | −34.6% | |
| Capital expenditure | (172.8) | (121.7) | (2,873.4) | (1,577.4) | (1,089.5) | (1,051.9) | +3.5% | |
| Dividends paid | (19.1) | (19.1) | (19.1) | (19.1) | (19.1) | (19.1) | +0.0% | |
| Free cash flow | 8.3 | (1,257.3) | 1,372.3 | (648.8) | (546.9) | (696.8) | −27.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.