| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 69.3 | 63.6 | 60.1 | 59.0 | 60.3 | 68.1 | +12.9% | |
| Change in working capital | (1.4) | 23.2 | (6.1) | 10.1 | (27.4) | 9.3 | +134.0% | |
| Operating cash flow | 18.9 | 158.9 | 283.1 | 425.1 | 455.5 | 549.2 | +20.6% | |
| Capital expenditure | (13.5) | (3.9) | (15.6) | (111.1) | (174.0) | (601.0) | −245.3% | |
| Dividends paid | (9.8) | 0.0 | (13.0) | (26.0) | (32.5) | (32.5) | +0.0% | |
| Free cash flow | 5.4 | 155.0 | 267.6 | 314.0 | 281.4 | (51.8) | −118.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.