| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 190.5 | 146.6 | 171.6 | 164.7 | 172.5 | 164.0 | −4.9% | |
| Change in working capital | 524.0 | (62.6) | (388.7) | 192.8 | 61.9 | (460.5) | −843.4% | |
| Operating cash flow | 731.9 | 320.6 | 516.8 | 542.1 | 709.5 | 404.1 | −43.1% | |
| Capital expenditure | (84.5) | (98.0) | (67.4) | (117.4) | (65.7) | (137.8) | −109.6% | |
| Dividends paid | 0.0 | (39.1) | (39.1) | (150.0) | (150.0) | (150.0) | +0.0% | |
| Free cash flow | 647.4 | 222.7 | 449.4 | 424.7 | 643.8 | 266.3 | −58.6% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.