| INR millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | — | 199.4 | 210.3 | 199.1 | 234.1 | 302.9 | +29.4% | |
| Change in working capital | — | (1,737.3) | 453.4 | 790.1 | (1,020.4) | (949.3) | +7.0% | |
| Operating cash flow | — | (646.3) | 676.6 | 1,730.7 | 89.2 | 312.4 | +250.4% | |
| Capital expenditure | — | (499.0) | (337.1) | (286.4) | (727.4) | (772.3) | −6.2% | |
| Dividends paid | — | (29.5) | (30.2) | (5.5) | (26.0) | (29.3) | −12.5% | |
| Free cash flow | (1,145.3) | (1,145.3) | 339.4 | 1,444.3 | (638.2) | (459.9) | +27.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.