| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 113.6 | 127.5 | 130.2 | 123.9 | 139.0 | +12.1% | |
| Change in working capital | (71.4) | 66.1 | 0.6 | (114.2) | (78.0) | +31.7% | |
| Operating cash flow | 179.1 | 311.2 | 270.9 | 245.6 | 303.0 | +23.4% | |
| Capital expenditure | (195.7) | (215.3) | (540.1) | (234.9) | (189.5) | +19.3% | |
| Dividends paid | 0.0 | (28.5) | (19.0) | (20.9) | 0.0 | +100.0% | |
| Free cash flow | (16.5) | 95.9 | (269.3) | 10.7 | 113.5 | +959.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.