| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 32.9 | 40.6 | 54.9 | 82.7 | 114.3 | 145.1 | +26.9% | |
| Change in working capital | (137.8) | (209.3) | (269.2) | (78.3) | 103.0 | (155.1) | −250.6% | |
| Operating cash flow | 64.7 | 33.0 | 105.6 | 214.4 | 379.5 | 153.8 | −59.5% | |
| Capital expenditure | (20.6) | (38.0) | (95.2) | (221.2) | (290.8) | (433.4) | −49.0% | |
| Dividends paid | 0.0 | (8.6) | (10.3) | (12.9) | (15.5) | (17.2) | −11.0% | |
| Free cash flow | 44.2 | (5.0) | 10.4 | (6.8) | 88.7 | (279.6) | −415.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.