| INR millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 46.2 | 47.4 | 54.6 | 51.5 | 59.2 | 56.4 | −4.7% | |
| Change in working capital | (125.5) | 12.8 | 29.8 | (10.8) | (80.7) | 92.5 | +214.7% | |
| Operating cash flow | 70.7 | 238.8 | 179.9 | 102.0 | 55.1 | 182.8 | +231.8% | |
| Capital expenditure | (26.6) | (62.2) | (117.4) | (69.8) | (32.6) | (25.8) | +20.9% | |
| Dividends paid | (13.2) | (59.5) | (43.0) | (43.0) | (148.7) | (145.4) | +2.2% | |
| Free cash flow | 44.1 | 176.5 | 62.5 | 32.2 | 22.5 | 157.0 | +598.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.