| INR millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Depreciation & amortization | 29.3 | 55.6 | 88.9 | 137.0 | 166.6 | +21.6% | |
| Change in working capital | (323.9) | 212.9 | (532.5) | (610.7) | 77.9 | +112.8% | |
| Operating cash flow | 183.8 | 652.4 | (177.4) | (210.8) | 831.4 | +494.3% | |
| Capital expenditure | (124.8) | (326.7) | (564.5) | (589.0) | (585.3) | +0.6% | |
| Dividends paid | (120.0) | (116.0) | (15.0) | (41.7) | (22.5) | +46.0% | |
| Free cash flow | 87.6 | 430.5 | (643.4) | (710.1) | 301.7 | +142.5% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.