| Tap a line for its trend | FY24Mar 2024 | FY23Mar 2023 |
|---|
Adjustments to reconcile profit — non-cash items | ||
|---|---|---|
| 3.6 | 3.6 | |
| 3.8 | 5.3 | |
Changes in working capital | ||
| −10.4 | −42.3 | |
| 2.3 | −4.4 | |
| 6.2 | 10.3 | |
Cash from operating activities | ||
| 27.8 | 29.7 | |
| 32.8 | — | |
| 0.4 | 0.3 | |
| 32.4 | 9.8 | |
Cash from investing activities | ||
| 1.5 | 1.5 | |
| −1.3 | −1.3 | |
Cash from financing activities | ||
| 2.8 | 2.6 | |
| −28.4 | −7.6 | |
| 2.6 | 0.9 | |
| 3.9 | 1.3 | |
Reference items | ||
| 32.4 | 38.3 | |
| 7.7% | 10.0% | |
| 30.9 | 8.4 | |
| ₹2.02 | ₹0.55 | |
| 1.55× | 0.21× | |
| 0.4 | 0.3 | |
From the company's filings with NSE and BSE (Ind-AS), standalone. For information only, not investment advice.
In ₹ Crore except Per Share 12 Months Ending | FY23 31/03/2023 | FY24 31/03/2024 | |
|---|---|---|---|
| Adjustments to Reconcile Profit — Non-cash Items | |||
| + Depreciation & Amortisation | 3.6 | 3.6 | |
| + Finance Costs | 5.3 | 3.8 | |
| Changes in Working Capital | |||
| + Inventories | -42.3 | -10.4 | |
| + Trade Receivables — Current | -4.4 | 2.3 | |
| + Trade Payables — Current | 10.3 | 6.2 | |
| Cash from Operating Activities | |||
| Profit Before Tax (per I/S) | 29.7 | 27.8 | |
| Cash from Operations (pre-tax) | — | 32.8 | |
| + Income Taxes Paid | 0.3 | 0.4 | |
| Cash from Operating Activities | 9.8 | 32.4 | |
| Cash from Investing Activities | |||
| + Acq of Fixed Assets (Capex) | 1.5 | 1.5 | |
| Cash from Investing Activities | -1.3 | -1.3 | |
| Cash from Financing Activities | |||
| + Payment of Lease Liabilities | 2.6 | 2.8 | |
| Cash from Financing Activities | -7.6 | -28.4 | |
| Net Changes in Cash | 0.9 | 2.6 | |
| Closing Cash | 1.3 | 3.9 | |
| Reference Items | |||
| EBITDA | 38.3 | 32.4 | |
| EBITDA Margin % | 9.98 | 7.73 | |
| Free Cash Flow (CFO − Capex) | 8.4 | 30.9 | |
| Free Cash Flow per Basic Share | 0.55 | 2.02 | |
| Cash Flow to Net Income | 0.21 | 1.55 | |
| Cash Paid for Taxes | 0.3 | 0.4 | |