Emami Paper Mills Limited (BOM:533208)
India
· Delayed Price · Currency is INR 77.01
-3.37 (-4.19%)
At close: Mar 9, 2026
Emami Paper Mills Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 | 2020 - 2016 |
| Net Income | - | 260.1 | 843 | 691.7 | 1,148 | 510.6 | Upgrade
|
| Depreciation & Amortization | - | 502.4 | 508.2 | 675.7 | 738.4 | 720.8 | Upgrade
|
| Other Amortization | - | 14.5 | 14.5 | 0.2 | 0.4 | 0.6 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -13 | -2.6 | -1.2 | -1.9 | 7.8 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 80 | - | 59.4 | - | Upgrade
|
| Loss (Gain) on Equity Investments | - | -7.5 | -7.5 | -7.5 | -7.5 | -7.5 | Upgrade
|
| Provision & Write-off of Bad Debts | - | -0.5 | 0.2 | 0.5 | - | - | Upgrade
|
| Other Operating Activities | - | 602.9 | 863.6 | 848.6 | 1,311 | 398.5 | Upgrade
|
| Change in Accounts Receivable | - | 14 | 531.8 | -556.8 | -351.3 | 198.9 | Upgrade
|
| Change in Inventory | - | -1,218 | 1,617 | -1,817 | -45.9 | 558.7 | Upgrade
|
| Change in Accounts Payable | - | 285.5 | -935.1 | 476.8 | 434.9 | 82.6 | Upgrade
|
| Change in Other Net Operating Assets | - | -2.3 | -0.1 | 13.7 | 2.1 | -4.4 | Upgrade
|
| Operating Cash Flow | - | 437.8 | 3,513 | 324.6 | 3,288 | 2,463 | Upgrade
|
| Operating Cash Flow Growth | - | -87.54% | 982.38% | -90.13% | 33.48% | -21.39% | Upgrade
|
| Capital Expenditures | - | -205 | -198.2 | -261.5 | -349.7 | -97.9 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 28 | 88.4 | 18.8 | 4.8 | 17.8 | Upgrade
|
| Other Investing Activities | - | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | Upgrade
|
| Investing Cash Flow | - | -169.5 | -102.3 | -235.2 | -337.4 | -72.6 | Upgrade
|
| Short-Term Debt Issued | - | 556.4 | - | 1,275 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 990.3 | 621.3 | 660 | 800 | 2,000 | Upgrade
|
| Total Debt Issued | - | 1,547 | 621.3 | 1,935 | 800 | 2,000 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,757 | - | -740.8 | -1,633 | Upgrade
|
| Long-Term Debt Repaid | - | -1,136 | -1,427 | -1,319 | -2,252 | -2,029 | Upgrade
|
| Total Debt Repaid | - | -1,136 | -3,184 | -1,319 | -2,993 | -3,662 | Upgrade
|
| Net Debt Issued (Repaid) | - | 410.8 | -2,562 | 615.8 | -2,193 | -1,662 | Upgrade
|
| Dividends Paid | - | -145.8 | -145.8 | -145.8 | -98 | - | Upgrade
|
| Other Financing Activities | - | -583.1 | -653.3 | -559.8 | -777 | -800.7 | Upgrade
|
| Financing Cash Flow | - | -318.1 | -3,362 | -89.8 | -3,068 | -2,463 | Upgrade
|
| Net Cash Flow | - | -49.8 | 49.6 | -0.4 | -117.6 | -72.2 | Upgrade
|
| Free Cash Flow | - | 232.8 | 3,315 | 63.1 | 2,938 | 2,365 | Upgrade
|
| Free Cash Flow Growth | - | -92.98% | 5153.88% | -97.85% | 24.22% | -13.76% | Upgrade
|
| Free Cash Flow Margin | - | 1.21% | 16.63% | 0.27% | 15.01% | 19.45% | Upgrade
|
| Free Cash Flow Per Share | - | 3.17 | 41.75 | 0.80 | 37.00 | 38.90 | Upgrade
|
| Cash Interest Paid | - | 583.1 | 653.3 | 559.8 | 777 | 800.7 | Upgrade
|
| Cash Income Tax Paid | - | 75.3 | 101.5 | 180.3 | 10.5 | -31.4 | Upgrade
|
| Levered Free Cash Flow | - | -375.15 | 2,330 | -751.94 | 668.71 | 1,633 | Upgrade
|
| Unlevered Free Cash Flow | - | -27.65 | 2,713 | -409.25 | 1,126 | 2,203 | Upgrade
|
| Change in Working Capital | - | -921.1 | 1,214 | -1,883 | 39.8 | 835.8 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.