UPL Limited (NSE:UPLPP1)
India
· Delayed Price · Currency is INR 420.25
-29.05 (-6.47%)
At close: May 13, 2025
UPL Limited Cash Flow Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2016 - 2020 |
| Net Income | 8,970 | -12,000 | 35,700 | 36,260 | 28,710 | Upgrade
|
| Depreciation & Amortization | 27,500 | 17,740 | 15,880 | 14,320 | 15,350 | Upgrade
|
| Other Amortization | - | 9,890 | 9,590 | 9,270 | 6,380 | Upgrade
|
| Loss (Gain) From Sale of Assets | -610 | -150 | -210 | -420 | -80 | Upgrade
|
| Asset Writedown & Restructuring Costs | 100 | 50 | 60 | 110 | 60 | Upgrade
|
| Loss (Gain) From Sale of Investments | -200 | - | 150 | 10 | 20 | Upgrade
|
| Loss (Gain) on Equity Investments | 4,720 | 2,420 | -1,570 | -1,340 | -420 | Upgrade
|
| Stock-Based Compensation | 390 | 70 | 1,330 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | 910 | 1,230 | -150 | 800 | Upgrade
|
| Other Operating Activities | 21,270 | 12,000 | 29,040 | 24,570 | 23,440 | Upgrade
|
| Change in Accounts Receivable | 5,600 | 14,870 | -21,240 | -30,910 | -6,280 | Upgrade
|
| Change in Inventory | 24,600 | 12,080 | -9,020 | -35,940 | -15,200 | Upgrade
|
| Change in Accounts Payable | 6,000 | -26,150 | 1,390 | 39,250 | 20,390 | Upgrade
|
| Change in Other Net Operating Assets | 2,400 | -13,510 | 15,180 | 9,930 | -1,050 | Upgrade
|
| Operating Cash Flow | 100,740 | 18,220 | 77,510 | 64,960 | 72,120 | Upgrade
|
| Operating Cash Flow Growth | 452.91% | -76.49% | 19.32% | -9.93% | -17.47% | Upgrade
|
| Capital Expenditures | -8,130 | -11,590 | -16,720 | -20,220 | -16,190 | Upgrade
|
| Sale of Property, Plant & Equipment | 4,400 | 410 | 710 | 1,230 | 570 | Upgrade
|
| Cash Acquisitions | -1,850 | -1,360 | -560 | -1,300 | -1,790 | Upgrade
|
| Sale (Purchase) of Intangibles | -8,820 | -8,360 | -6,880 | -6,660 | -5,030 | Upgrade
|
| Investment in Securities | -7,370 | -7,970 | 6,810 | -14,100 | -280 | Upgrade
|
| Other Investing Activities | 3,540 | 3,480 | 2,350 | 3,030 | 1,940 | Upgrade
|
| Investing Cash Flow | -18,400 | -24,780 | -14,900 | -38,190 | -21,010 | Upgrade
|
| Short-Term Debt Issued | - | 31,530 | - | 25,770 | 1,450 | Upgrade
|
| Long-Term Debt Issued | 16,330 | 33,130 | 61,630 | 71,930 | 73,110 | Upgrade
|
| Total Debt Issued | 16,330 | 64,660 | 61,630 | 97,700 | 74,560 | Upgrade
|
| Short-Term Debt Repaid | -32,170 | - | -28,940 | - | - | Upgrade
|
| Long-Term Debt Repaid | -26,670 | -20,950 | -82,340 | -87,420 | -119,570 | Upgrade
|
| Total Debt Repaid | -58,840 | -20,950 | -111,280 | -87,420 | -119,570 | Upgrade
|
| Net Debt Issued (Repaid) | -42,510 | 43,710 | -49,650 | 10,280 | -45,010 | Upgrade
|
| Repurchase of Common Stock | - | - | -13,550 | - | - | Upgrade
|
| Common Dividends Paid | -770 | -7,490 | -7,500 | -7,640 | -4,580 | Upgrade
|
| Dividends Paid | -770 | -7,490 | -7,500 | -7,640 | -4,580 | Upgrade
|
| Other Financing Activities | -4,650 | -34,580 | 8,430 | -21,850 | -17,540 | Upgrade
|
| Financing Cash Flow | -47,930 | 1,640 | -62,270 | -19,210 | -67,130 | Upgrade
|
| Foreign Exchange Rate Adjustments | 940 | 4,680 | 1,360 | 2,440 | -3,250 | Upgrade
|
| Net Cash Flow | 35,350 | -240 | 1,700 | 10,000 | -19,270 | Upgrade
|
| Free Cash Flow | 92,610 | 6,630 | 60,790 | 44,740 | 55,930 | Upgrade
|
| Free Cash Flow Growth | 1296.83% | -89.09% | 35.87% | -20.01% | -23.00% | Upgrade
|
| Free Cash Flow Margin | 19.86% | 1.54% | 11.35% | 9.68% | 14.45% | Upgrade
|
| Free Cash Flow Per Share | 99.32 | 8.83 | 80.99 | 58.56 | 73.20 | Upgrade
|
| Cash Interest Paid | 33,280 | 34,050 | 23,450 | 19,410 | 16,550 | Upgrade
|
| Cash Income Tax Paid | 9,830 | 11,430 | 12,620 | 10,040 | 7,250 | Upgrade
|
| Levered Free Cash Flow | 62,308 | -6,051 | 31,479 | 15,453 | 29,372 | Upgrade
|
| Unlevered Free Cash Flow | 83,783 | 15,061 | 50,129 | 26,546 | 39,122 | Upgrade
|
| Change in Net Working Capital | -39,280 | 9,920 | 6,990 | 19,220 | 1,360 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.