PVR
PVRINOX.NSPVR INOX Limited Price (PVRINOX.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
98,064,848
(50.9755)%Cash Flow Statement
PVR INOX LimitedCurrency: INR
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||
| Net Income | 150.44M
+0% |
330.39M
+120% |
109.53M
-67% |
7.01M
-94% |
157.30M
+2,144% |
310.05M
+97% |
319.36M
+3% |
523.10M
+64% |
124.50M
-76% |
1.42B
+1,044% |
1.53B
+7% |
1.94B
+27% |
2.99B
+54% |
895.90M
-70% |
-9,388,400,000.00
-1,148% |
-6,807,100,000.00
-27% |
-2,089,900,000.00
-69% |
-320,000,000.00
-85% |
|
| Depreciation And Amortiz... | 133.38M | 170.53M | 353.39M | 274.45M | 674.12M | 364.72M | 560.12M | 943.80M | 1.17B | 1.25B | 1.38B | 1.54B | 1.91B | 5.42B | 5.75B | 6.14B | 7.53B | 12.19B | |
| Deferred Income Tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -226,820,937.00 | -203,000,000.00 | 35.50M | -279,600,000.00 | -207,500,000.00 | -378,100,000.00 | -675,500,000.00 | -121,200,000.00 | 239.90M | 177.40M | 26.00M | 0.00 | |
| Stock-Based Compensat... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.16M | 21.90M | 11.00M | 4.60M | 500.00k | 29.50M | 29.60M | 12.00M | 29.60M | 55.00M | 142.00M | 55.00M | |
| Change In Working Capital | |||||||||||||||||||
| Accounts Receivables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -11,600,000.00 | -130,800,000.00 | -277,300,000.00 | -195,900,000.00 | -162,400,000.00 | -574,700,000.00 | -215,900,000.00 | -150,100,000.00 | 1.42B | -480,400,000.00 | -968,000,000.00 | -858,000,000.00 | |
| Accounts Payables | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 750.70M | 249.30M | 883.40M | 3.71B | -1,501,600,000.00 | -2,118,800,000.00 | 767.80M | -248,700,000.00 | 1.71B | |
| Inventory | -8,368,712.00 | -3,295,002.00 | -11,443,046.00 | -4,208,390.00 | -16,421,756.00 | -37,994,594.00 | 13.55M | 1.20M | -19,700,000.00 | -78,700,000.00 | 14.20M | -17,300,000.00 | -77,700,000.00 | -21,600,000.00 | 700.00k | -103,600,000.00 | -117,700,000.00 | -62,000,000.00 | |
| Other Working Capital | -53,222,195.00 | -82,585,865.00 | 6.93M | -76,289,782.00 | -237,630,027.00 | -119,562,548.00 | 542.48M | 90.10M | -843,200,000.00 | 282.80M | -260,200,000.00 | 599.50M | -433,000,000.00 | -974,000,000.00 | -104,700,000.00 | 250.00M | -634,300,000.00 | 101.00M | |
| Other Non-Cash Items | -31,002,038.00 | -107,089,923.00 | -44,346,901.00 | 93.86M | 75.35M | -31,570,948.00 | 88.48M | 551.40M | 866.00M | 487.80M | 529.40M | 747.50M | 1.05B | 4.31B | 47.30M | 1.66B | 5.00B | 6.97B | |
| Net Cash Provided By Op... | 191.22M
+0% |
307.95M
+61% |
414.06M
+34% |
294.82M
-29% |
652.71M
+121% |
485.64M
-26% |
1.53B
+215% |
2.13B
+39% |
1.31B
-39% |
3.37B
+158% |
3.20B
-5% |
4.46B
+40% |
8.30B
+86% |
7.87B
-5% |
-4,126,800,000.00
-152% |
1.67B
-140% |
8.64B
+418% |
19.79B
+129% |
|
| Investing Activities | |||||||||||||||||||
| Investments In Propert... | -632,110,008.00 | -864,989,405.00 | -691,319,813.00 | -891,189,615.00 | -809,911,879.00 | -1,418,266,120.00 | -2,389,674,408.00 | -1,801,800,000.00 | -1,694,000,000.00 | -2,333,900,000.00 | -6,330,500,000.00 | -3,400,200,000.00 | -4,361,900,000.00 | -3,850,500,000.00 | -1,167,400,000.00 | -1,249,000,000.00 | -6,359,500,000.00 | -6,344,000,000.00 | |
| Acquisitions Net | 0.00 | -125,000.00 | 0.00 | 0.00 | 0.00 | -600,000,000.00 | -5,354,415,245.00 | 362.80M | -370,000,000.00 | 44.90M | 559.70M | -288,100,000.00 | -5,356,000,000.00 | 12.90M | 1.10M | 4.30M | 20.10M | 0.00 | |
| Purchases Of Investments | -2,863,731,185.00 | -1,906,461,528.00 | -9,491,990,723.00 | -5,059,831,419.00 | -6,197,411,202.00 | -5,672,155,619.00 | -4,960,043,828.00 | -6,766,500,000.00 | -4,196,400,000.00 | -22,774,800,000.00 | -525,800,000.00 | 3.00M | -19,700,000.00 | -92,900,000.00 | -1,686,800,000.00 | -4,300,000.00 | -20,100,000.00 | 0.00 | |
| Sales Maturities Of Inve... | 3.34B | 2.04B | 8.61B | 5.04B | 7.39B | 5.77B | 4.65B | 7.09B | 4.50B | 25.71B | 500.30M | 29.50M | 71.50M | 1.20M | -1,100,000.00 | 1.00B | 492.80M | 147.00M | |
| Other Investing Activities | -79,926,000.00 | -16,005,886.00 | -111,436,866.00 | -418,922,677.00 | -222,187,621.00 | 1.46B | -131,210,275.00 | 229.50M | -120,600,000.00 | -5,857,500,000.00 | 35.10M | -398,100,000.00 | -488,300,000.00 | 26.00M | -32,100,000.00 | 220.80M | 108.10M | -69,000,000.00 | |
| Net Cash Used For Inv... | -212,296,099.00
+0% |
-591,475,303.00
+179% |
-1,509,405,239.00
+155% |
-838,011,435.00
-44% |
442.72M
-153% |
-1,030,500,807.00
-333% |
-8,073,319,825.00
+683% |
-1,065,200,000.00
-87% |
-1,808,200,000.00
+70% |
-5,251,500,000.00
+190% |
-6,320,900,000.00
+20% |
-4,053,900,000.00
-36% |
-10,154,400,000.00
+150% |
-3,903,300,000.00
-62% |
-2,886,300,000.00
-26% |
-28,100,000.00
-99% |
-5,758,600,000.00
+20,393% |
-6,266,000,000.00
+9% |
|
| Financing Activities | |||||||||||||||||||
| Debt Repayment | 234.63M | 500.83M | 87.54M | 337.41M | -226,688,459.00 | 427.08M | 3.28B | -432,600,000.00 | 1.34B | -522,100,000.00 | 344.90M | 254.80M | 2.57B | -674,400,000.00 | 1.77B | -525,200,000.00 | -7,428,000,000.00 | -732,000,000.00 | |
| Common Stock Issued | 3.89M | 700.69M | 1.26B | 426.61M | 25.71M | 92.16M | 3.23B | 121.00M | 100.30M | 3.52B | 10.30M | 0.00 | 0.00 | 5.04B | 10.93B | 183.10M | 305.00M | 188.00M | |
| Common Stock Repurch... | 0.00 | -100,000,000.00 | -100,000,000.00 | 0.00 | 0.00 | -158,163,858.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Dividends Paid | -69,573,151.00 | -394,179.00 | -36,932,301.00 | -26,926,267.00 | -31,464,735.00 | -150,409,683.00 | -60,280,465.00 | -46,400,000.00 | -121,700,000.00 | -45,900,000.00 | -116,900,000.00 | -112,700,000.00 | -112,700,000.00 | -360,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Other Financing Activities | -66,849,183.00 | -194,722,003.00 | -305,354,797.00 | -177,126,139.00 | -178,633,676.00 | -207,212,478.00 | 825.22M | -864,200,000.00 | -827,300,000.00 | -1,092,400,000.00 | 363.20M | -801,600,000.00 | -1,032,800,000.00 | -6,116,400,000.00 | -1,944,200,000.00 | -1,826,000,000.00 | 188.00M | -12,381,000,000.00 | |
| Net Cash Used/Provide... | 110.66M
+0% |
305.72M
+176% |
1.00B
+228% |
559.97M
-44% |
-411,073,030.00
-173% |
3.46M
-101% |
6.61B
+191,062% |
-1,169,800,000.00
-118% |
488.00M
-142% |
1.85B
+279% |
601.50M
-68% |
-659,500,000.00
-210% |
1.42B
-316% |
-2,110,300,000.00
-248% |
10.75B
-610% |
-2,168,100,000.00
-120% |
-6,935,000,000.00
+220% |
-12,925,000,000.00
+86% |
|
| Effect Of Forex Changes... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 428.10M | 91.80M | 0.00 | 0.00 | 0.00 | 2.38B | 0.00 | |
| Net Change In Cash | 89.58M | 22.33M | -93,745,757.00 | 16.78M | 684.91M | -541,508,901.00 | 121.31M | -103,500,000.00 | -13,600,000.00 | -27,200,000.00 | -2,523,300,000.00 | 177.30M | -341,900,000.00 | 1.86B | 3.74B | -528,300,000.00 | -1,676,700,000.00 | 599.00M | |
| Cash At Beginning Of Per... | 13.33M | 102.92M | 132.33M | 38.58M | 55.36M | 745.40M | 209.14M | 330.50M | 227.00M | 213.40M | 2.61B | 90.30M | 267.60M | -74,300,000.00 | 1.78B | 5.52B | 5.00B | 3.33B | |
| Cash At End Of Period | 102.92M | 125.24M | 38.58M | 55.36M | 740.27M | 203.90M | 330.45M | 227.00M | 213.40M | 186.20M | 90.30M | 267.60M | -74,300,000.00 | 1.78B | 5.52B | 5.00B | 3.32B | 3.93B | |
| Additional Metrics: | |||||||||||||||||||
| Operating Cash Flow | 191.22M | 307.95M | 414.06M | 294.82M | 652.71M | 485.64M | 1.53B | 2.13B | 1.31B | 3.37B | 3.20B | 4.46B | 8.30B | 7.87B | -4,126,800,000.00 | 1.67B | 8.64B | 19.79B | |
| Capital Expenditure | -632,110,008.00 | -864,989,405.00 | -691,319,813.00 | -891,189,615.00 | -809,911,879.00 | -1,418,266,120.00 | -2,389,674,408.00 | -1,801,800,000.00 | -1,694,000,000.00 | -2,333,900,000.00 | -6,330,500,000.00 | -3,400,200,000.00 | -4,361,900,000.00 | -3,850,500,000.00 | -1,167,400,000.00 | -1,249,000,000.00 | -6,359,500,000.00 | -6,344,000,000.00 | |
| Free Cash Flow | -440,888,446.00
+0% |
-557,040,736.00
+26% |
-277,262,386.00
-50% |
-596,372,470.00
+115% |
-157,197,331.00
-74% |
-932,626,211.00
+493% |
-859,528,126.00
-8% |
329.70M
-138% |
-387,400,000.00
-218% |
1.04B
-368% |
-3,134,400,000.00
-402% |
1.06B
-134% |
3.93B
+270% |
4.02B
+2% |
-5,294,200,000.00
-232% |
418.90M
-108% |
2.28B
+444% |
13.45B
+490% |
|