Last close · 16 Oct 2026
Rs 402.50 -0.36%
Annual · FY2007 – FY2026
Lucky Cement Limited (LUCK) cash flow statement
Operating activities generated Rs 65.9 bn of cash in FY2026 (Jul 2025 – Jun 2026), down 36.8% on FY2025, 57% of the starting profit. Capital expenditure was Rs 21.4 bn, leaving free cash flow of Rs 44.5 bn. Dividends paid to shareholders came to Rs 5.9 bn. Overall, cash increased by Rs 35.0 bn.
| Rs bn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | 116.2 | 105.7 | 90.3 | 62.3 | 47.0 | |||||||||||||||
| Depreciation & amortisation | 20.5 | 18.8 | 17.7 | 16.8 | 11.7 | |||||||||||||||
| Net cash from operating activities | 65.9 | 104.2 | 52.8 | 59.4 | (28.5) | |||||||||||||||
| Investing activities | ||||||||||||||||||||
| Capital expenditure | (21.4) | (21.0) | (24.8) | (24.3) | (55.7) | |||||||||||||||
| Net cash from investing activities | (21.4) | (20.4) | (20.9) | (2.6) | (53.2) | |||||||||||||||
| Financing activities | ||||||||||||||||||||
| Dividends paid | (5.9) | (4.4) | (5.4) | (0.0) | (0.0) | |||||||||||||||
| Borrowings raised / (repaid) | (0.2) | (11.8) | (3.4) | 5.4 | 73.2 | |||||||||||||||
| Net cash from financing activities | (8.8) | (19.9) | (24.3) | (0.8) | 71.1 | |||||||||||||||
| Net change in cash | 35.0 | 64.2 | 7.6 | 54.4 | (10.6) | |||||||||||||||
| Key figures | ||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | 44.5 | 83.3 | 28.0 | 35.1 | (84.2) | |||||||||||||||
| Rs mn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 * Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | +9.9% | +17.1% | +44.9% | +32.5% | +42.5% | |||||||||||||||
| Depreciation & amortisation | +8.9% | +6.3% | +5.8% | +42.7% | +31.8% | |||||||||||||||
| Net cash from operating activities | -36.8% | +97.4% | -11.1% | — | -179.6% | |||||||||||||||
| Investing activities | ||||||||||||||||||||
| Capital expenditure | +1.9% | -15.4% | +2.1% | -56.3% | +96.4% | |||||||||||||||
| Net cash from investing activities | — | — | — | — | — | |||||||||||||||
| Financing activities | ||||||||||||||||||||
| Dividends paid | +33.3% | -19.4% | +594,772.6% | -62.3% | -87.8% | |||||||||||||||
| Borrowings raised / (repaid) | — | — | -163.0% | -92.6% | +381.2% | |||||||||||||||
| Net cash from financing activities | — | — | — | -101.2% | +425.0% | |||||||||||||||
| Net change in cash | -45.4% | +742.1% | -86.0% | — | -145.0% | |||||||||||||||
| Key figures | ||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | -46.6% | +197.3% | -20.2% | — | -1,218.0% | |||||||||||||||
Change against the previous fiscal year; shown when the earlier figure is positive.
Figures in Pakistani rupees as reported by the company; costs and cash outflows in brackets; "—" = not reported. * Figures in this period do not fully reconcile in the source data (hover the * for details). Updated 16 Oct 2026.
All reported line items 73
| Rs bn | FY2026 Jul 2025 – Jun 2026 | FY2025 Jul 2024 – Jun 2025 | FY2024 Jul 2023 – Jun 2024 | FY2023 Jul 2022 – Jun 2023 | FY2022 Jul 2021 – Jun 2022 |
|---|---|---|---|---|---|
| Profit/(Loss) - Starting Line - Cash Flow | 116.2 | 105.7 | 90.3 | 62.3 | 47.0 |
| Non-cash Items & Reconciliation Adjustments - Cash Flow | 5.7 | 16.5 | 26.0 | 30.8 | 8.7 |
| Equity Income/(Loss) in Net Earnings - Cash Flow - to Reconcile | (16.8) | (17.8) | (16.2) | (10.5) | (5.7) |
| Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile | (1.5) | 1.1 | 0.8 | 0.6 | (1.4) |
| Financial Income/(Expense) - Cash Flow - to Reconcile | 4.8 | 14.6 | 24.0 | 24.2 | 4.3 |
| Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile | 20.5 | 18.8 | 17.7 | 16.8 | 11.7 |
| Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile | 20.5 | 18.8 | 17.7 | 16.8 | 11.7 |
| Amortization - Intangible Assets & Deferred Charges - Cash Flow - to Reconcile | — | — | — | — | — |
| Impairment - Property, Plant & Equipment including Intangible Assets - Cash Flow - to Reconcile | — | — | — | — | — |
| Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile | (1.4) | (0.2) | (0.3) | (0.2) | (0.2) |
| Income Taxes - Paid/(Reimbursed) - Cash Flow | 32.3 | 11.8 | 6.0 | 6.1 | 4.2 |
| Interest Paid - Cash | 18.9 | 26.3 | 37.5 | 26.1 | 13.8 |
| Interest & Dividends - Received - Total - Cash Flow | 13.9 | 10.9 | 12.8 | 6.4 | 2.8 |
| Cash Flow from Operating Activities before Changes in Working Capital | 84.6 | 95.1 | 85.6 | 67.3 | 40.6 |
| Working Capital - Increase/(Decrease) - Cash Flow | (18.7) | 9.1 | (32.7) | (7.9) | (69.2) |
| Accounts Receivables - Decrease/(Increase) - Cash Flow | (12.7) | 7.4 | (11.2) | (22.2) | (37.3) |
| Inventories - Decrease/(Increase) - Cash Flow | 0.1 | 1.4 | (21.7) | 10.7 | (35.8) |
| Other Assets - Decrease/(Increase) - Cash Flow | 3.2 | (2.7) | (0.3) | (3.2) | (0.1) |
| Accounts Payable and Accrued Expenses - Increase/(Decrease) - Cash Flow | (9.4) | 3.0 | 0.5 | 6.8 | 4.1 |
| Operating Lease Liabilities - Increase/(Decrease) - Cash Flow | (0.0) | (0.0) | — | — | — |
| Other Liabilities - Increase/(Decrease) -Total - Cash Flow | — | — | — | — | — |
| Net Cash Flow from Operating Activities | 65.9 | 104.2 | 52.8 | 59.4 | (28.5) |
| Capital Expenditures - Net - Cash Flow | 19.7 | 20.5 | 24.4 | 23.9 | 55.2 |
| Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow | 19.7 | 20.5 | 24.4 | 23.9 | 55.2 |
| Property, Plant & Equipment - Purchased - Cash Flow | 21.4 | 21.0 | 24.8 | 24.3 | 55.7 |
| Property, Plant & Equipment Sold - Cash Flow | 1.7 | 0.5 | 0.4 | 0.4 | 0.5 |
| Intangible Assets - Purchased/(Sold) - Net - Total - Cash Flow | — | — | — | — | — |
| Intangible Assets - Purchased/Acquired - Cash Flow | — | — | — | — | — |
| Capital Expenditures - Total | 21.4 | 21.0 | 24.8 | 24.3 | 55.7 |
| Acquisition & Disposals of Business - Assets - Sold/(Acquired) - Net - Cash Flow | 0.0 | (5.0) | 0.0 | 14.5 | (0.5) |
| Acquisition of Business - Cash Flow | 0.0 | 5.0 | — | 0.0 | 0.5 |
| Business - Sold - Cash Flow | — | — | 0.0 | 14.5 | — |
| Investments excluding Loans - Decrease/(Increase) - Cash Flow | (5.2) | 0.0 | — | — | — |
| Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow | (5.2) | 0.0 | — | — | — |
| Investment Securities - Sold/Matured - Unclassified - Cash Flow | — | — | — | — | — |
| Investment Securities - Purchased - Unclassified - Cash Flow | 5.2 | 0.0 | — | — | — |
| Investments - Associated Companies & Joint Ventures - Sold/(Purchased) - Cash Flow | (0.7) | 0.0 | — | — | — |
| Other Investing Cash Flow - Decrease/(Increase) | 4.2 | 5.1 | 3.5 | 6.8 | 2.5 |
| Net Cash Flow from Investing Activities | (21.4) | (20.4) | (20.9) | (2.6) | (53.2) |
| Dividends Paid - Cash - Total - Cash Flow | 5.9 | 4.4 | 5.4 | 0.0 | 0.0 |
| Dividends - Common - Cash Paid | 5.9 | 4.4 | 5.4 | 0.0 | 0.0 |
| Stock - Total - Issuance/(Retirement) - Net - Cash Flow | — | — | (12.1) | (5.2) | — |
| Stock - Issuance/(Retirement) - Net - Excluding Options/Warrants - Cash Flow | — | — | (12.1) | (5.2) | — |
| Stock - Common - Issuance/(Retirement) - Net - Cash Flow | — | — | (12.1) | (5.2) | — |
| Stock - Common - Repurchased/Retired - Cash Flow | — | — | 12.1 | 5.2 | — |
| Minority Interests & Joint Ventures - Net - Cash Flow | — | — | 0.0 | 0.3 | — |
| Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow | (0.2) | (11.8) | (3.4) | 5.4 | 73.2 |
| Debt - Issued/(Reduced) - Short-Term - Total - Cash Flow | 11.9 | (5.9) | 6.7 | 8.9 | 46.2 |
| Debt - Issued/Reduced - Long-Term - Cash Flow | (12.1) | (5.9) | (10.2) | (3.5) | 27.0 |
| Lease liabilities - Issued/(Reduced) - Cash Flow | (0.1) | (0.2) | (0.1) | (0.1) | — |
| Debt - Issued - Long-Term - Cash Flow | — | — | — | — | 27.2 |
| Debt - Reduced - Long-Term - Cash Flow | — | — | — | — | 0.1 |
| Other Financing Cash Flow - Increase/(Decrease) | (2.8) | (3.8) | (3.3) | (1.4) | (2.2) |
| Net Cash Flow from Financing Activities | (8.8) | (19.9) | (24.3) | (0.8) | 71.1 |
| Net Cash Flow from Discontinued Operations - Operating Activities | — | — | 0.0 | 0.5 | 0.2 |
| Net Cash Flow from Discontinued Operations - Total | — | — | 0.0 | 0.5 | 0.2 |
| Non-Classified Cash Flows | — | — | — | — | — |
| Foreign Exchange Effects - Cash Flow | (0.7) | 0.2 | (0.0) | (2.0) | (0.1) |
| Net Change in Cash - Total | 35.0 | 64.2 | 7.6 | 54.4 | (10.6) |
| Net Cash from Continuing Operations | 35.0 | 64.2 | 7.6 | 53.9 | (10.8) |
| Net Cash from Discontinued Operations | — | — | 0.0 | 0.5 | 0.2 |
| Net Cash - Beginning Balance | 141.8 | 77.6 | 70.0 | 28.7 | 39.3 |
| Net Cash - Ending Balance | 176.8 | 141.8 | 77.6 | 83.1 | 28.7 |
| Income Taxes - Paid/(Reimbursed) - Cash Flow - Supplemental | 32.3 | 11.8 | 6.0 | 6.1 | 4.2 |
| Interest Paid - Cash Flow - Supplemental | 18.9 | 26.3 | 37.5 | 26.1 | 13.8 |
| Interest & Dividends - Received - Cash Flow - Supplemental | 13.9 | 10.9 | 12.8 | 6.4 | 2.8 |
| CF from Optg Activities before Change in WC & Int Payments | 103.5 | 121.4 | 123.1 | 93.4 | 54.4 |
| Cash Dividends Paid & Common Stock Buyback - Net | — | — | 17.6 | 5.2 | — |
| Common Stock Buyback - Net | — | — | 12.1 | 5.2 | — |
| Depreciation, Depletion & Amortization - Cash Flow | 20.5 | 18.8 | 17.7 | 16.8 | 11.7 |
| Free Cash Flow to Equity | 46.0 | 72.0 | 25.0 | 40.9 | (10.5) |
| Free Cash Flow Net of Dividends | 38.6 | 78.9 | 22.6 | 35.1 | (84.2) |
| Free Cash Flow | 44.5 | 83.3 | 28.0 | 35.1 | (84.2) |
Every line the company reported, in the original order and wording, without regrouping or signs changed.