Last close · 16 Oct 2026
Rs 351.00 +2.32%
Annual · FY2006 – FY2025
Shahmurad Sugar Mills Limited (SHSML) cash flow statement
Operating activities generated Rs 2.7 bn of cash in FY2025 (Oct 2024 – Sep 2025), 179% of the starting profit. Capital expenditure was Rs 127.9 mn, leaving free cash flow of Rs 2.6 bn. Dividends paid to shareholders came to Rs 293.4 mn. Overall, cash increased by Rs 2.4 bn.
| Rs mn | FY2025 Oct 2024 – Sep 2025 | FY2024 Oct 2023 – Sep 2024 | FY2023 Oct 2022 – Sep 2023 | FY2022 Oct 2021 – Sep 2022 | FY2021 Oct 2020 – Sep 2021 | FY2020 Oct 2019 – Sep 2020 | FY2019 Oct 2018 – Sep 2019 | FY2018 Oct 2017 – Sep 2018 | FY2017 Oct 2016 – Sep 2017 | FY2016 Oct 2015 – Sep 2016 | FY2015 Oct 2014 – Sep 2015 | FY2014 Oct 2013 – Sep 2014 | FY2013 Oct 2012 – Sep 2013 | FY2012 Oct 2011 – Sep 2012 | FY2011 Oct 2010 – Sep 2011 | FY2010 Oct 2009 – Sep 2010 | FY2009 Oct 2008 – Sep 2009 | FY2008 Oct 2007 – Sep 2008 | FY2007 Oct 2006 – Sep 2007 | FY2006 Oct 2005 – Sep 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | 1,520.1 | 423.6 | 4,410.5 | 1,966.7 | 298.4 | 931.6 | 1,354.5 | 548.2 | (74.4) | 170.1 | 262.8 | 243.4 | 84.3 | 111.1 | 88.5 | 67.3 | 115.0 | 158.2 | (9.0) | 13.5 |
| Depreciation & amortisation | 547.8 | 560.7 | 359.4 | 353.2 | 355.6 | 372.3 | 357.7 | 181.7 | 133.3 | 131.1 | 129.2 | 114.5 | 112.2 | 105.9 | 101.0 | 97.9 | 86.7 | 85.0 | 83.8 | 86.0 |
| Net cash from operating activities | 2,726.2 | (1,376.5) | 4,495.6 | 3,168.2 | (1,292.0) | 2,735.5 | 1,215.8 | 1,176.9 | (89.2) | (30.0) | 344.7 | 405.7 | 194.2 | 102.2 | 146.6 | 386.0 | 117.1 | (27.8) | (236.0) | 404.9 |
| Investing activities | ||||||||||||||||||||
| Capital expenditure | (127.9) | (473.6) | (272.9) | (650.8) | (232.6) | (261.3) | (542.3) | (1,318.0) | (649.1) | (249.5) | (126.3) | (148.4) | (110.8) | (213.0) | (187.8) | (137.3) | (99.5) | (103.8) | (121.3) | (100.0) |
| Net cash from investing activities | (141.2) | (468.7) | (270.5) | (638.4) | (220.6) | (259.1) | (539.6) | (1,310.7) | (642.1) | (244.4) | (125.0) | (147.1) | (108.1) | (209.0) | (189.1) | (137.1) | (94.3) | (74.8) | (120.7) | (99.9) |
| Financing activities | ||||||||||||||||||||
| Dividends paid | (293.4) | (420.4) | (836.8) | (272.1) | (251.0) | (355.6) | (145.7) | (10.5) | (50.7) | (73.9) | (41.8) | (31.4) | (7.6) | (6.4) | (21.1) | (31.7) | (10.6) | (10.6) | 0.0 | 0.0 |
| Borrowings raised / (repaid) | 71.8 | 763.7 | (335.5) | (245.2) | (322.4) | (243.6) | (313.0) | 151.2 | 763.1 | 99.1 | 95.8 | (224.3) | (69.8) | 121.7 | 62.0 | (212.3) | (8.7) | 2.8 | 428.4 | (287.7) |
| Net cash from financing activities | (221.7) | 343.3 | (1,172.4) | (517.3) | (573.4) | (599.2) | (458.6) | 140.7 | 712.4 | 25.2 | 54.0 | (255.7) | (77.4) | 115.3 | 40.8 | (244.0) | (19.2) | (7.8) | 428.4 | (287.7) |
| Net change in cash | 2,363.3 | (1,501.9) | 3,052.8 | 2,012.5 | (2,086.0) | 1,877.2 | 217.5 | 7.0 | (18.9) | (249.2) | 273.7 | 2.9 | 8.7 | 8.5 | (1.7) | 4.9 | 3.6 | (110.4) | 71.6 | 17.3 |
| Key figures | ||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | 2,598.3 | (1,850.1) | 4,222.7 | 2,517.3 | (1,524.6) | 2,474.2 | 673.5 | (141.1) | (738.3) | (279.5) | 218.3 | 257.3 | 83.3 | (110.8) | (41.2) | 248.7 | 17.6 | (131.6) | (357.3) | 304.9 |
| Rs mn | FY2025 Oct 2024 – Sep 2025 | FY2024 Oct 2023 – Sep 2024 | FY2023 Oct 2022 – Sep 2023 | FY2022 Oct 2021 – Sep 2022 | FY2021 Oct 2020 – Sep 2021 | FY2020 Oct 2019 – Sep 2020 | FY2019 Oct 2018 – Sep 2019 | FY2018 Oct 2017 – Sep 2018 | FY2017 Oct 2016 – Sep 2017 | FY2016 Oct 2015 – Sep 2016 | FY2015 Oct 2014 – Sep 2015 | FY2014 Oct 2013 – Sep 2014 | FY2013 Oct 2012 – Sep 2013 | FY2012 Oct 2011 – Sep 2012 | FY2011 Oct 2010 – Sep 2011 | FY2010 Oct 2009 – Sep 2010 | FY2009 Oct 2008 – Sep 2009 | FY2008 Oct 2007 – Sep 2008 | FY2007 Oct 2006 – Sep 2007 | FY2006 Oct 2005 – Sep 2006 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||||||||||
| Profit (cash-flow starting line, as reported) | +258.8% | -90.4% | +124.3% | +559.0% | -68.0% | -31.2% | +147.1% | — | -143.7% | -35.3% | +8.0% | +188.8% | -24.1% | +25.5% | +31.5% | -41.5% | -27.3% | — | -166.2% | — |
| Depreciation & amortisation | -2.3% | +56.0% | +1.7% | -0.7% | -4.5% | +4.1% | +96.8% | +36.4% | +1.7% | +1.4% | +12.9% | +2.0% | +5.9% | +4.9% | +3.1% | +12.9% | +2.0% | +1.4% | -2.5% | — |
| Net cash from operating activities | — | -130.6% | +41.9% | — | -147.2% | +125.0% | +3.3% | — | — | -108.7% | -15.0% | +109.0% | +90.0% | -30.3% | -62.0% | +229.5% | — | — | -158.3% | — |
| Investing activities | ||||||||||||||||||||
| Capital expenditure | -73.0% | +73.5% | -58.1% | +179.8% | -11.0% | -51.8% | -58.9% | +103.0% | +160.2% | +97.5% | -14.8% | +33.9% | -48.0% | +13.4% | +36.8% | +37.9% | -4.1% | -14.4% | +21.3% | — |
| Net cash from investing activities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing activities | ||||||||||||||||||||
| Dividends paid | -30.2% | -49.8% | +207.5% | +8.4% | -29.4% | +144.1% | +1,293.0% | -79.4% | -31.4% | +76.8% | +33.2% | +314.7% | +18.7% | -69.8% | -33.3% | +200.0% | 0.0% | — | — | — |
| Borrowings raised / (repaid) | -90.6% | — | — | — | — | — | -307.0% | -80.2% | +669.7% | +3.5% | — | — | -157.4% | +96.4% | — | — | -411.7% | -99.4% | — | — |
| Net cash from financing activities | -164.6% | — | — | — | — | — | -425.9% | -80.2% | +2,724.4% | -53.3% | — | — | -167.1% | +182.3% | — | — | — | -101.8% | — | — |
| Net change in cash | — | -149.2% | +51.7% | — | -211.1% | +763.0% | +3,025.2% | — | — | -191.1% | +9,246.4% | -66.2% | +2.3% | — | -134.5% | +34.6% | — | -254.1% | +313.0% | — |
| Key figures | ||||||||||||||||||||
| Free cash flow (operating cash flow − capex) | — | -143.8% | +67.7% | — | -161.6% | +267.4% | — | — | — | -228.0% | -15.2% | +208.7% | — | — | -116.5% | +1,312.6% | — | — | -217.2% | — |
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. Updated 15 Oct 2026.
All reported line items 49
| Rs mn | FY2025 Oct 2024 – Sep 2025 | FY2024 Oct 2023 – Sep 2024 | FY2023 Oct 2022 – Sep 2023 | FY2022 Oct 2021 – Sep 2022 | FY2021 Oct 2020 – Sep 2021 | FY2020 Oct 2019 – Sep 2020 | FY2019 Oct 2018 – Sep 2019 | FY2018 Oct 2017 – Sep 2018 | FY2017 Oct 2016 – Sep 2017 | FY2016 Oct 2015 – Sep 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Profit/(Loss) - Starting Line - Cash Flow | 1,520.1 | 423.6 | 4,410.5 | 1,966.7 | 298.4 | 931.6 | 1,354.5 | 548.2 | (74.4) | 170.1 |
| Non-cash Items & Reconciliation Adjustments - Cash Flow | 1,024.0 | 2,191.1 | 1,426.4 | 964.7 | 598.5 | 785.7 | 720.7 | 424.2 | 337.1 | 307.0 |
| Equity Income/(Loss) in Net Earnings - Cash Flow - to Reconcile | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.5 | 0.2 | 0.3 | 0.6 |
| Other Non-Cash Items & Reconciliation Adjustments - Cash Flow - to Reconcile | (226.0) | (16.0) | 55.6 | 127.7 | (115.0) | 70.5 | 13.6 | 10.3 | 3.2 | 5.4 |
| Financial Income/(Expense) - Cash Flow - to Reconcile | 707.5 | 1,650.0 | 1,012.9 | 488.8 | 366.6 | 344.0 | 350.3 | 234.9 | 202.7 | 172.8 |
| Depreciation, Depletion & Amortization including Impairment - Cash Flow - to Reconcile | 547.8 | 560.7 | 359.4 | 353.2 | 355.6 | 372.3 | 357.7 | 181.7 | 133.3 | 131.1 |
| Depreciation & Depletion - Property, Plant & Equipment - Cash Flow - to Reconcile | 547.8 | 560.7 | 359.4 | 353.2 | 355.6 | 372.3 | 357.7 | 181.7 | 133.3 | 130.6 |
| Amortization - Intangible Assets & Deferred Charges - Cash Flow - to Reconcile | — | — | — | — | — | — | — | — | 0.0 | 0.5 |
| Assets Sale - Gain/(Loss) - Cash Flow - to Reconcile | (4.2) | (3.7) | (1.5) | (5.1) | (9.0) | (1.4) | (1.5) | (3.1) | (2.4) | (2.9) |
| Financial Assets - Unrealized Gain/(Loss) - Cash Flow - to Reconcile | (1.1) | — | — | — | — | — | — | — | — | — |
| Income Taxes - Paid/(Reimbursed) - Cash Flow | 571.3 | 376.6 | 274.3 | 188.0 | 82.2 | 101.3 | 98.3 | 96.3 | 60.3 | 28.3 |
| Interest Paid - Cash | 741.8 | 1,638.4 | 947.0 | 457.9 | 368.2 | 352.0 | 365.5 | 217.9 | 186.1 | 180.6 |
| Cash Flow from Operating Activities before Changes in Working Capital | 1,231.0 | 599.6 | 4,615.6 | 2,285.5 | 446.6 | 1,264.0 | 1,611.5 | 658.2 | 16.3 | 268.2 |
| Working Capital - Increase/(Decrease) - Cash Flow | 1,495.1 | (1,976.2) | (119.9) | 882.7 | (1,738.6) | 1,471.5 | (395.7) | 518.7 | (105.5) | (298.3) |
| Accounts Receivables - Decrease/(Increase) - Cash Flow | (896.8) | 241.9 | (98.6) | (1,076.3) | 1,104.3 | 370.7 | (705.7) | (637.6) | (786.3) | 179.5 |
| Inventories - Decrease/(Increase) - Cash Flow | 2,165.7 | (1,039.1) | (1,144.1) | 87.3 | (2,025.4) | 349.8 | 556.7 | (266.7) | (1,347.2) | 834.2 |
| Prepaid Expenses - Decrease/(Increase) - Cash Flow | 0.8 | (0.9) | 4.8 | (4.5) | (1.0) | 0.6 | (0.4) | 5.2 | (5.7) | 0.0 |
| Other Liabilities - Increase/(Decrease) -Total - Cash Flow | — | — | — | 1,355.2 | (464.3) | 528.5 | (340.1) | 730.1 | 2,270.5 | (1,226.6) |
| Accounts Payable - Increase/(Decrease) - Cash Flow | 225.4 | (1,178.0) | 1,118.0 | 521.0 | (352.2) | 221.9 | 93.8 | 687.8 | (236.8) | (85.5) |
| Net Cash Flow from Operating Activities | 2,726.2 | (1,376.5) | 4,495.6 | 3,168.2 | (1,292.0) | 2,735.5 | 1,215.8 | 1,176.9 | (89.2) | (30.0) |
| Capital Expenditures - Net - Cash Flow | 122.2 | 468.7 | 270.5 | 638.4 | 220.6 | 259.1 | 539.6 | 1,310.7 | 642.1 | 244.4 |
| Property, Plant & Equipment - Purchased/(Sold) - Net - Cash Flow | 122.2 | 468.7 | 270.5 | 638.4 | 220.6 | 259.1 | 539.6 | 1,310.7 | 642.1 | 244.4 |
| Property, Plant & Equipment - Purchased - Cash Flow | 127.9 | 473.6 | 272.9 | 650.8 | 232.6 | 261.3 | 542.3 | 1,318.0 | 649.1 | 249.5 |
| Property, Plant & Equipment Sold - Cash Flow | 5.8 | 4.8 | 2.4 | 12.5 | 12.0 | 2.2 | 2.7 | 7.3 | 7.0 | 5.0 |
| Capital Expenditures - Total | 127.9 | 473.6 | 272.9 | 650.8 | 232.6 | 261.3 | 542.3 | 1,318.0 | 649.1 | 249.5 |
| Investments excluding Loans - Decrease/(Increase) - Cash Flow | (19.0) | — | — | — | — | — | — | — | — | — |
| Investment Securities - Unclassified - Sold/(Purchased) - Net - Total - Cash Flow | (19.0) | — | — | — | — | — | — | — | — | — |
| Net Cash Flow from Investing Activities | (141.2) | (468.7) | (270.5) | (638.4) | (220.6) | (259.1) | (539.6) | (1,310.7) | (642.1) | (244.4) |
| Dividends Paid - Cash - Total - Cash Flow | 293.4 | 420.4 | 836.8 | 272.1 | 251.0 | 355.6 | 145.7 | 10.5 | 50.7 | 73.9 |
| Dividends - Common - Cash Paid | 293.4 | 420.4 | 836.8 | 272.1 | 251.0 | 355.6 | 145.7 | 10.5 | 50.7 | 73.9 |
| Debt - Long-Term & Short-Term - Issuance/(Retirement) - Total - Cash Flow | 71.8 | 763.7 | (335.5) | (245.2) | (322.4) | (243.6) | (313.0) | 151.2 | 763.1 | 99.1 |
| Debt - Issued/(Reduced) - Short-Term - Total - Cash Flow | 150.0 | 992.0 | (7.3) | (7.0) | — | — | — | — | — | — |
| Debt - Issued - Short-Term - Cash Flow | 150.0 | 1,000.0 | 25.8 | — | — | — | — | — | — | — |
| Debt - Reduced - Short-Term - Cash Flow | 0.0 | 8.0 | 33.1 | 7.0 | — | — | — | — | — | — |
| Debt - Issued/Reduced - Long-Term - Cash Flow | (78.2) | (228.2) | (328.2) | (238.2) | (322.4) | (243.6) | (313.0) | 151.2 | 763.1 | 99.1 |
| Debt - Issued - Long-Term - Cash Flow | — | — | — | — | — | 0.0 | 39.7 | 350.9 | 1,535.3 | 300.0 |
| Debt - Reduced - Long-Term - Cash Flow | 78.2 | 228.2 | 328.2 | 238.2 | 322.4 | 243.6 | 352.7 | 199.7 | 772.2 | 200.9 |
| Net Cash Flow from Financing Activities | (221.7) | 343.3 | (1,172.4) | (517.3) | (573.4) | (599.2) | (458.6) | 140.7 | 712.4 | 25.2 |
| Net Change in Cash - Total | 2,363.3 | (1,501.9) | 3,052.8 | 2,012.5 | (2,086.0) | 1,877.2 | 217.5 | 7.0 | (18.9) | (249.2) |
| Net Cash from Continuing Operations | 2,363.3 | (1,501.9) | 3,052.8 | 2,012.5 | (2,086.0) | 1,877.2 | 217.5 | 7.0 | (18.9) | (249.2) |
| Net Cash - Beginning Balance | 3,543.8 | 5,069.5 | 2,016.7 | 54.1 | 2,140.2 | 263.0 | 45.5 | 38.5 | 57.4 | 306.6 |
| Net Cash - Ending Balance | 5,907.1 | 3,567.5 | 5,069.5 | 2,066.6 | 54.1 | 2,140.2 | 263.0 | 45.5 | 38.5 | 57.4 |
| Income Taxes - Paid/(Reimbursed) - Cash Flow - Supplemental | 571.3 | 376.6 | 274.3 | 188.0 | 82.2 | 101.3 | 98.3 | 96.3 | 60.3 | 28.3 |
| Interest Paid - Cash Flow - Supplemental | 741.8 | 1,638.4 | 947.0 | 457.9 | 368.2 | 352.0 | 365.5 | 217.9 | 186.1 | 180.6 |
| CF from Optg Activities before Change in WC & Int Payments | 1,972.9 | 2,238.1 | 5,562.6 | 2,743.4 | 814.7 | 1,616.0 | 1,977.0 | 876.1 | 202.4 | 448.8 |
| Depreciation, Depletion & Amortization - Cash Flow | 547.8 | 560.7 | 359.4 | 353.2 | 355.6 | 372.3 | 357.7 | 181.7 | 133.3 | 131.1 |
| Free Cash Flow to Equity | 2,675.8 | (1,081.5) | 3,889.6 | 2,284.6 | (1,835.0) | 2,232.8 | 363.2 | 17.4 | 31.8 | (175.3) |
| Free Cash Flow Net of Dividends | 2,304.8 | (2,270.5) | 3,385.9 | 2,245.2 | (1,775.6) | 2,118.6 | 527.8 | (151.5) | (789.0) | (353.4) |
| Free Cash Flow | 2,598.3 | (1,850.1) | 4,222.7 | 2,517.3 | (1,524.6) | 2,474.2 | 673.5 | (141.1) | (738.3) | (279.5) |
Every line the company reported, in the original order and wording, without regrouping or signs changed. Latest 10 periods; the table above goes back further.