The treasury cockpit — 13-week cash, EBITDA-to-FCF conversion, working-capital unlock, receivables, liquidity and covenant headroom.
Liquidity is sound at ₹1,150 Cr (≈ 6 weeks cover), but ₹102.0 Cr of working capital is trapped in receivables — and far more in inventory. Pull DSO from 52d to 48d to help self-fund the ₹450–500 Cr/yr growth capex rather than lean on the ₹1,566 Cr of covenant headroom.
5 of 5 headline metrics improving vs prior · still off target: Free Cash Flow ₹360 Cr vs ₹420 Cr, Cash Conversion Cycle 86d vs 75d, DSO (Days Sales Outstanding) 52d vs 48d
Extend forward cotton cover; reforecast H2 margin net of input inflation.
Firm Shankar-6 prices + overdue AR pressuring near-term gross margin.
Every day of DSO above 48d ties up working capital; closing the gap releases ≈ ₹102.0 Cr of one-time cash.
Collections sprint on ₹120 Cr aged AR; tighten export-LC and milestone billing on AMD programs.
Garments (56d), AMD–Human Protection (60d) and Composites (64d) lifting blended DSO.
Scale-up dip not yet offset by value-chain cross-sell.
Net weekly cash (bars) and ending cash (line) vs. ₹250 Cr minimum. Forecast trough: ₹367 Cr.
₹1,004 Cr EBITDA converts to ₹360 Cr FCF (36%).
Monthly, ₹ Cr.
Normalizing laggard divisions to 50-day DSO releases ~₹176.5 Cr one-time.
Total AR ₹1,325 Cr
Overdue (>60d) = ₹212.0 Cr.
Highest DSO first.
| Account | Revenue | DSO | Credit risk |
|---|---|---|---|
| Indian Defence / Ordnance | ₹240 Cr | 62d | Low |
| H&M | ₹480 Cr | 60d | Low |
| GAP Inc. | ₹540 Cr | 58d | Low |
| Tata Motors / Auto OEMs | ₹180 Cr | 58d | Medium |
| Marks & Spencer | ₹210 Cr | 57d | Medium |
| Walmart / George | ₹330 Cr | 55d | Medium |
| Levi Strauss & Co. | ₹720 Cr | 54d | Low |
Working-capital lever.
| Supplier | Spend | DPO | OTIF | Risk |
|---|---|---|---|---|
| Cotton Corp. of India / Shankar-6 ginners | ₹2,600 Cr | 45d | 92% | Medium |
| Reliance Industries (PSF/PFY) | ₹720 Cr | 55d | 94% | Low |
| Archroma / Huntsman | ₹540 Cr | 60d | 91% | Medium |
| Grasim / Birla Cellulose (Viscose) | ₹480 Cr | 52d | 93% | Low |
| Rieter / Picanol / Toyota (machinery) | ₹380 Cr | 75d | 89% | Low |
| Trims, packaging & accessories | ₹220 Cr | 48d | 90% | Medium |
One click into the owning view — each reads the same live governed dataset.