| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 12 | 19 | 11 | 13 | 12 | 8 | 7 | 9 | 8 | 9 | 7 | |
Growth YoY Revenue Growth YoY% | 108.0 | -13.5 | -2.5 | -20.0 | -25.4 | -1.7 | -56.6 | -38.9 | -35.1 | -29.8 | 14.7 | 13.9 |
| 17 | 11 | 21 | 10 | 14 | 13 | 9 | 7 | 9 | 8 | 15 | 8 | |
| 1 | 1 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | |
OPM OPM% | 6.2 | 9.5 | -11.9 | 3.6 | -0.9 | -9.6 | -5.9 | -2.5 | -2.9 | -1.5 | -64.1 | -5.5 |
| 0 | 0 | 1 | 0 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -3 | -1 | 0 | 1 | -1 | -1 | -1 | -1 | -7 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | |
| 0 | 0 | -2 | -1 | -1 | 1 | -1 | -1 | -1 | 0 | -5 | -1 | |
Growth YoY PAT Growth YoY% | -87.5 | -100.0 | -1,470.6 | -5,500.0 | -5,500.0 | 75.5 | -74.1 | -79.6 | -151.2 | -796.5 | 11.7 | |
NPM NPM% | 0.1 | 0.0 | -12.4 | -5.1 | -4.0 | 7.4 | -7.0 | -14.4 | -11.2 | -5.4 | -54.5 | -11.2 |
| 0.0 | 0.0 | -4.4 | -1.0 | -1.0 | 1.6 | -1.1 | -1.8 | -1.8 | -0.8 | -9.6 | -1.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 18 | 12 | 19 | 11 | 13 | 12 | 8 | 7 | 9 | 8 | 9 | 7 | |
Growth YoY Revenue Growth YoY% | 108.0 | -13.5 | -2.5 | -20.0 | -25.4 | -1.7 | -56.6 | -38.9 | -35.1 | -29.8 | 14.7 | 13.9 |
| 17 | 11 | 21 | 10 | 14 | 13 | 9 | 7 | 9 | 8 | 15 | 8 | |
| 1 | 1 | -2 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | -6 | 0 | |
OPM OPM% | 6.2 | 9.5 | -11.9 | 3.6 | -0.9 | -9.6 | -5.9 | -2.5 | -2.9 | -1.5 | -64.1 | -5.5 |
| 0 | 0 | 1 | 0 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | -3 | -1 | 0 | 1 | -1 | -1 | -1 | -1 | -7 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -2 | 0 | |
| 0 | 0 | -2 | -1 | -1 | 1 | -1 | -1 | -1 | 0 | -5 | -1 | |
Growth YoY PAT Growth YoY% | -87.5 | -100.0 | -1,470.6 | -5,500.0 | -5,500.0 | 75.5 | -74.1 | -79.6 | -151.2 | -796.5 | 11.7 | |
NPM NPM% | 0.1 | 0.0 | -12.4 | -5.1 | -4.0 | 7.4 | -7.0 | -14.4 | -11.2 | -5.4 | -54.5 | -11.2 |
| 0.0 | 0.0 | -4.4 | -1.0 | -1.0 | 1.6 | -1.1 | -1.8 | -1.8 | -0.8 | -9.6 | -1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 37 | 29 | 40 | 31 | 50 | 42 | 53 | 62 | 44 | 33 | 34 |
Growth Revenue Growth% | -8.7 | 23.2 | -20.8 | 36.7 | -22.4 | 61.6 | -15.3 | 26.6 | 16.3 | -29.2 | -25.4 | -15.3 |
| 28 | 34 | 27 | 37 | 29 | 47 | 39 | 49 | 61 | 45 | 39 | 40 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 1 | -1 | -7 | -7 | |
OPM OPM% | 5.8 | 5.8 | 7.2 | 5.5 | 6.3 | 5.0 | 7.1 | 8.4 | 1.9 | -3.0 | -19.9 | -20.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | -3 | -1 | -10 | -10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | -9 | -7 |
Growth PAT Growth% | -0.9 | 30.5 | 14.6 | -9.1 | -43.7 | 63.7 | -6.8 | -21.2 | -882.3 | 66.2 | -994.6 | -517.6 |
NPM NPM% | 1.1 | 1.1 | 1.7 | 1.1 | 0.8 | 0.8 | 0.9 | 0.6 | -3.7 | -1.8 | -26.2 | -21.8 |
| 0.6 | 0.8 | 0.9 | 0.8 | 0.5 | 0.8 | 0.7 | 0.6 | -4.3 | -1.5 | -16.0 | -13.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 30 | 37 | 29 | 40 | 31 | 50 | 42 | 53 | 62 | 44 | 33 | 34 |
Growth Revenue Growth% | -8.7 | 23.2 | -20.8 | 36.7 | -22.4 | 61.6 | -15.3 | 26.6 | 16.3 | -29.2 | -25.4 | -15.3 |
| 28 | 34 | 27 | 37 | 29 | 47 | 39 | 49 | 61 | 45 | 39 | 40 | |
| 2 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 1 | -1 | -7 | -7 | |
OPM OPM% | 5.8 | 5.8 | 7.2 | 5.5 | 6.3 | 5.0 | 7.1 | 8.4 | 1.9 | -3.0 | -19.9 | -20.1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 1 |
PBT PBTCr | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | -3 | -1 | -10 | -10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -2 | |
PAT PATCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | -9 | -7 |
Growth PAT Growth% | -0.9 | 30.5 | 14.6 | -9.1 | -43.7 | 63.7 | -6.8 | -21.2 | -882.3 | 66.2 | -994.6 | -517.6 |
NPM NPM% | 1.1 | 1.1 | 1.7 | 1.1 | 0.8 | 0.8 | 0.9 | 0.6 | -3.7 | -1.8 | -26.2 | -21.8 |
| 0.6 | 0.8 | 0.9 | 0.8 | 0.5 | 0.8 | 0.7 | 0.6 | -4.3 | -1.5 | -16.0 | -13.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 3 | 2 | -6 |
| 13 | 17 | 13 | 16 | 18 | 16 | 25 | 26 | 23 | 17 | 33 | |
| 1 | 2 | 2 | 5 | 10 | 15 | 16 | 16 | 14 | 12 | 0 | |
| 22 | 27 | 25 | 31 | 37 | 41 | 52 | 52 | 46 | 37 | 33 | |
| 16 | 21 | 19 | 20 | 18 | 18 | 26 | 27 | 22 | 16 | 14 | |
| 6 | 6 | 6 | 10 | 20 | 23 | 26 | 25 | 23 | 21 | 18 | |
| 22 | 27 | 25 | 31 | 37 | 41 | 52 | 52 | 46 | 37 | 33 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Reserves ReservesCr | 3 | 3 | 4 | 4 | 4 | 5 | 5 | 5 | 3 | 2 | -6 |
| 13 | 17 | 13 | 16 | 18 | 16 | 25 | 26 | 23 | 17 | 33 | |
| 1 | 2 | 2 | 5 | 10 | 15 | 16 | 16 | 14 | 12 | 0 | |
| 22 | 27 | 25 | 31 | 37 | 41 | 52 | 52 | 46 | 37 | 33 | |
| 16 | 21 | 19 | 20 | 18 | 18 | 26 | 27 | 22 | 16 | 14 | |
| 6 | 6 | 6 | 10 | 20 | 23 | 26 | 25 | 23 | 21 | 18 | |
| 22 | 27 | 25 | 31 | 37 | 41 | 52 | 52 | 46 | 37 | 33 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | 2 | 2 | 4 | 1 | -3 | 3 | 5 | 6 | -1 | |
| 0 | 0 | -1 | -5 | -10 | -3 | -3 | -1 | 1 | 4 | 0 | |
| 1 | 1 | -2 | 3 | 5 | 2 | 7 | -2 | -6 | -10 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 2 | -3 | -5 | -2 | -7 | 2 | 6 | 10 | -1 |
CFO To PAT CFO To PAT% | -62.4 | -255.3 | 490.5 | 411.4 | 1,812.3 | 279.1 | -830.3 | 1,018.9 | -224.2 | -773.1 | 7.9 |
CFO To EBITDA CFO To EBITDA% | -11.7 | -50.4 | 112.3 | 82.7 | 232.3 | 45.6 | -104.5 | 67.3 | 451.8 | -455.7 | 10.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -1 | 2 | 2 | 4 | 1 | -3 | 3 | 5 | 6 | -1 | |
| 0 | 0 | -1 | -5 | -10 | -3 | -3 | -1 | 1 | 4 | 0 | |
| 1 | 1 | -2 | 3 | 5 | 2 | 7 | -2 | -6 | -10 | 1 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | -1 | -1 | 2 | -3 | -5 | -2 | -7 | 2 | 6 | 10 | -1 |
CFO To PAT CFO To PAT% | -62.4 | -255.3 | 490.5 | 411.4 | 1,812.3 | 279.1 | -830.3 | 1,018.9 | -224.2 | -773.1 | 7.9 |
CFO To EBITDA CFO To EBITDA% | -11.7 | -50.4 | 112.3 | 82.7 | 232.3 | 45.6 | -104.5 | 67.3 | 451.8 | -455.7 | 10.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 3 | 4 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 4 |
Price To Earnings Price To Earnings | 5.1 | 5.8 | 5.6 | 8.2 | 11.4 | 6.5 | 14.1 | 15.8 | ||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | 0.6 | 0.7 | -6.7 | -5.7 |
EV To EBITDA EV To EBITDA | 6.7 | 7.0 | 7.0 | 8.9 | 12.6 | 12.1 | 13.7 | 9.1 | 33.4 | -23.1 | -2.5 | -2.3 |
GPM GPM% | 13.6 | 12.3 | 10.8 | 8.0 | 8.9 | 7.1 | 9.3 | 10.5 | 3.9 | -0.7 | -3.6 | -3.6 |
OPM OPM% | 5.8 | 5.8 | 7.2 | 5.5 | 6.3 | 5.0 | 7.1 | 8.4 | 1.9 | -3.0 | -19.9 | -20.1 |
NPM NPM% | 1.1 | 1.1 | 1.7 | 1.1 | 0.8 | 0.8 | 0.9 | 0.6 | -3.7 | -1.8 | -26.2 | -21.8 |
ROCE ROCE% | 7.5 | 8.4 | 8.3 | 7.1 | 5.0 | 5.7 | 5.1 | 7.2 | 0.8 | 2.8 | -75.8 | -75.8 |
ROE ROE% | 4.0 | 4.9 | 5.4 | 4.7 | 2.5 | 4.0 | 3.6 | 2.8 | -27.1 | -10.0 | 1,134.7 | 1,134.7 |
ROA ROA% | 1.5 | 1.6 | 1.9 | 1.4 | 0.7 | 1.0 | 0.7 | 0.6 | -5.0 | -2.1 | -26.3 | -26.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 2 | 2 | 3 | 4 | 3 | 3 | 5 | 5 | 5 | 5 | 5 | 4 |
Price To Earnings Price To Earnings | 5.1 | 5.8 | 5.6 | 8.2 | 11.4 | 6.5 | 14.1 | 15.8 | ||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Price To Book Price To Book | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | 0.6 | 0.7 | -6.7 | -5.7 |
EV To EBITDA EV To EBITDA | 6.7 | 7.0 | 7.0 | 8.9 | 12.6 | 12.1 | 13.7 | 9.1 | 33.4 | -23.1 | -2.5 | -2.3 |
GPM GPM% | 13.6 | 12.3 | 10.8 | 8.0 | 8.9 | 7.1 | 9.3 | 10.5 | 3.9 | -0.7 | -3.6 | -3.6 |
OPM OPM% | 5.8 | 5.8 | 7.2 | 5.5 | 6.3 | 5.0 | 7.1 | 8.4 | 1.9 | -3.0 | -19.9 | -20.1 |
NPM NPM% | 1.1 | 1.1 | 1.7 | 1.1 | 0.8 | 0.8 | 0.9 | 0.6 | -3.7 | -1.8 | -26.2 | -21.8 |
ROCE ROCE% | 7.5 | 8.4 | 8.3 | 7.1 | 5.0 | 5.7 | 5.1 | 7.2 | 0.8 | 2.8 | -75.8 | -75.8 |
ROE ROE% | 4.0 | 4.9 | 5.4 | 4.7 | 2.5 | 4.0 | 3.6 | 2.8 | -27.1 | -10.0 | 1,134.7 | 1,134.7 |
ROA ROA% | 1.5 | 1.6 | 1.9 | 1.4 | 0.7 | 1.0 | 0.7 | 0.6 | -5.0 | -2.1 | -26.3 | -26.3 |
Documents — Aditya Ispat Ltd