| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 230 | 253 | 246 | 229 | 271 | 331 | 283 | 266 | 288 | 339 | 375 | |
Growth YoY Revenue Growth YoY% | -3.9 | -7.6 | -11.4 | -8.4 | -7.9 | 17.7 | 30.4 | 15.0 | 16.1 | 6.3 | 2.5 | 32.5 |
| 221 | 195 | 220 | 214 | 202 | 237 | 301 | 265 | 245 | 256 | 314 | 334 | |
| 27 | 35 | 34 | 32 | 27 | 34 | 30 | 18 | 21 | 32 | 24 | 41 | |
OPM OPM% | 11.0 | 15.2 | 13.3 | 13.0 | 11.8 | 12.6 | 9.0 | 6.3 | 7.8 | 11.1 | 7.2 | 10.8 |
| 15 | 9 | 10 | 16 | 21 | 10 | -8 | 31 | 7 | 4 | -20 | 24 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 3 | 5 | 5 | 4 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 6 | 6 | 10 | 7 | 6 | 10 | 11 | 9 | 9 | 11 | 13 | 11 |
PBT PBTCr | 34 | 35 | 30 | 38 | 39 | 29 | 5 | 36 | 12 | 17 | -16 | 47 |
| 7 | 8 | -7 | 8 | 6 | 9 | 0 | 5 | 1 | 4 | 4 | 9 | |
| 27 | 26 | 36 | 30 | 32 | 20 | 5 | 31 | 11 | 13 | -20 | 38 | |
Growth YoY PAT Growth YoY% | 61.9 | 54.9 | 85.4 | -23.1 | 17.9 | -23.6 | -85.4 | 1.6 | -64.7 | -33.3 | -473.9 | 23.3 |
NPM NPM% | 11.0 | 11.5 | 14.4 | 12.3 | 14.1 | 7.4 | 1.6 | 10.8 | 4.3 | 4.7 | -5.9 | 10.1 |
| 14.4 | 13.9 | 19.3 | 16.1 | 17.2 | 10.8 | 2.7 | 16.3 | 6.1 | 7.3 | -10.8 | 20.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 248 | 230 | 253 | 246 | 229 | 271 | 331 | 283 | 266 | 288 | 339 | 375 | |
Growth YoY Revenue Growth YoY% | -3.9 | -7.6 | -11.4 | -8.4 | -7.9 | 17.7 | 30.4 | 15.0 | 16.1 | 6.3 | 2.5 | 32.5 |
| 221 | 195 | 220 | 214 | 202 | 237 | 301 | 265 | 245 | 256 | 314 | 334 | |
| 27 | 35 | 34 | 32 | 27 | 34 | 30 | 18 | 21 | 32 | 24 | 41 | |
OPM OPM% | 11.0 | 15.2 | 13.3 | 13.0 | 11.8 | 12.6 | 9.0 | 6.3 | 7.8 | 11.1 | 7.2 | 10.8 |
| 15 | 9 | 10 | 16 | 21 | 10 | -8 | 31 | 7 | 4 | -20 | 24 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 3 | 5 | 5 | 4 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 6 | 6 | 10 | 7 | 6 | 10 | 11 | 9 | 9 | 11 | 13 | 11 |
PBT PBTCr | 34 | 35 | 30 | 38 | 39 | 29 | 5 | 36 | 12 | 17 | -16 | 47 |
| 7 | 8 | -7 | 8 | 6 | 9 | 0 | 5 | 1 | 4 | 4 | 9 | |
| 27 | 26 | 36 | 30 | 32 | 20 | 5 | 31 | 11 | 13 | -20 | 38 | |
Growth YoY PAT Growth YoY% | 61.9 | 54.9 | 85.4 | -23.1 | 17.9 | -23.6 | -85.4 | 1.6 | -64.7 | -33.3 | -473.9 | 23.3 |
NPM NPM% | 11.0 | 11.5 | 14.4 | 12.3 | 14.1 | 7.4 | 1.6 | 10.8 | 4.3 | 4.7 | -5.9 | 10.1 |
| 14.4 | 13.9 | 19.3 | 16.1 | 17.2 | 10.8 | 2.7 | 16.3 | 6.1 | 7.3 | -10.8 | 20.0 |
| 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 | 519 | 721 | 978 | 965 | 812 | 874 | 1,296 | 1,128 | 1,001 | 1,076 | 1,175 | 1,267 |
Growth Revenue Growth% | 0.1 | 38.9 | 35.6 | -1.4 | -15.8 | 7.7 | 48.3 | -13.0 | -11.3 | 7.6 | 9.2 | 13.8 |
| 454 | 637 | 845 | 785 | 688 | 740 | 1,074 | 962 | 864 | 953 | 1,080 | 1,149 | |
| 65 | 84 | 133 | 180 | 124 | 134 | 222 | 166 | 137 | 123 | 95 | 118 | |
OPM OPM% | 12.6 | 11.7 | 13.6 | 18.6 | 15.3 | 15.3 | 17.2 | 14.7 | 13.7 | 11.4 | 8.1 | 9.3 |
| 2 | 3 | 10 | 3 | 2 | 5 | 18 | 14 | 49 | 38 | 22 | 15 | |
Interest Expense Interest ExpenseCr | 21 | 19 | 19 | 16 | 10 | 10 | 12 | 10 | 12 | 17 | 24 | 26 |
Depreciation DepreciationCr | 16 | 15 | 15 | 16 | 23 | 22 | 22 | 27 | 27 | 33 | 43 | 45 |
PBT PBTCr | 30 | 53 | 110 | 150 | 93 | 107 | 207 | 143 | 147 | 110 | 50 | 61 |
| 10 | 19 | 39 | 52 | 15 | 27 | 50 | 38 | 17 | 23 | 14 | 18 | |
PAT PATCr | 19 | 34 | 71 | 98 | 78 | 80 | 157 | 104 | 129 | 87 | 36 | 43 |
Growth PAT Growth% | 23.8 | 78.6 | 105.3 | 38.8 | -20.5 | 3.0 | 94.7 | -33.4 | 24.1 | -32.6 | -59.2 | -51.6 |
NPM NPM% | 3.7 | 4.8 | 7.2 | 10.2 | 9.6 | 9.2 | 12.1 | 9.3 | 12.9 | 8.1 | 3.0 | 3.4 |
| 10.1 | 18.2 | 37.0 | 52.0 | 41.0 | 42.8 | 82.9 | 55.0 | 68.4 | 46.4 | 18.9 | 22.6 |
| 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 | 519 | 721 | 978 | 965 | 812 | 874 | 1,296 | 1,128 | 1,001 | 1,076 | 1,175 | 1,267 |
Growth Revenue Growth% | 0.1 | 38.9 | 35.6 | -1.4 | -15.8 | 7.7 | 48.3 | -13.0 | -11.3 | 7.6 | 9.2 | 13.8 |
| 454 | 637 | 845 | 785 | 688 | 740 | 1,074 | 962 | 864 | 953 | 1,080 | 1,149 | |
| 65 | 84 | 133 | 180 | 124 | 134 | 222 | 166 | 137 | 123 | 95 | 118 | |
OPM OPM% | 12.6 | 11.7 | 13.6 | 18.6 | 15.3 | 15.3 | 17.2 | 14.7 | 13.7 | 11.4 | 8.1 | 9.3 |
| 2 | 3 | 10 | 3 | 2 | 5 | 18 | 14 | 49 | 38 | 22 | 15 | |
Interest Expense Interest ExpenseCr | 21 | 19 | 19 | 16 | 10 | 10 | 12 | 10 | 12 | 17 | 24 | 26 |
Depreciation DepreciationCr | 16 | 15 | 15 | 16 | 23 | 22 | 22 | 27 | 27 | 33 | 43 | 45 |
PBT PBTCr | 30 | 53 | 110 | 150 | 93 | 107 | 207 | 143 | 147 | 110 | 50 | 61 |
| 10 | 19 | 39 | 52 | 15 | 27 | 50 | 38 | 17 | 23 | 14 | 18 | |
PAT PATCr | 19 | 34 | 71 | 98 | 78 | 80 | 157 | 104 | 129 | 87 | 36 | 43 |
Growth PAT Growth% | 23.8 | 78.6 | 105.3 | 38.8 | -20.5 | 3.0 | 94.7 | -33.4 | 24.1 | -32.6 | -59.2 | -51.6 |
NPM NPM% | 3.7 | 4.8 | 7.2 | 10.2 | 9.6 | 9.2 | 12.1 | 9.3 | 12.9 | 8.1 | 3.0 | 3.4 |
| 10.1 | 18.2 | 37.0 | 52.0 | 41.0 | 42.8 | 82.9 | 55.0 | 68.4 | 46.4 | 18.9 | 22.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 178 | 213 | 282 | 379 | 452 | 532 | 688 | 791 | 920 | 993 | 1,027 |
| 188 | 193 | 214 | 139 | 107 | 180 | 173 | 165 | 208 | 306 | 405 | |
| 125 | 97 | 80 | 77 | 64 | 50 | 173 | 150 | 114 | 115 | 95 | |
| 510 | 522 | 595 | 614 | 642 | 780 | 1,053 | 1,125 | 1,262 | 1,433 | 1,547 | |
| 248 | 293 | 365 | 365 | 389 | 531 | 568 | 568 | 544 | 568 | 660 | |
| 262 | 229 | 230 | 249 | 253 | 249 | 485 | 558 | 717 | 865 | 887 | |
| 510 | 522 | 595 | 614 | 642 | 780 | 1,053 | 1,125 | 1,262 | 1,433 | 1,547 |
| 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 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 178 | 213 | 282 | 379 | 452 | 532 | 688 | 791 | 920 | 993 | 1,027 |
| 188 | 193 | 214 | 139 | 107 | 180 | 173 | 165 | 208 | 306 | 405 | |
| 125 | 97 | 80 | 77 | 64 | 50 | 173 | 150 | 114 | 115 | 95 | |
| 510 | 522 | 595 | 614 | 642 | 780 | 1,053 | 1,125 | 1,262 | 1,433 | 1,547 | |
| 248 | 293 | 365 | 365 | 389 | 531 | 568 | 568 | 544 | 568 | 660 | |
| 262 | 229 | 230 | 249 | 253 | 249 | 485 | 558 | 717 | 865 | 887 | |
| 510 | 522 | 595 | 614 | 642 | 780 | 1,053 | 1,125 | 1,262 | 1,433 | 1,547 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 37 | 48 | 56 | 81 | 96 | -105 | 408 | 129 | 147 | 146 | |
| -12 | -10 | -15 | -36 | -61 | -58 | -31 | -373 | -90 | -107 | -86 | |
| -34 | -21 | -39 | -19 | -18 | -13 | 110 | -37 | -38 | -41 | -60 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -6 | 1 | 2 | 24 | -25 | -3 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 33 | 37 | 48 | 57 | 81 | 96 | -103 | 412 | 129 | 147 | 146 |
CFO To PAT CFO To PAT% | 232.8 | 107.6 | 67.7 | 57.3 | 103.1 | 119.0 | -66.7 | 390.9 | 99.8 | 168.3 | 409.4 |
CFO To EBITDA CFO To EBITDA% | 68.8 | 44.0 | 35.9 | 31.3 | 64.8 | 71.3 | -47.0 | 245.5 | 94.6 | 119.5 | 153.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 45 | 37 | 48 | 56 | 81 | 96 | -105 | 408 | 129 | 147 | 146 | |
| -12 | -10 | -15 | -36 | -61 | -58 | -31 | -373 | -90 | -107 | -86 | |
| -34 | -21 | -39 | -19 | -18 | -13 | 110 | -37 | -38 | -41 | -60 | |
Net Cash Flow Net Cash FlowCr | -1 | 5 | -6 | 1 | 2 | 24 | -25 | -3 | 1 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 33 | 37 | 48 | 57 | 81 | 96 | -103 | 412 | 129 | 147 | 146 |
CFO To PAT CFO To PAT% | 232.8 | 107.6 | 67.7 | 57.3 | 103.1 | 119.0 | -66.7 | 390.9 | 99.8 | 168.3 | 409.4 |
CFO To EBITDA CFO To EBITDA% | 68.8 | 44.0 | 35.9 | 31.3 | 64.8 | 71.3 | -47.0 | 245.5 | 94.6 | 119.5 | 153.9 |
| 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 | 143 | 322 | 742 | 605 | 313 | 542 | 789 | 771 | 1,074 | 877 | 622 | 822 |
Price To Earnings Price To Earnings | 7.6 | 9.4 | 10.5 | 6.1 | 4.0 | 6.7 | 5.0 | 7.4 | 8.3 | 9.9 | 17.0 | 19.1 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.8 | 0.6 | 0.4 | 0.6 | 0.6 | 0.7 | 1.1 | 0.8 | 0.5 | 0.7 |
Price To Book Price To Book | 0.7 | 1.4 | 2.5 | 1.5 | 0.7 | 1.0 | 1.1 | 0.9 | 1.1 | 0.9 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 4.5 | 5.9 | 6.9 | 4.0 | 3.2 | 5.0 | 4.8 | 6.0 | 9.5 | 9.4 | 10.1 | 9.8 |
GPM GPM% | 17.6 | 16.1 | 18.8 | 24.0 | 22.5 | 21.7 | 22.7 | 21.2 | 20.7 | 18.8 | 17.1 | 17.1 |
OPM OPM% | 12.6 | 11.7 | 13.6 | 18.6 | 15.3 | 15.3 | 17.2 | 14.7 | 13.7 | 11.4 | 8.1 | 9.3 |
NPM NPM% | 3.7 | 4.8 | 7.2 | 10.2 | 9.6 | 9.2 | 12.1 | 9.3 | 12.9 | 8.1 | 3.0 | 3.4 |
ROCE ROCE% | 14.4 | 17.4 | 26.8 | 32.0 | 18.4 | 16.6 | 22.3 | 14.7 | 13.6 | 9.9 | 5.3 | 5.3 |
ROE ROE% | 9.8 | 14.8 | 23.5 | 24.7 | 16.6 | 14.6 | 22.2 | 12.9 | 13.8 | 8.6 | 3.4 | 3.4 |
ROA ROA% | 3.8 | 6.6 | 11.9 | 16.0 | 12.2 | 10.3 | 14.9 | 9.3 | 10.3 | 6.1 | 2.3 | 2.3 |
| 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 | 143 | 322 | 742 | 605 | 313 | 542 | 789 | 771 | 1,074 | 877 | 622 | 822 |
Price To Earnings Price To Earnings | 7.6 | 9.4 | 10.5 | 6.1 | 4.0 | 6.7 | 5.0 | 7.4 | 8.3 | 9.9 | 17.0 | 19.1 |
Price To Sales Price To Sales | 0.3 | 0.5 | 0.8 | 0.6 | 0.4 | 0.6 | 0.6 | 0.7 | 1.1 | 0.8 | 0.5 | 0.7 |
Price To Book Price To Book | 0.7 | 1.4 | 2.5 | 1.5 | 0.7 | 1.0 | 1.1 | 0.9 | 1.1 | 0.9 | 0.6 | 0.8 |
EV To EBITDA EV To EBITDA | 4.5 | 5.9 | 6.9 | 4.0 | 3.2 | 5.0 | 4.8 | 6.0 | 9.5 | 9.4 | 10.1 | 9.8 |
GPM GPM% | 17.6 | 16.1 | 18.8 | 24.0 | 22.5 | 21.7 | 22.7 | 21.2 | 20.7 | 18.8 | 17.1 | 17.1 |
OPM OPM% | 12.6 | 11.7 | 13.6 | 18.6 | 15.3 | 15.3 | 17.2 | 14.7 | 13.7 | 11.4 | 8.1 | 9.3 |
NPM NPM% | 3.7 | 4.8 | 7.2 | 10.2 | 9.6 | 9.2 | 12.1 | 9.3 | 12.9 | 8.1 | 3.0 | 3.4 |
ROCE ROCE% | 14.4 | 17.4 | 26.8 | 32.0 | 18.4 | 16.6 | 22.3 | 14.7 | 13.6 | 9.9 | 5.3 | 5.3 |
ROE ROE% | 9.8 | 14.8 | 23.5 | 24.7 | 16.6 | 14.6 | 22.2 | 12.9 | 13.8 | 8.6 | 3.4 | 3.4 |
ROA ROA% | 3.8 | 6.6 | 11.9 | 16.0 | 12.2 | 10.3 | 14.9 | 9.3 | 10.3 | 6.1 | 2.3 | 2.3 |
Documents — Beekay Steel Industries Ltd