Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹27Cr
Rev Gr TTM
Revenue Growth TTM
-11.91%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

EARTH
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | -5.1 | -3.2 | -19.7 | -15.7 | -7.5 |
| 39 | 40 | 43 | 40 | 35 | 34 | 36 |
Operating Profit Operating ProfitCr |
| 18.9 | 7.6 | 5.4 | 6.4 | 5.8 | 5.2 | -6.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| 9 | 3 | 2 | 3 | 2 | 1 | -3 |
| 2 | 1 | 0 | 1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -81.6 | -52.6 | -35.9 | -116.9 | -569.1 |
| 12.0 | 4.0 | 2.3 | 2.0 | 1.9 | -0.4 | -9.4 |
| 0.0 | 1.9 | 0.9 | 0.7 | 0.6 | 0.1 | -2.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 1,991.7 | -18.9 | -23.8 | 102.7 | 87.8 | -4.2 | -17.8 | -3.8 |
| 3 | 41 | 29 | 18 | 35 | 79 | 83 | 68 | 70 |
Operating Profit Operating ProfitCr |
| -38.5 | -4.8 | 8.2 | 25.6 | 27.5 | 13.5 | 5.9 | 5.5 | -0.6 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 |
| -1 | -5 | 0 | 3 | 11 | 10 | 3 | 1 | -1 |
| 0 | 0 | 0 | 1 | 3 | 2 | 1 | 0 | 0 |
|
| | -256.5 | 92.6 | 898.2 | -100.0 | | | -71.8 | -724.0 |
| -68.2 | -11.6 | -1.1 | 11.1 | 0.0 | 0.0 | 2.1 | 0.7 | -4.8 |
| -4.2 | -15.1 | -0.4 | 3.0 | 0.0 | 7.9 | 1.6 | 0.4 | -2.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 12 | 12 | 12 |
| 4 | -1 | 2 | 5 | 12 | 23 | 25 | 25 |
Current Liabilities Current LiabilitiesCr | 3 | 8 | 12 | 9 | 8 | 14 | 14 | 20 |
Non Current Liabilities Non Current LiabilitiesCr | 14 | 12 | 13 | 12 | 12 | 8 | 9 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 4 | 4 | 7 | 6 | 12 | 23 | 15 | 20 |
Non Current Assets Non Current AssetsCr | 20 | 19 | 23 | 22 | 24 | 35 | 46 | 48 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -10 | 4 | 1 | 7 | 8 | 12 | 8 | -1 |
Investing Cash Flow Investing Cash FlowCr | -2 | -1 | -2 | -1 | -7 | -13 | -13 | -5 |
Financing Cash Flow Financing Cash FlowCr | 12 | -3 | 0 | -5 | -2 | 8 | -1 | 4 |
|
Free Cash Flow Free Cash FlowCr | -10 | 3 | 1 | 6 | 1 | 5 | -3 | -10 |
| 771.6 | -80.2 | -428.2 | 254.8 | | | 413.7 | -123.2 |
CFO To EBITDA CFO To EBITDA% | 1,367.8 | -193.4 | 55.0 | 110.5 | 58.8 | 96.5 | 150.3 | -16.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 57 | 51 | 35 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.6 | 27.1 | 64.1 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.6 | 0.5 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 1.4 | 0.9 |
| -21.1 | -7.3 | 6.6 | 2.2 | 1.0 | 5.0 | 12.2 | 13.3 |
Profitability Ratios Profitability Ratios |
| 54.3 | 45.5 | 71.1 | 73.4 | 74.9 | 58.9 | 59.4 | 67.4 |
| -38.5 | -4.8 | 8.2 | 25.6 | 27.5 | 13.5 | 5.9 | 5.5 |
| -68.2 | -11.6 | -1.1 | 11.1 | 0.0 | 0.0 | 2.1 | 0.7 |
| -5.4 | -18.7 | 6.2 | 23.9 | 41.6 | 22.1 | 8.1 | 3.4 |
| -19.1 | -214.3 | -6.7 | 34.8 | 0.0 | 0.0 | 5.1 | 1.4 |
| -5.3 | -19.8 | -1.1 | 9.5 | 0.0 | 0.0 | 3.1 | 0.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Earthstahl & Alloys Limited is an Indian metallurgical manufacturer specializing in the production of **Cast Iron (CI) Lumps** and high-precision value-added casting products. Operating from the industrial hub of **Chhattisgarh**, the company is strategically transitioning from a commodity-focused manufacturer into a diversified player centered on **waste recycling**, **upstream integration**, and **specialized infrastructure components**.
---
### **Core Business Segments & Manufacturing Capabilities**
The company’s operations are divided into two primary segments, leveraging both heavy industrial melting and precision foundry work:
* **Submerged Arc Furnace (SAF) Segment:** This division produces **Cast Iron (CI) Lumps**, which serve as a high-quality substitute for Pig Iron in steel plants and foundries. Unlike traditional blast furnaces that utilize coke, Earthstahl employs an **electricity-driven SAF route** for reduction and melting.
* **Foundry Segment:** This unit manufactures high-end **ductile iron, cast iron, steels, alloys, and non-ferrous castings**. A key growth driver in this segment is the production of **pipe fittings** essential for water supply infrastructure.
* **Strategic Location:** The manufacturing base in **Chhattisgarh** provides a significant locational advantage, offering proximity to raw material hubs and a concentrated regional market of steel producers.
---
### **Operational Metrics & Capacity Expansion**
Earthstahl has aggressively expanded its infrastructure to optimize costs and scale production volumes.
| Metric / Facility | Details |
| :--- | :--- |
| **CI Lumps Capacity** | Expanded from **10,500 MT to 25,750 MT** (via a second **5500 KVA** SAF) |
| **CI Lumps Production (FY24)** | **17,859 MT** (Stable YoY) |
| **Pipe Fittings Production (FY24)** | **1,050 MT** (Increased from **867 MT** in FY23) |
| **132 KV Substation** | Commissioned **October 10, 2024** to stabilize high-voltage power supply |
| **Briquetting Plant** | **50,000 TPA (10 TPH)** capacity; commissioned **Nov 1, 2024** |
| **Power Contract Demand** | Increased to **8300 KVA** |
---
### **Strategic Pivot: Waste Recycling & Upstream Integration**
A cornerstone of Earthstahl’s future strategy is the utilization of **hazardous waste** from steel plants as a primary raw material, positioning the company as a sustainability partner in the steel ecosystem.
* **Briquetting Plant Integration:** The newly installed **50,000 TPA Briquetting plant** processes hazardous dust and ferrous fines into raw material for the SAFs. This reduces reliance on expensive primary ores and lowers overall production costs.
* **Product Diversification:**
* **Infrastructure:** Launched **OPVC compatible DI fittings** to capture higher margins in the water infrastructure segment (aligned with the **Jal Jeevan Mission**).
* **New Frontiers:** The company is seeking environmental clearances for **Ferro Alloys** and evaluating the manufacturing of cast articles for the **Railway and Defence** sectors.
* **Geographic & Export Growth:** The company has acquired land in the **Gadchiroli district, Maharashtra**, to tap into an emerging steel cluster. Internationally, it has entered a **strategic alliance** with a foreign player to penetrate the **Middle East** market.
---
### **Financial Performance & Capital Structure**
The company faced margin compression in **FY 2023-24** due to falling realizations and rising energy costs, despite maintaining steady production volumes.
**Comparative Financial Summary (₹ in Lakhs):**
| Particulars | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- |
| **Net Revenue** | **8,794.39** | **9,181.18** |
| **EBIDTA** | **618.84** | **1,278.72** |
| **Profit After Tax (PAT)** | **189.12** | **750.93** |
| **CI Lump Realization (PMT)** | **₹36,600** | **₹42,700** |
**Capital Management:**
* **IPO Success:** Raised **₹12.96 crores** in **February 2023** (oversubscribed **222x**) to fund the **132 KV grid project** and working capital.
* **Shareholder Returns:** Issued **60,00,000 Bonus Shares** and maintained a dividend of **₹0.50 per share (5%)** for FY 2022-23.
* **Promoter Stability:** Following a merger of promoter group entities in **November 2025**, the total promoter holding remains consolidated and stable at **73.53%**.
---
### **Energy Management & Cost Mitigation**
Electricity is the primary cost driver for Earthstahl. Recent regulatory shifts in Chhattisgarh have created significant headwinds, which the company is actively mitigating.
* **Tariff Challenges:** The **Load Factor Incentive** was reduced from **25% to 10%**, and the basic tariff increased by **25 paise per KVA**. Total power costs rose from **₹5.63 to ₹6.28 per unit**.
* **Infrastructure Response:** The commissioning of the **132 KV grid connection** in late 2024 ensures uninterrupted supply. Furthermore, management secured a partial restoration of tariff differentials (increasing from **25 to 40 paise per unit**) effective **July 1, 2025**.
* **Renewable Energy:** While a large-scale solar project was deferred due to unfavorable state banking policies, the company continues to explore a **2 MW Solar Project** to hedge against grid price escalations.
---
### **Risk Profile & Market Outlook**
Earthstahl operates in a volatile commodity environment sensitive to global macro trends.
**Key Risks:**
* **Global Pricing:** A slowdown in the **Chinese economy** and an influx of **cheaper Chinese imports** exert downward pressure on domestic CI Lump prices.
* **Operational Viability:** At current market prices and high energy costs, CI Lump production faces significant margin pressure. The company underwent a scheduled maintenance shutdown in **August/September 2024** to optimize furnace efficiency.
* **Regulatory Risk:** Fluctuations in state power policies and environmental mandates regarding waste processing.
**Investment Outlook:**
While short-term profitability is challenged by energy costs and commodity price cycles, the long-term outlook is supported by **upstream integration (Briquetting)**, the shift toward **high-margin casting products**, and the company's role in the **circular economy** through industrial waste recycling. The company maintains a clean corporate structure with **no subsidiaries or joint ventures**, simplifying the risk assessment for investors.