| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 93 | 97 | 80 | 94 | 88 | 99 | 101 | 95 | 96 | 114 | 87 | |
Growth YoY Revenue Growth YoY% | -13.4 | -8.3 | -8.1 | -25.9 | 3.9 | -5.1 | 1.1 | 26.9 | 1.4 | 9.3 | 15.8 | -13.7 |
| 88 | 89 | 100 | 79 | 91 | 85 | 97 | 98 | 92 | 93 | 109 | 83 | |
| 2 | 4 | -3 | 1 | 2 | 3 | 2 | 3 | 3 | 3 | 5 | 4 | |
OPM OPM% | 2.6 | 4.5 | -2.9 | 1.0 | 2.4 | 3.9 | 1.7 | 3.1 | 3.1 | 3.0 | 4.3 | 4.9 |
| 2 | 2 | 2 | 2 | 0 | 9 | 0 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | -3 | 1 | 1 | 11 | 1 | 2 | 2 | 2 | 0 | 2 |
| 0 | 1 | 0 | 0 | 0 | 2 | 3 | 1 | 0 | -1 | -1 | 1 | |
| 2 | 2 | -4 | 0 | 1 | 9 | -2 | 1 | 2 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -79.0 | 591.7 | -153.6 | -85.1 | -70.0 | 282.2 | 54.0 | 590.5 | 160.0 | -75.7 | 177.6 | 2.8 |
NPM NPM% | 2.6 | 2.5 | -3.6 | 0.3 | 0.8 | 10.2 | -1.6 | 1.4 | 1.9 | 2.3 | 1.1 | 1.7 |
| 0.8 | 0.8 | -1.2 | 0.1 | 0.0 | 3.2 | -0.6 | 0.5 | 0.6 | 0.8 | 0.4 | 0.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 90 | 93 | 97 | 80 | 94 | 88 | 99 | 101 | 95 | 96 | 114 | 87 | |
Growth YoY Revenue Growth YoY% | -13.4 | -8.3 | -8.1 | -25.9 | 3.9 | -5.1 | 1.1 | 26.9 | 1.4 | 9.3 | 15.8 | -13.7 |
| 88 | 89 | 100 | 79 | 91 | 85 | 97 | 98 | 92 | 93 | 109 | 83 | |
| 2 | 4 | -3 | 1 | 2 | 3 | 2 | 3 | 3 | 3 | 5 | 4 | |
OPM OPM% | 2.6 | 4.5 | -2.9 | 1.0 | 2.4 | 3.9 | 1.7 | 3.1 | 3.1 | 3.0 | 4.3 | 4.9 |
| 2 | 2 | 2 | 2 | 0 | 9 | 0 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 4 | 1 |
Depreciation DepreciationCr | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 2 | 3 | -3 | 1 | 1 | 11 | 1 | 2 | 2 | 2 | 0 | 2 |
| 0 | 1 | 0 | 0 | 0 | 2 | 3 | 1 | 0 | -1 | -1 | 1 | |
| 2 | 2 | -4 | 0 | 1 | 9 | -2 | 1 | 2 | 2 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -79.0 | 591.7 | -153.6 | -85.1 | -70.0 | 282.2 | 54.0 | 590.5 | 160.0 | -75.7 | 177.6 | 2.8 |
NPM NPM% | 2.6 | 2.5 | -3.6 | 0.3 | 0.8 | 10.2 | -1.6 | 1.4 | 1.9 | 2.3 | 1.1 | 1.7 |
| 0.8 | 0.8 | -1.2 | 0.1 | 0.0 | 3.2 | -0.6 | 0.5 | 0.6 | 0.8 | 0.4 | 0.5 |
| 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 | 273 | 229 | 235 | 330 | 257 | 245 | 314 | 402 | 388 | 360 | 407 | 393 |
Growth Revenue Growth% | -10.3 | -16.0 | 2.5 | 40.7 | -22.1 | -4.6 | 28.1 | 28.0 | -3.5 | -7.2 | 12.9 | 3.0 |
| 272 | 230 | 230 | 322 | 256 | 258 | 296 | 401 | 381 | 352 | 393 | 378 | |
| 1 | 0 | 5 | 8 | 1 | -13 | 18 | 1 | 7 | 8 | 14 | 15 | |
OPM OPM% | 0.3 | -0.2 | 2.0 | 2.6 | 0.5 | -5.4 | 5.6 | 0.2 | 1.7 | 2.3 | 3.4 | 3.8 |
| 11 | 7 | 1 | 2 | 3 | 22 | 17 | 16 | 7 | 12 | 2 | ||
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 4 | 4 | 6 | 7 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 4 |
PBT PBTCr | 6 | 1 | 3 | 7 | 2 | 6 | 32 | 14 | 4 | 14 | 6 | 6 |
| 1 | 1 | 1 | 3 | 0 | 1 | 6 | 5 | 1 | 6 | 1 | -1 | |
PAT PATCr | 5 | 0 | 2 | 4 | 2 | 6 | 26 | 10 | 3 | 8 | 5 | 7 |
Growth PAT Growth% | 1,659.8 | -89.9 | 230.3 | 170.6 | -52.6 | 180.3 | 362.7 | -63.9 | -72.6 | 220.0 | -38.7 | -29.4 |
NPM NPM% | 1.7 | 0.2 | 0.7 | 1.3 | 0.8 | 2.3 | 8.4 | 2.4 | 0.7 | 2.3 | 1.3 | 1.7 |
| 1.7 | 0.2 | 0.6 | 1.5 | 0.7 | 2.0 | 9.2 | 3.3 | 0.9 | 2.9 | 1.8 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 273 | 229 | 235 | 330 | 257 | 245 | 314 | 402 | 388 | 360 | 407 | 393 |
Growth Revenue Growth% | -10.3 | -16.0 | 2.5 | 40.7 | -22.1 | -4.6 | 28.1 | 28.0 | -3.5 | -7.2 | 12.9 | 3.0 |
| 272 | 230 | 230 | 322 | 256 | 258 | 296 | 401 | 381 | 352 | 393 | 378 | |
| 1 | 0 | 5 | 8 | 1 | -13 | 18 | 1 | 7 | 8 | 14 | 15 | |
OPM OPM% | 0.3 | -0.2 | 2.0 | 2.6 | 0.5 | -5.4 | 5.6 | 0.2 | 1.7 | 2.3 | 3.4 | 3.8 |
| 11 | 7 | 1 | 2 | 3 | 22 | 17 | 16 | 7 | 12 | 2 | ||
Interest Expense Interest ExpenseCr | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 4 | 4 | 6 | 7 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 2 | 3 | 4 |
PBT PBTCr | 6 | 1 | 3 | 7 | 2 | 6 | 32 | 14 | 4 | 14 | 6 | 6 |
| 1 | 1 | 1 | 3 | 0 | 1 | 6 | 5 | 1 | 6 | 1 | -1 | |
PAT PATCr | 5 | 0 | 2 | 4 | 2 | 6 | 26 | 10 | 3 | 8 | 5 | 7 |
Growth PAT Growth% | 1,659.8 | -89.9 | 230.3 | 170.6 | -52.6 | 180.3 | 362.7 | -63.9 | -72.6 | 220.0 | -38.7 | -29.4 |
NPM NPM% | 1.7 | 0.2 | 0.7 | 1.3 | 0.8 | 2.3 | 8.4 | 2.4 | 0.7 | 2.3 | 1.3 | 1.7 |
| 1.7 | 0.2 | 0.6 | 1.5 | 0.7 | 2.0 | 9.2 | 3.3 | 0.9 | 2.9 | 1.8 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 19 | 17 | 19 | 23 | 25 | 31 | 57 | 66 | 69 | 77 | 82 |
| 106 | 89 | 84 | 74 | 62 | 42 | 52 | 49 | 69 | 71 | 63 | |
| 4 | 3 | 3 | 3 | 2 | 2 | 2 | 29 | 25 | 5 | 7 | |
| 158 | 138 | 135 | 128 | 118 | 103 | 139 | 172 | 192 | 182 | 181 | |
| 132 | 118 | 115 | 109 | 97 | 64 | 96 | 99 | 115 | 90 | 83 | |
| 26 | 20 | 20 | 19 | 20 | 39 | 43 | 73 | 77 | 92 | 98 | |
| 158 | 138 | 135 | 128 | 118 | 103 | 139 | 172 | 192 | 182 | 181 |
| 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 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 | 28 |
Reserves ReservesCr | 19 | 17 | 19 | 23 | 25 | 31 | 57 | 66 | 69 | 77 | 82 |
| 106 | 89 | 84 | 74 | 62 | 42 | 52 | 49 | 69 | 71 | 63 | |
| 4 | 3 | 3 | 3 | 2 | 2 | 2 | 29 | 25 | 5 | 7 | |
| 158 | 138 | 135 | 128 | 118 | 103 | 139 | 172 | 192 | 182 | 181 | |
| 132 | 118 | 115 | 109 | 97 | 64 | 96 | 99 | 115 | 90 | 83 | |
| 26 | 20 | 20 | 19 | 20 | 39 | 43 | 73 | 77 | 92 | 98 | |
| 158 | 138 | 135 | 128 | 118 | 103 | 139 | 172 | 192 | 182 | 181 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 3 | -4 | 1 | -3 | 33 | 1 | 6 | |
| -1 | 1 | 2 | -1 | -26 | -31 | 28 | -3 | |
| 8 | -4 | 2 | 0 | 30 | 1 | -33 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 0 |
Free Cash Flow Free Cash FlowCr | -7 | 3 | -4 | -2 | -44 | 4 | 0 | |
CFO To PAT CFO To PAT% | -157.7 | 124.4 | -67.0 | 5.3 | -35.1 | 1,287.0 | 16.4 | 117.5 |
CFO To EBITDA CFO To EBITDA% | -79.7 | 216.8 | 28.9 | 7.9 | -383.6 | 494.9 | 16.8 | 43.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -7 | 3 | -4 | 1 | -3 | 33 | 1 | 6 | |
| -1 | 1 | 2 | -1 | -26 | -31 | 28 | -3 | |
| 8 | -4 | 2 | 0 | 30 | 1 | -33 | -3 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 3 | -3 | 0 |
Free Cash Flow Free Cash FlowCr | -7 | 3 | -4 | -2 | -44 | 4 | 0 | |
CFO To PAT CFO To PAT% | -157.7 | 124.4 | -67.0 | 5.3 | -35.1 | 1,287.0 | 16.4 | 117.5 |
CFO To EBITDA CFO To EBITDA% | -79.7 | 216.8 | 28.9 | 7.9 | -383.6 | 494.9 | 16.8 | 43.4 |
| 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 | 17 | 19 | 29 | 24 | 29 | 26 | 102 | 67 | 77 | 90 | 123 | 129 |
Price To Earnings Price To Earnings | 3.6 | 38.9 | 18.8 | 5.6 | 14.6 | 4.6 | 3.9 | 7.0 | 29.8 | 10.8 | 24.1 | 19.2 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.4 | 0.5 | 0.7 | 0.5 | 0.6 | 0.5 | 1.3 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 |
EV To EBITDA EV To EBITDA | 45.2 | -40.0 | 7.3 | 4.5 | 37.0 | -3.1 | 6.7 | 129.3 | 18.6 | 13.9 | 10.8 | 10.7 |
GPM GPM% | 1.9 | 2.6 | 5.3 | 4.2 | 2.8 | 4.0 | 8.8 | 4.1 | 3.9 | 7.3 | ||
OPM OPM% | 0.3 | -0.2 | 2.0 | 2.6 | 0.5 | -5.4 | 5.6 | 0.2 | 1.7 | 2.3 | 3.4 | 3.8 |
NPM NPM% | 1.7 | 0.2 | 0.7 | 1.3 | 0.8 | 2.3 | 8.4 | 2.4 | 0.7 | 2.3 | 1.3 | 1.7 |
ROCE ROCE% | 13.6 | 7.6 | 9.0 | 13.9 | 4.5 | 10.2 | 32.4 | 10.7 | 5.4 | 13.6 | 8.8 | 8.8 |
ROE ROE% | 10.0 | 1.0 | 3.4 | 8.3 | 3.8 | 9.6 | 30.8 | 10.0 | 2.7 | 7.9 | 4.6 | 4.6 |
ROA ROA% | 3.0 | 0.3 | 1.2 | 3.3 | 1.7 | 5.5 | 18.8 | 5.5 | 1.4 | 4.6 | 2.8 | 2.8 |
| 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 | 17 | 19 | 29 | 24 | 29 | 26 | 102 | 67 | 77 | 90 | 123 | 129 |
Price To Earnings Price To Earnings | 3.6 | 38.9 | 18.8 | 5.6 | 14.6 | 4.6 | 3.9 | 7.0 | 29.8 | 10.8 | 24.1 | 19.2 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 |
Price To Book Price To Book | 0.4 | 0.5 | 0.7 | 0.5 | 0.6 | 0.5 | 1.3 | 0.7 | 0.8 | 0.9 | 1.1 | 1.2 |
EV To EBITDA EV To EBITDA | 45.2 | -40.0 | 7.3 | 4.5 | 37.0 | -3.1 | 6.7 | 129.3 | 18.6 | 13.9 | 10.8 | 10.7 |
GPM GPM% | 1.9 | 2.6 | 5.3 | 4.2 | 2.8 | 4.0 | 8.8 | 4.1 | 3.9 | 7.3 | ||
OPM OPM% | 0.3 | -0.2 | 2.0 | 2.6 | 0.5 | -5.4 | 5.6 | 0.2 | 1.7 | 2.3 | 3.4 | 3.8 |
NPM NPM% | 1.7 | 0.2 | 0.7 | 1.3 | 0.8 | 2.3 | 8.4 | 2.4 | 0.7 | 2.3 | 1.3 | 1.7 |
ROCE ROCE% | 13.6 | 7.6 | 9.0 | 13.9 | 4.5 | 10.2 | 32.4 | 10.7 | 5.4 | 13.6 | 8.8 | 8.8 |
ROE ROE% | 10.0 | 1.0 | 3.4 | 8.3 | 3.8 | 9.6 | 30.8 | 10.0 | 2.7 | 7.9 | 4.6 | 4.6 |
ROA ROA% | 3.0 | 0.3 | 1.2 | 3.3 | 1.7 | 5.5 | 18.8 | 5.5 | 1.4 | 4.6 | 2.8 | 2.8 |
Documents — Kanishk Steel Industries Ltd