| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | -100.5 | -60.9 | 91.4 | 60.0 | 367.0 | 866.7 | 300.0 | 600.0 | -85.4 | 56.5 | |
NPM NPM% | ||||||||||||
| 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 3.3 | 0.2 | 0.1 | 0.1 | 0.5 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY Revenue Growth YoY% | ||||||||||||
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OPM OPM% | ||||||||||||
| 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 0 | 0 | 1 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 1 | 0 | |
Growth YoY PAT Growth YoY% | -100.0 | -100.5 | -60.9 | 91.4 | 60.0 | 367.0 | 866.7 | 300.0 | 600.0 | -85.4 | 56.5 | |
NPM NPM% | ||||||||||||
| 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 3.3 | 0.2 | 0.1 | 0.1 | 0.5 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 269 | 315 | 376 | 322 | 211 | 84 | 102 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -15.2 | 17.0 | 19.4 | -14.5 | -34.2 | -60.5 | 22.2 | -100.0 | ||||
| 256 | 310 | 401 | 342 | 257 | 104 | 102 | 1 | 1 | 1 | 1 | 1 | |
| 13 | 5 | -25 | -20 | -46 | -21 | 0 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | 4.9 | 1.6 | -6.6 | -6.3 | -21.7 | -25.0 | 0.2 | |||||
| 2 | 3 | 2 | 2 | 0 | 4 | 80 | 15 | 2 | 5 | 2 | ||
Interest Expense Interest ExpenseCr | 27 | 5 | 2 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -17 | -3 | -30 | -25 | -51 | -23 | 76 | 14 | 1 | 4 | 1 | 1 |
| 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -34 | -3 | -30 | -25 | -51 | -23 | 76 | 14 | 1 | 4 | 1 | 1 |
Growth PAT Growth% | -176.1 | 92.3 | -1,072.1 | 16.6 | -101.4 | 55.7 | 438.4 | -81.8 | -95.8 | 670.3 | -76.1 | -74.5 |
NPM NPM% | -12.5 | -0.8 | -8.0 | -7.8 | -24.0 | -26.9 | 74.6 | |||||
| -24.4 | -1.9 | -22.0 | -18.3 | -35.9 | 28.1 | 56.3 | 10.1 | 0.4 | 3.2 | 0.8 | 0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 269 | 315 | 376 | 322 | 211 | 84 | 102 | 0 | 0 | 0 | 0 | 0 |
Growth Revenue Growth% | -15.2 | 17.0 | 19.4 | -14.5 | -34.2 | -60.5 | 22.2 | -100.0 | ||||
| 256 | 310 | 401 | 342 | 257 | 104 | 102 | 1 | 1 | 1 | 1 | 1 | |
| 13 | 5 | -25 | -20 | -46 | -21 | 0 | -1 | -1 | -1 | -1 | -1 | |
OPM OPM% | 4.9 | 1.6 | -6.6 | -6.3 | -21.7 | -25.0 | 0.2 | |||||
| 2 | 3 | 2 | 2 | 0 | 4 | 80 | 15 | 2 | 5 | 2 | ||
Interest Expense Interest ExpenseCr | 27 | 5 | 2 | 2 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -17 | -3 | -30 | -25 | -51 | -23 | 76 | 14 | 1 | 4 | 1 | 1 |
| 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -34 | -3 | -30 | -25 | -51 | -23 | 76 | 14 | 1 | 4 | 1 | 1 |
Growth PAT Growth% | -176.1 | 92.3 | -1,072.1 | 16.6 | -101.4 | 55.7 | 438.4 | -81.8 | -95.8 | 670.3 | -76.1 | -74.5 |
NPM NPM% | -12.5 | -0.8 | -8.0 | -7.8 | -24.0 | -26.9 | 74.6 | |||||
| -24.4 | -1.9 | -22.0 | -18.3 | -35.9 | 28.1 | 56.3 | 10.1 | 0.4 | 3.2 | 0.8 | 0.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | -24 | -25 | -57 | -83 | -132 | -93 | -15 | -2 | -1 | 3 | 4 |
| 159 | 158 | 230 | 237 | 228 | 171 | 7 | 1 | 1 | 1 | 1 | |
| 72 | 88 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 222 | 235 | 189 | 170 | 113 | 95 | 6 | 14 | 14 | 19 | 20 | |
| 135 | 158 | 120 | 105 | 52 | 39 | 6 | 14 | 14 | 5 | 7 | |
| 86 | 77 | 69 | 66 | 60 | 56 | 0 | 0 | 0 | 13 | 13 | |
| 222 | 235 | 189 | 170 | 113 | 95 | 6 | 14 | 14 | 19 | 20 |
| 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 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | -24 | -25 | -57 | -83 | -132 | -93 | -15 | -2 | -1 | 3 | 4 |
| 159 | 158 | 230 | 237 | 228 | 171 | 7 | 1 | 1 | 1 | 1 | |
| 72 | 88 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | |
| 222 | 235 | 189 | 170 | 113 | 95 | 6 | 14 | 14 | 19 | 20 | |
| 135 | 158 | 120 | 105 | 52 | 39 | 6 | 14 | 14 | 5 | 7 | |
| 86 | 77 | 69 | 66 | 60 | 56 | 0 | 0 | 0 | 13 | 13 | |
| 222 | 235 | 189 | 170 | 113 | 95 | 6 | 14 | 14 | 19 | 20 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | -13 | -11 | 3 | 1 | 133 | -3 | 0 | 3 | 4 | 0 | |
| 1 | 9 | 2 | 0 | 0 | 0 | 52 | 0 | -2 | -5 | 0 | |
| -19 | 13 | 0 | -4 | -2 | -132 | -49 | 0 | -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 9 | -9 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | -13 | -11 | 2 | 1 | 132 | 49 | 0 | 3 | 4 | |
CFO To PAT CFO To PAT% | -49.5 | 484.5 | 36.3 | -13.8 | -2.5 | -589.9 | -4.3 | 2.5 | 567.0 | 81.7 | 1.9 |
CFO To EBITDA CFO To EBITDA% | 125.0 | -245.6 | 44.5 | -17.3 | -2.8 | -635.7 | -1,645.7 | -62.9 | -252.8 | -343.8 | -2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 17 | -13 | -11 | 3 | 1 | 133 | -3 | 0 | 3 | 4 | 0 | |
| 1 | 9 | 2 | 0 | 0 | 0 | 52 | 0 | -2 | -5 | 0 | |
| -19 | 13 | 0 | -4 | -2 | -132 | -49 | 0 | -1 | 0 | 0 | |
Net Cash Flow Net Cash FlowCr | -1 | 9 | -9 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 |
Free Cash Flow Free Cash FlowCr | 16 | -13 | -11 | 2 | 1 | 132 | 49 | 0 | 3 | 4 | |
CFO To PAT CFO To PAT% | -49.5 | 484.5 | 36.3 | -13.8 | -2.5 | -589.9 | -4.3 | 2.5 | 567.0 | 81.7 | 1.9 |
CFO To EBITDA CFO To EBITDA% | 125.0 | -245.6 | 44.5 | -17.3 | -2.8 | -635.7 | -1,645.7 | -62.9 | -252.8 | -343.8 | -2.1 |
| 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 | 8 | 11 | 25 | 15 | 10 | 5 | 33 | 18 | 27 | 21 | 15 | 20 |
Price To Earnings Price To Earnings | 0.4 | 1.3 | 46.1 | 4.7 | 14.2 | 16.8 | ||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | |||||
Price To Book Price To Book | -0.8 | -1.0 | -0.6 | -0.2 | -0.1 | -0.1 | -19.8 | 1.5 | 2.1 | 1.2 | 0.8 | 1.1 |
EV To EBITDA EV To EBITDA | 13.0 | 36.5 | -0.9 | -0.7 | -0.2 | -2.8 | 195.7 | -34.5 | -20.0 | -19.8 | -16.2 | -23.6 |
GPM GPM% | 16.9 | 12.9 | 5.6 | 5.0 | 5.6 | 6.5 | 17.0 | |||||
OPM OPM% | 4.9 | 1.6 | -6.6 | -6.3 | -21.7 | -25.0 | 0.2 | |||||
NPM NPM% | -12.5 | -0.8 | -8.0 | -7.8 | -24.0 | -26.9 | 74.6 | |||||
ROCE ROCE% | 6.3 | 1.3 | 65.3 | 34.0 | 42.6 | 83.8 | 1,426.7 | 104.6 | 4.5 | 25.5 | 5.5 | 5.5 |
ROE ROE% | 320.3 | 23.3 | 69.4 | 36.6 | 42.9 | 28.4 | -4,618.7 | 113.5 | 4.5 | 25.8 | 5.6 | 5.6 |
ROA ROA% | -15.2 | -1.1 | -16.0 | -14.8 | -45.1 | -23.7 | 1,194.4 | 96.9 | 4.1 | 23.6 | 5.3 | 5.3 |
| 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 | 8 | 11 | 25 | 15 | 10 | 5 | 33 | 18 | 27 | 21 | 15 | 20 |
Price To Earnings Price To Earnings | 0.4 | 1.3 | 46.1 | 4.7 | 14.2 | 16.8 | ||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | |||||
Price To Book Price To Book | -0.8 | -1.0 | -0.6 | -0.2 | -0.1 | -0.1 | -19.8 | 1.5 | 2.1 | 1.2 | 0.8 | 1.1 |
EV To EBITDA EV To EBITDA | 13.0 | 36.5 | -0.9 | -0.7 | -0.2 | -2.8 | 195.7 | -34.5 | -20.0 | -19.8 | -16.2 | -23.6 |
GPM GPM% | 16.9 | 12.9 | 5.6 | 5.0 | 5.6 | 6.5 | 17.0 | |||||
OPM OPM% | 4.9 | 1.6 | -6.6 | -6.3 | -21.7 | -25.0 | 0.2 | |||||
NPM NPM% | -12.5 | -0.8 | -8.0 | -7.8 | -24.0 | -26.9 | 74.6 | |||||
ROCE ROCE% | 6.3 | 1.3 | 65.3 | 34.0 | 42.6 | 83.8 | 1,426.7 | 104.6 | 4.5 | 25.5 | 5.5 | 5.5 |
ROE ROE% | 320.3 | 23.3 | 69.4 | 36.6 | 42.9 | 28.4 | -4,618.7 | 113.5 | 4.5 | 25.8 | 5.6 | 5.6 |
ROA ROA% | -15.2 | -1.1 | -16.0 | -14.8 | -45.1 | -23.7 | 1,194.4 | 96.9 | 4.1 | 23.6 | 5.3 | 5.3 |
Documents — Modern Steels Ltd