| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 119 | 103 | 99 | 98 | 99 | 95 | 91 | 88 | 93 | 98 | 106 | 94 | |
Growth YoY Revenue Growth YoY% | 10.2 | -11.4 | -24.2 | -8.6 | -16.9 | -7.7 | -7.4 | -10.8 | -6.5 | 3.6 | 16.2 | 7.3 |
| 115 | 101 | 93 | 93 | 94 | 90 | 91 | 88 | 89 | 94 | 102 | 86 | |
| 4 | 2 | 6 | 5 | 5 | 5 | 0 | 0 | 3 | 4 | 4 | 8 | |
OPM OPM% | 3.3 | 1.8 | 5.7 | 5.4 | 5.0 | 5.5 | 0.1 | -0.2 | 3.4 | 4.5 | 3.5 | 8.7 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 0 | 3 | 3 | 2 | 2 | -3 | -3 | 1 | 2 | 1 | 6 |
| 0 | 0 | 1 | 1 | 1 | 1 | -1 | -1 | 0 | 0 | 3 | 1 | |
| 1 | 0 | 2 | 2 | 2 | 2 | -2 | -2 | 1 | 1 | -2 | 4 | |
Growth YoY PAT Growth YoY% | 120.3 | 94.7 | 125.9 | 1,369.2 | 150.7 | 618.8 | -183.2 | -200.5 | -69.1 | -25.9 | -4.4 | 326.0 |
NPM NPM% | 0.6 | -0.3 | 2.5 | 1.9 | 1.8 | 1.8 | -2.2 | -2.2 | 0.6 | 1.3 | -2.0 | 4.6 |
| 0.4 | -0.2 | 1.3 | 1.0 | 0.9 | 0.9 | -1.1 | -1.0 | 0.3 | 0.6 | -1.1 | 2.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 119 | 103 | 99 | 98 | 99 | 95 | 91 | 88 | 93 | 98 | 106 | 94 | |
Growth YoY Revenue Growth YoY% | 10.2 | -11.4 | -24.2 | -8.6 | -16.9 | -7.7 | -7.4 | -10.8 | -6.5 | 3.6 | 16.2 | 7.3 |
| 115 | 101 | 93 | 93 | 94 | 90 | 91 | 88 | 89 | 94 | 102 | 86 | |
| 4 | 2 | 6 | 5 | 5 | 5 | 0 | 0 | 3 | 4 | 4 | 8 | |
OPM OPM% | 3.3 | 1.8 | 5.7 | 5.4 | 5.0 | 5.5 | 0.1 | -0.2 | 3.4 | 4.5 | 3.5 | 8.7 |
| 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 1 | 0 | 3 | 3 | 2 | 2 | -3 | -3 | 1 | 2 | 1 | 6 |
| 0 | 0 | 1 | 1 | 1 | 1 | -1 | -1 | 0 | 0 | 3 | 1 | |
| 1 | 0 | 2 | 2 | 2 | 2 | -2 | -2 | 1 | 1 | -2 | 4 | |
Growth YoY PAT Growth YoY% | 120.3 | 94.7 | 125.9 | 1,369.2 | 150.7 | 618.8 | -183.2 | -200.5 | -69.1 | -25.9 | -4.4 | 326.0 |
NPM NPM% | 0.6 | -0.3 | 2.5 | 1.9 | 1.8 | 1.8 | -2.2 | -2.2 | 0.6 | 1.3 | -2.0 | 4.6 |
| 0.4 | -0.2 | 1.3 | 1.0 | 0.9 | 0.9 | -1.1 | -1.0 | 0.3 | 0.6 | -1.1 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 290 | 329 | 396 | 453 | 330 | 339 | 574 | 489 | 428 | 383 | 384 | 391 |
Growth Revenue Growth% | -25.7 | 13.5 | 20.2 | 14.4 | -27.1 | 2.6 | 69.2 | -14.8 | -12.5 | -10.4 | 0.3 | 4.9 |
| 292 | 312 | 379 | 430 | 327 | 316 | 498 | 473 | 412 | 368 | 373 | 371 | |
| -2 | 18 | 17 | 23 | 4 | 23 | 76 | 16 | 16 | 16 | 11 | 20 | |
OPM OPM% | -0.6 | 5.4 | 4.2 | 5.0 | 1.2 | 6.8 | 13.3 | 3.2 | 3.7 | 4.0 | 2.9 | 5.0 |
| 3 | 4 | 5 | 2 | 2 | 4 | 4 | 1 | 4 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 11 | 14 | 13 | 14 | 14 | 10 | 6 | 7 | 8 | 6 | 5 | 5 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 |
PBT PBTCr | -19 | 0 | 0 | 4 | -15 | 10 | 67 | 2 | 4 | 5 | 1 | 9 |
| -6 | 0 | 0 | 1 | 17 | 0 | 8 | 1 | 1 | 1 | 3 | 5 | |
PAT PATCr | -13 | 0 | 1 | 3 | -32 | 10 | 59 | 1 | 3 | 3 | -2 | 4 |
Growth PAT Growth% | -256.7 | 102.3 | 86.0 | 367.6 | -1,359.0 | 130.4 | 497.2 | -97.7 | 115.4 | 12.0 | -168.1 | 884.3 |
NPM NPM% | -4.3 | 0.1 | 0.1 | 0.6 | -9.8 | 2.9 | 10.2 | 0.3 | 0.7 | 0.9 | -0.6 | 1.0 |
| -6.6 | 0.1 | 0.3 | 1.3 | -16.9 | 5.1 | 30.7 | 0.7 | 1.6 | 1.7 | -1.2 | 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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 290 | 329 | 396 | 453 | 330 | 339 | 574 | 489 | 428 | 383 | 384 | 391 |
Growth Revenue Growth% | -25.7 | 13.5 | 20.2 | 14.4 | -27.1 | 2.6 | 69.2 | -14.8 | -12.5 | -10.4 | 0.3 | 4.9 |
| 292 | 312 | 379 | 430 | 327 | 316 | 498 | 473 | 412 | 368 | 373 | 371 | |
| -2 | 18 | 17 | 23 | 4 | 23 | 76 | 16 | 16 | 16 | 11 | 20 | |
OPM OPM% | -0.6 | 5.4 | 4.2 | 5.0 | 1.2 | 6.8 | 13.3 | 3.2 | 3.7 | 4.0 | 2.9 | 5.0 |
| 3 | 4 | 5 | 2 | 2 | 4 | 4 | 1 | 4 | 3 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 11 | 14 | 13 | 14 | 14 | 10 | 6 | 7 | 8 | 6 | 5 | 5 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 8 | 7 | 8 | 8 | 8 | 8 | 8 | 8 |
PBT PBTCr | -19 | 0 | 0 | 4 | -15 | 10 | 67 | 2 | 4 | 5 | 1 | 9 |
| -6 | 0 | 0 | 1 | 17 | 0 | 8 | 1 | 1 | 1 | 3 | 5 | |
PAT PATCr | -13 | 0 | 1 | 3 | -32 | 10 | 59 | 1 | 3 | 3 | -2 | 4 |
Growth PAT Growth% | -256.7 | 102.3 | 86.0 | 367.6 | -1,359.0 | 130.4 | 497.2 | -97.7 | 115.4 | 12.0 | -168.1 | 884.3 |
NPM NPM% | -4.3 | 0.1 | 0.1 | 0.6 | -9.8 | 2.9 | 10.2 | 0.3 | 0.7 | 0.9 | -0.6 | 1.0 |
| -6.6 | 0.1 | 0.3 | 1.3 | -16.9 | 5.1 | 30.7 | 0.7 | 1.6 | 1.7 | -1.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Reserves ReservesCr | 102 | 102 | 102 | 104 | 73 | 83 | 141 | 135 | 138 | 141 | 132 |
| 147 | 180 | 171 | 150 | 152 | 166 | 130 | 133 | 69 | 74 | 67 | |
| 0 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | |
| 269 | 311 | 301 | 282 | 253 | 277 | 299 | 295 | 234 | 242 | 224 | |
| 141 | 189 | 187 | 172 | 167 | 198 | 221 | 216 | 166 | 180 | 171 | |
| 128 | 122 | 114 | 110 | 86 | 79 | 78 | 79 | 69 | 62 | 54 | |
| 269 | 311 | 301 | 282 | 253 | 277 | 299 | 295 | 234 | 242 | 224 |
| 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 | 102 | 102 | 102 | 104 | 73 | 83 | 141 | 135 | 138 | 141 | 132 |
| 147 | 180 | 171 | 150 | 152 | 166 | 130 | 133 | 69 | 74 | 67 | |
| 0 | 9 | 9 | 9 | 9 | 9 | 9 | 8 | 8 | 7 | 7 | |
| 269 | 311 | 301 | 282 | 253 | 277 | 299 | 295 | 234 | 242 | 224 | |
| 141 | 189 | 187 | 172 | 167 | 198 | 221 | 216 | 166 | 180 | 171 | |
| 128 | 122 | 114 | 110 | 86 | 79 | 78 | 79 | 69 | 62 | 54 | |
| 269 | 311 | 301 | 282 | 253 | 277 | 299 | 295 | 234 | 242 | 224 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 14 | 14 | 7 | 29 | 38 | -30 | 40 | -5 | 29 | |
| 1 | 1 | -1 | 0 | 3 | 0 | -3 | -6 | 5 | 1 | -3 | |
| -6 | -6 | -14 | -14 | -10 | -28 | -32 | 34 | -45 | 4 | -26 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 0 | 0 | 0 | 1 | 2 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 5 | 11 | 13 | 7 | 31 | 35 | -37 | 38 | -5 | 25 |
CFO To PAT CFO To PAT% | -27.4 | 1,938.9 | 2,549.8 | 560.1 | -21.8 | 298.1 | 64.6 | -2,183.3 | 1,337.0 | -151.8 | -1,261.8 |
CFO To EBITDA CFO To EBITDA% | -185.7 | 31.8 | 84.5 | 62.7 | 179.6 | 126.6 | 49.8 | -193.7 | 252.7 | -32.5 | 256.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3 | 6 | 14 | 14 | 7 | 29 | 38 | -30 | 40 | -5 | 29 | |
| 1 | 1 | -1 | 0 | 3 | 0 | -3 | -6 | 5 | 1 | -3 | |
| -6 | -6 | -14 | -14 | -10 | -28 | -32 | 34 | -45 | 4 | -26 | |
Net Cash Flow Net Cash FlowCr | -1 | 1 | 0 | 0 | 0 | 1 | 2 | -3 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 3 | 5 | 11 | 13 | 7 | 31 | 35 | -37 | 38 | -5 | 25 |
CFO To PAT CFO To PAT% | -27.4 | 1,938.9 | 2,549.8 | 560.1 | -21.8 | 298.1 | 64.6 | -2,183.3 | 1,337.0 | -151.8 | -1,261.8 |
CFO To EBITDA CFO To EBITDA% | -185.7 | 31.8 | 84.5 | 62.7 | 179.6 | 126.6 | 49.8 | -193.7 | 252.7 | -32.5 | 256.2 |
| 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 | 34 | 68 | 71 | 74 | 30 | 61 | 283 | 261 | 277 | 259 | 545 | 570 |
Price To Earnings Price To Earnings | 236.0 | 128.6 | 29.0 | 6.2 | 4.8 | 189.9 | 93.0 | 78.0 | 143.1 | |||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.7 | 0.7 | 1.4 | 1.5 |
Price To Book Price To Book | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | 1.8 | 1.7 | 1.8 | 1.6 | 3.6 | 3.8 |
EV To EBITDA EV To EBITDA | -48.8 | 7.3 | 8.2 | 6.0 | 24.9 | 4.7 | 4.0 | 21.2 | 20.0 | 19.9 | 52.0 | 31.1 |
GPM GPM% | 8.1 | 12.3 | 11.0 | 10.9 | 8.7 | 13.3 | 19.1 | 10.1 | 10.3 | 12.1 | 10.8 | 10.8 |
OPM OPM% | -0.6 | 5.4 | 4.2 | 5.0 | 1.2 | 6.8 | 13.3 | 3.2 | 3.7 | 4.0 | 2.9 | 5.0 |
NPM NPM% | -4.3 | 0.1 | 0.1 | 0.6 | -9.8 | 2.9 | 10.2 | 0.3 | 0.7 | 0.9 | -0.6 | 1.0 |
ROCE ROCE% | -4.0 | 7.2 | 7.0 | 9.0 | -1.0 | 12.8 | 38.5 | 3.9 | 6.0 | 4.8 | 3.3 | 3.3 |
ROE ROE% | -10.4 | 0.2 | 0.5 | 2.1 | -35.1 | 9.7 | 36.6 | 0.9 | 1.9 | 2.1 | -1.5 | -1.5 |
ROA ROA% | -4.7 | 0.1 | 0.2 | 0.9 | -12.8 | 3.5 | 19.6 | 0.5 | 1.3 | 1.4 | -1.0 | -1.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 34 | 68 | 71 | 74 | 30 | 61 | 283 | 261 | 277 | 259 | 545 | 570 |
Price To Earnings Price To Earnings | 236.0 | 128.6 | 29.0 | 6.2 | 4.8 | 189.9 | 93.0 | 78.0 | 143.1 | |||
Price To Sales Price To Sales | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.7 | 0.7 | 1.4 | 1.5 |
Price To Book Price To Book | 0.3 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | 1.8 | 1.7 | 1.8 | 1.6 | 3.6 | 3.8 |
EV To EBITDA EV To EBITDA | -48.8 | 7.3 | 8.2 | 6.0 | 24.9 | 4.7 | 4.0 | 21.2 | 20.0 | 19.9 | 52.0 | 31.1 |
GPM GPM% | 8.1 | 12.3 | 11.0 | 10.9 | 8.7 | 13.3 | 19.1 | 10.1 | 10.3 | 12.1 | 10.8 | 10.8 |
OPM OPM% | -0.6 | 5.4 | 4.2 | 5.0 | 1.2 | 6.8 | 13.3 | 3.2 | 3.7 | 4.0 | 2.9 | 5.0 |
NPM NPM% | -4.3 | 0.1 | 0.1 | 0.6 | -9.8 | 2.9 | 10.2 | 0.3 | 0.7 | 0.9 | -0.6 | 1.0 |
ROCE ROCE% | -4.0 | 7.2 | 7.0 | 9.0 | -1.0 | 12.8 | 38.5 | 3.9 | 6.0 | 4.8 | 3.3 | 3.3 |
ROE ROE% | -10.4 | 0.2 | 0.5 | 2.1 | -35.1 | 9.7 | 36.6 | 0.9 | 1.9 | 2.1 | -1.5 | -1.5 |
ROA ROA% | -4.7 | 0.1 | 0.2 | 0.9 | -12.8 | 3.5 | 19.6 | 0.5 | 1.3 | 1.4 | -1.0 | -1.0 |
Documents — Panchmahal Steel Ltd