| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 68 | 79 | 72 | 74 | 79 | 87 | 78 | 86 | 84 | 91 | 94 | |
Growth YoY Revenue Growth YoY% | -3.8 | 0.9 | 26.1 | 20.3 | 6.0 | 16.8 | 9.5 | 8.4 | 15.5 | 6.0 | 4.5 | 20.9 |
| 60 | 56 | 66 | 61 | 62 | 68 | 74 | 67 | 71 | 71 | 74 | 80 | |
| 10 | 12 | 13 | 11 | 12 | 11 | 13 | 10 | 14 | 13 | 17 | 14 | |
OPM OPM% | 14.9 | 17.5 | 16.7 | 15.1 | 16.0 | 14.5 | 14.9 | 13.2 | 16.8 | 14.9 | 18.4 | 14.7 |
| 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 3 |
PBT PBTCr | 7 | 8 | 10 | 9 | 8 | 8 | 10 | 7 | 10 | 9 | 13 | 11 |
| 2 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 3 | 2 | |
| 6 | 7 | 8 | 7 | 6 | 7 | 7 | 6 | 7 | 7 | 10 | 8 | |
Growth YoY PAT Growth YoY% | -32.3 | -5.7 | 92.4 | 244.3 | 15.9 | -3.2 | -9.4 | -20.3 | 14.2 | 6.7 | 45.6 | 49.9 |
NPM NPM% | 8.0 | 10.1 | 9.8 | 9.8 | 8.7 | 8.4 | 8.2 | 7.2 | 8.6 | 8.4 | 11.3 | 8.9 |
| 3.2 | 4.0 | 4.5 | 4.0 | 3.8 | 3.8 | 4.1 | 3.2 | 4.3 | 4.1 | 6.0 | 4.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 70 | 68 | 79 | 72 | 74 | 79 | 87 | 78 | 86 | 84 | 91 | 94 | |
Growth YoY Revenue Growth YoY% | -3.8 | 0.9 | 26.1 | 20.3 | 6.0 | 16.8 | 9.5 | 8.4 | 15.5 | 6.0 | 4.5 | 20.9 |
| 60 | 56 | 66 | 61 | 62 | 68 | 74 | 67 | 71 | 71 | 74 | 80 | |
| 10 | 12 | 13 | 11 | 12 | 11 | 13 | 10 | 14 | 13 | 17 | 14 | |
OPM OPM% | 14.9 | 17.5 | 16.7 | 15.1 | 16.0 | 14.5 | 14.9 | 13.2 | 16.8 | 14.9 | 18.4 | 14.7 |
| 1 | 1 | 1 | 3 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 3 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 3 |
PBT PBTCr | 7 | 8 | 10 | 9 | 8 | 8 | 10 | 7 | 10 | 9 | 13 | 11 |
| 2 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | 3 | 2 | 3 | 2 | |
| 6 | 7 | 8 | 7 | 6 | 7 | 7 | 6 | 7 | 7 | 10 | 8 | |
Growth YoY PAT Growth YoY% | -32.3 | -5.7 | 92.4 | 244.3 | 15.9 | -3.2 | -9.4 | -20.3 | 14.2 | 6.7 | 45.6 | 49.9 |
NPM NPM% | 8.0 | 10.1 | 9.8 | 9.8 | 8.7 | 8.4 | 8.2 | 7.2 | 8.6 | 8.4 | 11.3 | 8.9 |
| 3.2 | 4.0 | 4.5 | 4.0 | 3.8 | 3.8 | 4.1 | 3.2 | 4.3 | 4.1 | 6.0 | 4.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 143 | 132 | 162 | 191 | 195 | 156 | 221 | 268 | 277 | 312 | 338 | 354 |
Growth Revenue Growth% | 1.0 | -7.4 | 22.8 | 18.2 | 2.0 | -20.1 | 41.5 | 21.3 | 3.3 | 12.7 | 8.4 | 11.4 |
| 131 | 121 | 143 | 164 | 167 | 131 | 186 | 222 | 235 | 265 | 284 | 297 | |
| 11 | 11 | 19 | 28 | 28 | 25 | 34 | 46 | 41 | 47 | 54 | 57 | |
OPM OPM% | 7.8 | 8.0 | 11.5 | 14.4 | 14.5 | 15.7 | 15.5 | 17.1 | 15.0 | 15.1 | 16.1 | 16.2 |
| 2 | 0 | 2 | 1 | -1 | -1 | 3 | 1 | 4 | 5 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 7 | 8 | 8 | 5 | 5 | 7 | 7 | 8 | 7 | 8 |
Depreciation DepreciationCr | 5 | 5 | 6 | 6 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 |
PBT PBTCr | 0 | -1 | 8 | 14 | 12 | 11 | 25 | 32 | 28 | 35 | 40 | 43 |
| 1 | 3 | 4 | 5 | 4 | 3 | 5 | 6 | 6 | 8 | 9 | 10 | |
PAT PATCr | -1 | -3 | 5 | 9 | 8 | 8 | 20 | 26 | 22 | 27 | 30 | 33 |
Growth PAT Growth% | -107.8 | -371.3 | 237.9 | 106.1 | -17.9 | 5.5 | 147.2 | 31.3 | -15.0 | 21.9 | 11.6 | 28.6 |
NPM NPM% | -0.5 | -2.5 | 2.8 | 4.9 | 3.9 | 5.2 | 9.1 | 9.8 | 8.1 | 8.7 | 9.0 | 9.3 |
| 0.4 | -0.7 | 26.6 | 5.4 | 4.4 | 4.7 | 11.6 | 15.2 | 12.9 | 15.7 | 17.6 | 19.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 143 | 132 | 162 | 191 | 195 | 156 | 221 | 268 | 277 | 312 | 338 | 354 |
Growth Revenue Growth% | 1.0 | -7.4 | 22.8 | 18.2 | 2.0 | -20.1 | 41.5 | 21.3 | 3.3 | 12.7 | 8.4 | 11.4 |
| 131 | 121 | 143 | 164 | 167 | 131 | 186 | 222 | 235 | 265 | 284 | 297 | |
| 11 | 11 | 19 | 28 | 28 | 25 | 34 | 46 | 41 | 47 | 54 | 57 | |
OPM OPM% | 7.8 | 8.0 | 11.5 | 14.4 | 14.5 | 15.7 | 15.5 | 17.1 | 15.0 | 15.1 | 16.1 | 16.2 |
| 2 | 0 | 2 | 1 | -1 | -1 | 3 | 1 | 4 | 5 | 3 | 3 | |
Interest Expense Interest ExpenseCr | 8 | 6 | 7 | 8 | 8 | 5 | 5 | 7 | 7 | 8 | 7 | 8 |
Depreciation DepreciationCr | 5 | 5 | 6 | 6 | 8 | 8 | 8 | 8 | 10 | 10 | 10 | 10 |
PBT PBTCr | 0 | -1 | 8 | 14 | 12 | 11 | 25 | 32 | 28 | 35 | 40 | 43 |
| 1 | 3 | 4 | 5 | 4 | 3 | 5 | 6 | 6 | 8 | 9 | 10 | |
PAT PATCr | -1 | -3 | 5 | 9 | 8 | 8 | 20 | 26 | 22 | 27 | 30 | 33 |
Growth PAT Growth% | -107.8 | -371.3 | 237.9 | 106.1 | -17.9 | 5.5 | 147.2 | 31.3 | -15.0 | 21.9 | 11.6 | 28.6 |
NPM NPM% | -0.5 | -2.5 | 2.8 | 4.9 | 3.9 | 5.2 | 9.1 | 9.8 | 8.1 | 8.7 | 9.0 | 9.3 |
| 0.4 | -0.7 | 26.6 | 5.4 | 4.4 | 4.7 | 11.6 | 15.2 | 12.9 | 15.7 | 17.6 | 19.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 20 | 20 | 22 | 30 | 32 | 40 | 58 | 77 | 97 | 120 | 147 |
| 85 | 98 | 82 | 95 | 90 | 69 | 89 | 90 | 102 | 107 | 130 | |
| 30 | 32 | 43 | 38 | 26 | 28 | 30 | 25 | 24 | 24 | 25 | |
| 156 | 168 | 164 | 180 | 165 | 155 | 194 | 209 | 240 | 267 | 320 | |
| 87 | 92 | 92 | 102 | 88 | 89 | 114 | 121 | 142 | 160 | 197 | |
| 69 | 76 | 72 | 78 | 77 | 66 | 80 | 88 | 98 | 108 | 123 | |
| 156 | 168 | 164 | 180 | 165 | 155 | 194 | 209 | 240 | 267 | 320 |
| 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 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
Reserves ReservesCr | 20 | 20 | 22 | 30 | 32 | 40 | 58 | 77 | 97 | 120 | 147 |
| 85 | 98 | 82 | 95 | 90 | 69 | 89 | 90 | 102 | 107 | 130 | |
| 30 | 32 | 43 | 38 | 26 | 28 | 30 | 25 | 24 | 24 | 25 | |
| 156 | 168 | 164 | 180 | 165 | 155 | 194 | 209 | 240 | 267 | 320 | |
| 87 | 92 | 92 | 102 | 88 | 89 | 114 | 121 | 142 | 160 | 197 | |
| 69 | 76 | 72 | 78 | 77 | 66 | 80 | 88 | 98 | 108 | 123 | |
| 156 | 168 | 164 | 180 | 165 | 155 | 194 | 209 | 240 | 267 | 320 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 12 | 14 | 19 | 35 | 25 | 12 | 37 | 32 | 33 | 32 | |
| -12 | -13 | -3 | -12 | -8 | -1 | -21 | -19 | -18 | -19 | -23 | |
| 4 | 1 | -12 | -5 | -29 | -23 | 9 | -20 | -10 | -14 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -2 | 2 | -2 | 0 | 1 | -2 | 3 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 10 | 12 | 10 | 7 | 26 | 24 | -8 | 18 | 13 | 13 | 9 |
CFO To PAT CFO To PAT% | -1,444.8 | -366.0 | 300.9 | 202.2 | 454.4 | 312.0 | 61.2 | 140.2 | 141.7 | 122.2 | 107.0 |
CFO To EBITDA CFO To EBITDA% | 91.0 | 113.7 | 73.1 | 68.4 | 122.8 | 102.9 | 35.6 | 80.1 | 76.1 | 70.5 | 59.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 10 | 12 | 14 | 19 | 35 | 25 | 12 | 37 | 32 | 33 | 32 | |
| -12 | -13 | -3 | -12 | -8 | -1 | -21 | -19 | -18 | -19 | -23 | |
| 4 | 1 | -12 | -5 | -29 | -23 | 9 | -20 | -10 | -14 | -8 | |
Net Cash Flow Net Cash FlowCr | 1 | 0 | -2 | 2 | -2 | 0 | 1 | -2 | 3 | 0 | 1 |
Free Cash Flow Free Cash FlowCr | 10 | 12 | 10 | 7 | 26 | 24 | -8 | 18 | 13 | 13 | 9 |
CFO To PAT CFO To PAT% | -1,444.8 | -366.0 | 300.9 | 202.2 | 454.4 | 312.0 | 61.2 | 140.2 | 141.7 | 122.2 | 107.0 |
CFO To EBITDA CFO To EBITDA% | 91.0 | 113.7 | 73.1 | 68.4 | 122.8 | 102.9 | 35.6 | 80.1 | 76.1 | 70.5 | 59.9 |
| 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 | 85 | 114 | 158 | 121 | 70 | 61 | 157 | 299 | 371 | 407 | 631 | 897 |
Price To Earnings Price To Earnings | 114.0 | 98.5 | 35.0 | 12.9 | 9.1 | 7.6 | 7.8 | 11.4 | 16.7 | 15.0 | 20.8 | 27.1 |
Price To Sales Price To Sales | 0.6 | 0.9 | 1.0 | 0.6 | 0.4 | 0.4 | 0.7 | 1.1 | 1.3 | 1.3 | 1.9 | 2.5 |
Price To Book Price To Book | 2.3 | 3.0 | 4.0 | 2.6 | 1.4 | 1.1 | 2.1 | 3.2 | 3.3 | 3.0 | 3.8 | 5.5 |
EV To EBITDA EV To EBITDA | 14.8 | 18.4 | 12.8 | 7.3 | 4.9 | 5.0 | 6.8 | 8.0 | 10.6 | 10.0 | 12.9 | 16.2 |
GPM GPM% | 33.7 | 34.5 | 36.7 | 36.1 | 35.9 | 37.7 | 33.0 | 34.5 | 33.5 | 33.0 | 34.1 | 34.1 |
OPM OPM% | 7.8 | 8.0 | 11.5 | 14.4 | 14.5 | 15.7 | 15.5 | 17.1 | 15.0 | 15.1 | 16.1 | 16.2 |
NPM NPM% | -0.5 | -2.5 | 2.8 | 4.9 | 3.9 | 5.2 | 9.1 | 9.8 | 8.1 | 8.7 | 9.0 | 9.3 |
ROCE ROCE% | 6.8 | 4.7 | 12.4 | 16.9 | 16.0 | 12.9 | 19.1 | 23.3 | 19.0 | 20.5 | 19.6 | 19.6 |
ROE ROE% | -1.9 | -8.8 | 11.5 | 19.9 | 15.6 | 14.0 | 26.6 | 27.8 | 19.6 | 19.8 | 18.5 | 18.5 |
ROA ROA% | -0.5 | -2.0 | 2.8 | 5.2 | 4.7 | 5.2 | 10.3 | 12.6 | 9.3 | 10.2 | 9.5 | 9.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 85 | 114 | 158 | 121 | 70 | 61 | 157 | 299 | 371 | 407 | 631 | 897 |
Price To Earnings Price To Earnings | 114.0 | 98.5 | 35.0 | 12.9 | 9.1 | 7.6 | 7.8 | 11.4 | 16.7 | 15.0 | 20.8 | 27.1 |
Price To Sales Price To Sales | 0.6 | 0.9 | 1.0 | 0.6 | 0.4 | 0.4 | 0.7 | 1.1 | 1.3 | 1.3 | 1.9 | 2.5 |
Price To Book Price To Book | 2.3 | 3.0 | 4.0 | 2.6 | 1.4 | 1.1 | 2.1 | 3.2 | 3.3 | 3.0 | 3.8 | 5.5 |
EV To EBITDA EV To EBITDA | 14.8 | 18.4 | 12.8 | 7.3 | 4.9 | 5.0 | 6.8 | 8.0 | 10.6 | 10.0 | 12.9 | 16.2 |
GPM GPM% | 33.7 | 34.5 | 36.7 | 36.1 | 35.9 | 37.7 | 33.0 | 34.5 | 33.5 | 33.0 | 34.1 | 34.1 |
OPM OPM% | 7.8 | 8.0 | 11.5 | 14.4 | 14.5 | 15.7 | 15.5 | 17.1 | 15.0 | 15.1 | 16.1 | 16.2 |
NPM NPM% | -0.5 | -2.5 | 2.8 | 4.9 | 3.9 | 5.2 | 9.1 | 9.8 | 8.1 | 8.7 | 9.0 | 9.3 |
ROCE ROCE% | 6.8 | 4.7 | 12.4 | 16.9 | 16.0 | 12.9 | 19.1 | 23.3 | 19.0 | 20.5 | 19.6 | 19.6 |
ROE ROE% | -1.9 | -8.8 | 11.5 | 19.9 | 15.6 | 14.0 | 26.6 | 27.8 | 19.6 | 19.8 | 18.5 | 18.5 |
ROA ROA% | -0.5 | -2.0 | 2.8 | 5.2 | 4.7 | 5.2 | 10.3 | 12.6 | 9.3 | 10.2 | 9.5 | 9.5 |
Documents — Pradeep Metals Ltd