| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 127 | 101 | 118 | 128 | 121 | 104 | 150 | 155 | 156 | 160 | 244 | 193 | |
Growth YoY Revenue Growth YoY% | -35.1 | -41.4 | -29.0 | -12.8 | -4.2 | 3.2 | 26.4 | 21.6 | 28.7 | 53.2 | 63.4 | 24.6 |
| 121 | 95 | 114 | 122 | 116 | 101 | 142 | 149 | 150 | 154 | 235 | 186 | |
| 6 | 6 | 4 | 6 | 5 | 3 | 8 | 6 | 6 | 6 | 10 | 8 | |
OPM OPM% | 4.4 | 6.0 | 3.3 | 4.7 | 4.2 | 2.9 | 5.3 | 3.9 | 4.0 | 4.0 | 4.0 | 3.9 |
| 1 | 0 | 20 | 0 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 1 | 2 |
PBT PBTCr | 1 | 1 | 20 | 3 | 7 | 1 | 4 | 2 | 2 | 2 | 7 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 20 | 3 | 7 | 1 | 4 | 2 | 2 | 2 | 7 | 3 | |
Growth YoY PAT Growth YoY% | -55.7 | -73.8 | -74.9 | 50.3 | 746.3 | -32.9 | -81.1 | -29.7 | -76.5 | 260.4 | 96.0 | 84.1 |
NPM NPM% | 0.7 | 0.8 | 17.0 | 2.1 | 5.7 | 0.5 | 2.5 | 1.2 | 1.0 | 1.2 | 3.0 | 1.8 |
| 0.3 | 0.3 | 2.4 | 0.3 | 0.8 | 0.1 | 0.5 | 0.2 | 0.2 | 0.2 | 0.9 | 0.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 127 | 101 | 118 | 128 | 121 | 104 | 150 | 155 | 156 | 160 | 244 | 193 | |
Growth YoY Revenue Growth YoY% | -35.1 | -41.4 | -29.0 | -12.8 | -4.2 | 3.2 | 26.4 | 21.6 | 28.7 | 53.2 | 63.4 | 24.6 |
| 121 | 95 | 114 | 122 | 116 | 101 | 142 | 149 | 150 | 154 | 235 | 186 | |
| 6 | 6 | 4 | 6 | 5 | 3 | 8 | 6 | 6 | 6 | 10 | 8 | |
OPM OPM% | 4.4 | 6.0 | 3.3 | 4.7 | 4.2 | 2.9 | 5.3 | 3.9 | 4.0 | 4.0 | 4.0 | 3.9 |
| 1 | 0 | 20 | 0 | 5 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 1 | 2 |
PBT PBTCr | 1 | 1 | 20 | 3 | 7 | 1 | 4 | 2 | 2 | 2 | 7 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 20 | 3 | 7 | 1 | 4 | 2 | 2 | 2 | 7 | 3 | |
Growth YoY PAT Growth YoY% | -55.7 | -73.8 | -74.9 | 50.3 | 746.3 | -32.9 | -81.1 | -29.7 | -76.5 | 260.4 | 96.0 | 84.1 |
NPM NPM% | 0.7 | 0.8 | 17.0 | 2.1 | 5.7 | 0.5 | 2.5 | 1.2 | 1.0 | 1.2 | 3.0 | 1.8 |
| 0.3 | 0.3 | 2.4 | 0.3 | 0.8 | 0.1 | 0.5 | 0.2 | 0.2 | 0.2 | 0.9 | 0.4 |
| 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 | 597 | 382 | 350 | 350 | 38 | 427 | 543 | 727 | 493 | 504 | 716 | 754 |
Growth Revenue Growth% | -10.7 | -36.1 | -8.3 | 0.1 | -89.3 | 1,038.4 | 27.0 | 33.9 | -32.2 | 2.4 | 42.0 | 42.1 |
| 648 | 409 | 360 | 399 | 115 | 414 | 515 | 695 | 472 | 481 | 688 | 724 | |
| -50 | -27 | -10 | -48 | -77 | 13 | 28 | 32 | 21 | 23 | 28 | 30 | |
OPM OPM% | -8.4 | -7.0 | -3.0 | -13.8 | -206.3 | 3.1 | 5.2 | 4.4 | 4.2 | 4.6 | 4.0 | 4.0 |
| 1 | 4 | -73 | -27 | 62 | 201 | -38 | 76 | 23 | 6 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 14 | 0 | 2 | 7 | 13 | 12 | 12 | 6 | 7 | 8 |
Depreciation DepreciationCr | 24 | 23 | 19 | 8 | 9 | 16 | 13 | 8 | 9 | 10 | 9 | 8 |
PBT PBTCr | -91 | -63 | -116 | -83 | -26 | 190 | -36 | 87 | 24 | 14 | 13 | 14 |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -91 | -63 | -118 | -83 | -26 | 190 | -36 | 87 | 24 | 14 | 13 | 14 |
Growth PAT Growth% | -10.5 | 30.5 | -86.7 | 29.5 | 69.2 | 842.0 | -119.2 | 339.0 | -73.0 | -40.7 | -7.8 | 9.9 |
NPM NPM% | -15.2 | -16.6 | -33.8 | -23.8 | -68.3 | 44.5 | -6.7 | 12.0 | 4.8 | 2.8 | 1.8 | 1.9 |
| -29.1 | -20.2 | -37.8 | -26.6 | -8.2 | 60.7 | -11.7 | 27.9 | 2.8 | 1.6 | 1.5 | 1.7 |
| 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 | 597 | 382 | 350 | 350 | 38 | 427 | 543 | 727 | 493 | 504 | 716 | 754 |
Growth Revenue Growth% | -10.7 | -36.1 | -8.3 | 0.1 | -89.3 | 1,038.4 | 27.0 | 33.9 | -32.2 | 2.4 | 42.0 | 42.1 |
| 648 | 409 | 360 | 399 | 115 | 414 | 515 | 695 | 472 | 481 | 688 | 724 | |
| -50 | -27 | -10 | -48 | -77 | 13 | 28 | 32 | 21 | 23 | 28 | 30 | |
OPM OPM% | -8.4 | -7.0 | -3.0 | -13.8 | -206.3 | 3.1 | 5.2 | 4.4 | 4.2 | 4.6 | 4.0 | 4.0 |
| 1 | 4 | -73 | -27 | 62 | 201 | -38 | 76 | 23 | 6 | 0 | 1 | |
Interest Expense Interest ExpenseCr | 18 | 17 | 14 | 0 | 2 | 7 | 13 | 12 | 12 | 6 | 7 | 8 |
Depreciation DepreciationCr | 24 | 23 | 19 | 8 | 9 | 16 | 13 | 8 | 9 | 10 | 9 | 8 |
PBT PBTCr | -91 | -63 | -116 | -83 | -26 | 190 | -36 | 87 | 24 | 14 | 13 | 14 |
| 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -91 | -63 | -118 | -83 | -26 | 190 | -36 | 87 | 24 | 14 | 13 | 14 |
Growth PAT Growth% | -10.5 | 30.5 | -86.7 | 29.5 | 69.2 | 842.0 | -119.2 | 339.0 | -73.0 | -40.7 | -7.8 | 9.9 |
NPM NPM% | -15.2 | -16.6 | -33.8 | -23.8 | -68.3 | 44.5 | -6.7 | 12.0 | 4.8 | 2.8 | 1.8 | 1.9 |
| -29.1 | -20.2 | -37.8 | -26.6 | -8.2 | 60.7 | -11.7 | 27.9 | 2.8 | 1.6 | 1.5 | 1.7 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 85 | 86 | 86 |
Reserves ReservesCr | -180 | -243 | -362 | -445 | -471 | -220 | -256 | -100 | 28 | 42 | 55 |
| 216 | 239 | 240 | 248 | 265 | 171 | 155 | 136 | 74 | 121 | 139 | |
| 445 | 461 | 471 | 471 | 472 | 316 | 221 | 93 | 23 | 7 | 38 | |
| 558 | 533 | 426 | 350 | 342 | 343 | 196 | 205 | 220 | 265 | 327 | |
| 209 | 205 | 57 | 42 | 40 | 54 | 52 | 61 | 72 | 97 | 145 | |
| 349 | 328 | 369 | 308 | 302 | 290 | 145 | 144 | 148 | 168 | 183 | |
| 558 | 533 | 426 | 350 | 342 | 343 | 196 | 205 | 220 | 265 | 327 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 85 | 86 | 86 |
Reserves ReservesCr | -180 | -243 | -362 | -445 | -471 | -220 | -256 | -100 | 28 | 42 | 55 |
| 216 | 239 | 240 | 248 | 265 | 171 | 155 | 136 | 74 | 121 | 139 | |
| 445 | 461 | 471 | 471 | 472 | 316 | 221 | 93 | 23 | 7 | 38 | |
| 558 | 533 | 426 | 350 | 342 | 343 | 196 | 205 | 220 | 265 | 327 | |
| 209 | 205 | 57 | 42 | 40 | 54 | 52 | 61 | 72 | 97 | 145 | |
| 349 | 328 | 369 | 308 | 302 | 290 | 145 | 144 | 148 | 168 | 183 | |
| 558 | 533 | 426 | 350 | 342 | 343 | 196 | 205 | 220 | 265 | 327 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 3 | 3 | 196 | -12 | 105 | 24 | -11 | -1 | |
| 0 | 0 | 0 | -3 | -2 | 1 | 128 | -6 | -10 | -27 | -22 | |
| 0 | 0 | 0 | 0 | 0 | -198 | -118 | -100 | -9 | 32 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 5 | -5 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 193 | -19 | 98 | 11 | -34 | |
CFO To PAT CFO To PAT% | 0.0 | 0.0 | 0.0 | -3.6 | -11.2 | 103.3 | 32.2 | 120.8 | 102.6 | -79.3 | -10.3 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 0.0 | 0.0 | -6.3 | -3.7 | 1,488.2 | -42.0 | 332.7 | 116.1 | -47.6 | -4.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 3 | 3 | 196 | -12 | 105 | 24 | -11 | -1 | |
| 0 | 0 | 0 | -3 | -2 | 1 | 128 | -6 | -10 | -27 | -22 | |
| 0 | 0 | 0 | 0 | 0 | -198 | -118 | -100 | -9 | 32 | 24 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 0 | 0 | 1 | 0 | -1 | 0 | 5 | -5 | 1 |
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | -1 | 0 | 193 | -19 | 98 | 11 | -34 | |
CFO To PAT CFO To PAT% | 0.0 | 0.0 | 0.0 | -3.6 | -11.2 | 103.3 | 32.2 | 120.8 | 102.6 | -79.3 | -10.3 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 0.0 | 0.0 | -6.3 | -3.7 | 1,488.2 | -42.0 | 332.7 | 116.1 | -47.6 | -4.6 |
| 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 | 10 | 11 | 7 | 516 | 287 | 119 | 185 | |||||
Price To Earnings Price To Earnings | 21.9 | 20.5 | 9.3 | 12.8 | ||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.1 | 0.6 | 0.2 | 0.3 | |||||
Price To Book Price To Book | -0.1 | -0.1 | 0.0 | 4.7 | 2.3 | 0.9 | 1.3 | |||||
EV To EBITDA EV To EBITDA | -12.3 | -23.5 | -61.7 | 24.5 | 13.9 | 5.7 | 7.4 | |||||
GPM GPM% | -6.7 | -4.2 | -0.2 | -9.6 | -175.4 | 5.1 | 6.8 | 6.6 | 7.6 | 9.4 | 8.1 | 8.1 |
OPM OPM% | -8.4 | -7.0 | -3.0 | -13.8 | -206.3 | 3.1 | 5.2 | 4.4 | 4.2 | 4.6 | 4.0 | 4.0 |
NPM NPM% | -15.2 | -16.6 | -33.8 | -23.8 | -68.3 | 44.5 | -6.7 | 12.0 | 4.8 | 2.8 | 1.8 | 1.9 |
ROCE ROCE% | -15.8 | -11.3 | -32.7 | -36.5 | -11.6 | 97.6 | -43.7 | 1,293.0 | 31.4 | 11.7 | 10.9 | 10.9 |
ROE ROE% | 61.2 | 29.9 | 35.8 | 20.1 | 5.8 | -100.9 | 16.2 | -126.2 | 20.9 | 10.9 | 9.1 | 9.1 |
ROA ROA% | -16.3 | -11.9 | -27.8 | -23.8 | -7.5 | 55.4 | -18.6 | 42.6 | 10.7 | 5.3 | 3.9 | 3.9 |
| 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 | 10 | 11 | 7 | 516 | 287 | 119 | 185 | |||||
Price To Earnings Price To Earnings | 21.9 | 20.5 | 9.3 | 12.8 | ||||||||
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 1.1 | 0.6 | 0.2 | 0.3 | |||||
Price To Book Price To Book | -0.1 | -0.1 | 0.0 | 4.7 | 2.3 | 0.9 | 1.3 | |||||
EV To EBITDA EV To EBITDA | -12.3 | -23.5 | -61.7 | 24.5 | 13.9 | 5.7 | 7.4 | |||||
GPM GPM% | -6.7 | -4.2 | -0.2 | -9.6 | -175.4 | 5.1 | 6.8 | 6.6 | 7.6 | 9.4 | 8.1 | 8.1 |
OPM OPM% | -8.4 | -7.0 | -3.0 | -13.8 | -206.3 | 3.1 | 5.2 | 4.4 | 4.2 | 4.6 | 4.0 | 4.0 |
NPM NPM% | -15.2 | -16.6 | -33.8 | -23.8 | -68.3 | 44.5 | -6.7 | 12.0 | 4.8 | 2.8 | 1.8 | 1.9 |
ROCE ROCE% | -15.8 | -11.3 | -32.7 | -36.5 | -11.6 | 97.6 | -43.7 | 1,293.0 | 31.4 | 11.7 | 10.9 | 10.9 |
ROE ROE% | 61.2 | 29.9 | 35.8 | 20.1 | 5.8 | -100.9 | 16.2 | -126.2 | 20.9 | 10.9 | 9.1 | 9.1 |
ROA ROA% | -16.3 | -11.9 | -27.8 | -23.8 | -7.5 | 55.4 | -18.6 | 42.6 | 10.7 | 5.3 | 3.9 | 3.9 |
Documents — Rathi Steel & Power Ltd
Concall Transcript Summaries — Rathi Steel & Power Ltd