| 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 | 114 | 124 | 128 | 111 | 118 | 137 | 133 | 121 | 143 | 174 | 143 | |
Growth YoY Revenue Growth YoY% | 12.8 | 3.9 | -0.8 | 6.0 | -6.8 | 3.6 | 10.3 | 3.8 | 8.4 | 21.8 | 27.2 | 7.6 |
| 106 | 103 | 114 | 112 | 100 | 107 | 122 | 115 | 108 | 120 | 153 | 130 | |
| 13 | 10 | 11 | 16 | 11 | 11 | 15 | 18 | 12 | 24 | 21 | 13 | |
OPM OPM% | 11.2 | 8.8 | 8.5 | 12.7 | 10.2 | 8.9 | 10.9 | 13.7 | 10.3 | 16.4 | 12.0 | 9.3 |
| 6 | 13 | 9 | 8 | 5 | 1 | 6 | 5 | 1 | 2 | 1 | 15 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 11 | 13 | 11 | 11 | 12 | 13 | 10 |
PBT PBTCr | 11 | 14 | 10 | 14 | 6 | -1 | 6 | 11 | 0 | 11 | 7 | 16 |
| -2 | 3 | 2 | 4 | 4 | 0 | 3 | 4 | 2 | 4 | 8 | 4 | |
| 13 | 11 | 8 | 10 | 2 | -2 | 2 | 7 | -2 | 7 | -1 | 11 | |
Growth YoY PAT Growth YoY% | 132.3 | 163.5 | -18.1 | -12.7 | -86.3 | -115.4 | -70.8 | -29.8 | -187.2 | 520.8 | -136.9 | 59.7 |
NPM NPM% | 10.5 | 9.9 | 6.6 | 8.0 | 1.6 | -1.5 | 1.8 | 5.4 | -1.2 | 5.1 | -0.5 | 8.0 |
| 13.8 | 12.4 | 9.1 | 11.2 | 1.9 | -1.9 | 4.3 | 8.8 | -0.4 | 8.6 | 0.0 | 13.6 |
| 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 | 114 | 124 | 128 | 111 | 118 | 137 | 133 | 121 | 143 | 174 | 143 | |
Growth YoY Revenue Growth YoY% | 12.8 | 3.9 | -0.8 | 6.0 | -6.8 | 3.6 | 10.3 | 3.8 | 8.4 | 21.8 | 27.2 | 7.6 |
| 106 | 103 | 114 | 112 | 100 | 107 | 122 | 115 | 108 | 120 | 153 | 130 | |
| 13 | 10 | 11 | 16 | 11 | 11 | 15 | 18 | 12 | 24 | 21 | 13 | |
OPM OPM% | 11.2 | 8.8 | 8.5 | 12.7 | 10.2 | 8.9 | 10.9 | 13.7 | 10.3 | 16.4 | 12.0 | 9.3 |
| 6 | 13 | 9 | 8 | 5 | 1 | 6 | 5 | 1 | 2 | 1 | 15 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 8 | 8 | 9 | 9 | 10 | 11 | 13 | 11 | 11 | 12 | 13 | 10 |
PBT PBTCr | 11 | 14 | 10 | 14 | 6 | -1 | 6 | 11 | 0 | 11 | 7 | 16 |
| -2 | 3 | 2 | 4 | 4 | 0 | 3 | 4 | 2 | 4 | 8 | 4 | |
| 13 | 11 | 8 | 10 | 2 | -2 | 2 | 7 | -2 | 7 | -1 | 11 | |
Growth YoY PAT Growth YoY% | 132.3 | 163.5 | -18.1 | -12.7 | -86.3 | -115.4 | -70.8 | -29.8 | -187.2 | 520.8 | -136.9 | 59.7 |
NPM NPM% | 10.5 | 9.9 | 6.6 | 8.0 | 1.6 | -1.5 | 1.8 | 5.4 | -1.2 | 5.1 | -0.5 | 8.0 |
| 13.8 | 12.4 | 9.1 | 11.2 | 1.9 | -1.9 | 4.3 | 8.8 | -0.4 | 8.6 | 0.0 | 13.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 351 | 424 | 399 | 436 | 439 | 313 | 450 | 478 | 494 | 571 | 581 |
Growth Revenue Growth% | 20.7 | -5.9 | 9.2 | 0.9 | 44.0 | 6.1 | 3.4 | 15.6 | 16.5 | ||
| 305 | 360 | 317 | 347 | 362 | 272 | 395 | 426 | 441 | 496 | 511 | |
| 46 | 64 | 82 | 88 | 77 | 41 | 56 | 52 | 53 | 75 | 70 | |
OPM OPM% | 13.2 | 15.1 | 20.5 | 20.3 | 17.6 | 13.0 | 12.4 | 10.9 | 10.8 | 13.1 | 12.1 |
| 10 | 6 | -7 | 6 | -13 | 21 | 13 | 34 | 21 | 9 | 19 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 2 | 0 | 1 | 1 | 7 | 8 | 8 |
Depreciation DepreciationCr | 27 | 31 | 28 | 33 | 31 | 31 | 32 | 34 | 43 | 47 | 47 |
PBT PBTCr | 28 | 38 | 45 | 58 | 31 | 30 | 36 | 52 | 25 | 29 | 34 |
| 7 | 12 | 13 | 14 | -12 | 12 | 12 | 8 | 12 | 17 | 17 | |
PAT PATCr | 21 | 25 | 31 | 43 | 44 | 18 | 25 | 44 | 13 | 12 | 16 |
Growth PAT Growth% | 22.8 | 23.4 | 38.0 | 1.5 | 34.3 | 78.0 | -71.2 | -4.4 | 70.8 | ||
NPM NPM% | 5.9 | 6.0 | 7.8 | 9.9 | 10.0 | 5.8 | 5.5 | 9.1 | 2.5 | 2.1 | 2.8 |
| 22.8 | 28.0 | 34.5 | 47.6 | 48.4 | 20.1 | 27.1 | 48.1 | 13.9 | 17.0 | 21.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 351 | 424 | 399 | 436 | 439 | 313 | 450 | 478 | 494 | 571 | 581 |
Growth Revenue Growth% | 20.7 | -5.9 | 9.2 | 0.9 | 44.0 | 6.1 | 3.4 | 15.6 | 16.5 | ||
| 305 | 360 | 317 | 347 | 362 | 272 | 395 | 426 | 441 | 496 | 511 | |
| 46 | 64 | 82 | 88 | 77 | 41 | 56 | 52 | 53 | 75 | 70 | |
OPM OPM% | 13.2 | 15.1 | 20.5 | 20.3 | 17.6 | 13.0 | 12.4 | 10.9 | 10.8 | 13.1 | 12.1 |
| 10 | 6 | -7 | 6 | -13 | 21 | 13 | 34 | 21 | 9 | 19 | |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 3 | 2 | 0 | 1 | 1 | 7 | 8 | 8 |
Depreciation DepreciationCr | 27 | 31 | 28 | 33 | 31 | 31 | 32 | 34 | 43 | 47 | 47 |
PBT PBTCr | 28 | 38 | 45 | 58 | 31 | 30 | 36 | 52 | 25 | 29 | 34 |
| 7 | 12 | 13 | 14 | -12 | 12 | 12 | 8 | 12 | 17 | 17 | |
PAT PATCr | 21 | 25 | 31 | 43 | 44 | 18 | 25 | 44 | 13 | 12 | 16 |
Growth PAT Growth% | 22.8 | 23.4 | 38.0 | 1.5 | 34.3 | 78.0 | -71.2 | -4.4 | 70.8 | ||
NPM NPM% | 5.9 | 6.0 | 7.8 | 9.9 | 10.0 | 5.8 | 5.5 | 9.1 | 2.5 | 2.1 | 2.8 |
| 22.8 | 28.0 | 34.5 | 47.6 | 48.4 | 20.1 | 27.1 | 48.1 | 13.9 | 17.0 | 21.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 203 | 215 | 255 | 291 | 326 | 386 | 410 | 449 | 457 | 472 |
| 87 | 100 | 105 | 114 | 96 | 68 | 84 | 95 | 123 | 151 | |
| 19 | 13 | 21 | 17 | 23 | 10 | 9 | 41 | 45 | 42 | |
| 317 | 337 | 391 | 431 | 454 | 472 | 512 | 594 | 636 | 673 | |
| 123 | 119 | 133 | 152 | 137 | 161 | 172 | 193 | 193 | 188 | |
| 195 | 218 | 257 | 279 | 317 | 312 | 339 | 401 | 443 | 485 | |
| 317 | 337 | 391 | 431 | 454 | 472 | 512 | 594 | 636 | 673 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
Reserves ReservesCr | 203 | 215 | 255 | 291 | 326 | 386 | 410 | 449 | 457 | 472 |
| 87 | 100 | 105 | 114 | 96 | 68 | 84 | 95 | 123 | 151 | |
| 19 | 13 | 21 | 17 | 23 | 10 | 9 | 41 | 45 | 42 | |
| 317 | 337 | 391 | 431 | 454 | 472 | 512 | 594 | 636 | 673 | |
| 123 | 119 | 133 | 152 | 137 | 161 | 172 | 193 | 193 | 188 | |
| 195 | 218 | 257 | 279 | 317 | 312 | 339 | 401 | 443 | 485 | |
| 317 | 337 | 391 | 431 | 454 | 472 | 512 | 594 | 636 | 673 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 51 | 63 | 68 | 72 | 15 | 49 | 35 | 40 | 98 | |
| -37 | -43 | -47 | -55 | -42 | -16 | -63 | -52 | -64 | -89 | |
| -2 | -14 | -16 | -10 | -29 | -3 | 12 | 29 | 14 | -5 | |
Net Cash Flow Net Cash FlowCr | 9 | -6 | 0 | 2 | 1 | -4 | -2 | 11 | -11 | 4 |
Free Cash Flow Free Cash FlowCr | 11 | 13 | 20 | 46 | 11 | 9 | -55 | -19 | -11 | |
CFO To PAT CFO To PAT% | 233.1 | 200.8 | 199.9 | 156.2 | 164.5 | 83.0 | 199.1 | 79.9 | 314.8 | 815.2 |
CFO To EBITDA CFO To EBITDA% | 104.3 | 79.6 | 76.4 | 76.5 | 93.5 | 37.4 | 87.4 | 66.7 | 74.6 | 131.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 48 | 51 | 63 | 68 | 72 | 15 | 49 | 35 | 40 | 98 | |
| -37 | -43 | -47 | -55 | -42 | -16 | -63 | -52 | -64 | -89 | |
| -2 | -14 | -16 | -10 | -29 | -3 | 12 | 29 | 14 | -5 | |
Net Cash Flow Net Cash FlowCr | 9 | -6 | 0 | 2 | 1 | -4 | -2 | 11 | -11 | 4 |
Free Cash Flow Free Cash FlowCr | 11 | 13 | 20 | 46 | 11 | 9 | -55 | -19 | -11 | |
CFO To PAT CFO To PAT% | 233.1 | 200.8 | 199.9 | 156.2 | 164.5 | 83.0 | 199.1 | 79.9 | 314.8 | 815.2 |
CFO To EBITDA CFO To EBITDA% | 104.3 | 79.6 | 76.4 | 76.5 | 93.5 | 37.4 | 87.4 | 66.7 | 74.6 | 131.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 920 | 1,329 | 1,205 | 926 | 651 | 370 | 387 | 744 | 894 | 527 | 635 |
Price To Earnings Price To Earnings | 48.9 | 57.7 | 38.5 | 21.4 | 14.8 | 20.3 | 15.8 | 17.0 | 59.9 | 34.2 | 32.1 |
Price To Sales Price To Sales | 2.6 | 3.1 | 3.0 | 2.1 | 1.5 | 1.2 | 0.9 | 1.6 | 1.8 | 0.9 | 1.1 |
Price To Book Price To Book | 4.3 | 5.9 | 4.6 | 3.1 | 1.9 | 0.9 | 0.9 | 1.6 | 1.9 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 20.1 | 21.2 | 15.4 | 11.1 | 8.8 | 9.8 | 7.7 | 15.5 | 18.7 | 8.4 | 10.4 |
GPM GPM% | 28.9 | 30.9 | 36.0 | 35.4 | 33.3 | 29.5 | 29.2 | 30.4 | 32.8 | 32.8 | |
OPM OPM% | 13.2 | 15.1 | 20.5 | 20.3 | 17.6 | 13.0 | 12.4 | 10.9 | 10.8 | 13.1 | 12.1 |
NPM NPM% | 5.9 | 6.0 | 7.8 | 9.9 | 10.0 | 5.8 | 5.5 | 9.1 | 2.5 | 2.1 | 2.8 |
ROCE ROCE% | 12.4 | 15.5 | 14.7 | 17.0 | 9.0 | 7.0 | 8.0 | 9.9 | 5.5 | 6.3 | 6.3 |
ROE ROE% | 9.8 | 11.3 | 11.8 | 14.4 | 13.1 | 4.6 | 5.9 | 9.5 | 2.7 | 2.5 | 2.5 |
ROA ROA% | 6.5 | 7.5 | 8.0 | 10.0 | 9.7 | 3.9 | 4.8 | 7.3 | 2.0 | 1.8 | 1.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 920 | 1,329 | 1,205 | 926 | 651 | 370 | 387 | 744 | 894 | 527 | 635 |
Price To Earnings Price To Earnings | 48.9 | 57.7 | 38.5 | 21.4 | 14.8 | 20.3 | 15.8 | 17.0 | 59.9 | 34.2 | 32.1 |
Price To Sales Price To Sales | 2.6 | 3.1 | 3.0 | 2.1 | 1.5 | 1.2 | 0.9 | 1.6 | 1.8 | 0.9 | 1.1 |
Price To Book Price To Book | 4.3 | 5.9 | 4.6 | 3.1 | 1.9 | 0.9 | 0.9 | 1.6 | 1.9 | 1.1 | 1.3 |
EV To EBITDA EV To EBITDA | 20.1 | 21.2 | 15.4 | 11.1 | 8.8 | 9.8 | 7.7 | 15.5 | 18.7 | 8.4 | 10.4 |
GPM GPM% | 28.9 | 30.9 | 36.0 | 35.4 | 33.3 | 29.5 | 29.2 | 30.4 | 32.8 | 32.8 | |
OPM OPM% | 13.2 | 15.1 | 20.5 | 20.3 | 17.6 | 13.0 | 12.4 | 10.9 | 10.8 | 13.1 | 12.1 |
NPM NPM% | 5.9 | 6.0 | 7.8 | 9.9 | 10.0 | 5.8 | 5.5 | 9.1 | 2.5 | 2.1 | 2.8 |
ROCE ROCE% | 12.4 | 15.5 | 14.7 | 17.0 | 9.0 | 7.0 | 8.0 | 9.9 | 5.5 | 6.3 | 6.3 |
ROE ROE% | 9.8 | 11.3 | 11.8 | 14.4 | 13.1 | 4.6 | 5.9 | 9.5 | 2.7 | 2.5 | 2.5 |
ROA ROA% | 6.5 | 7.5 | 8.0 | 10.0 | 9.7 | 3.9 | 4.8 | 7.3 | 2.0 | 1.8 | 1.8 |
Documents — Z F Steering Gear (India) Ltd