| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 312 | 273 | 184 | 221 | |
Growth YoY Revenue Growth YoY% | -41.0 | -19.0 | ||
| 302 | 263 | 183 | 211 | |
| 10 | 10 | 1 | 10 | |
OPM OPM% | 3.3 | 3.5 | 0.6 | 4.4 |
| 0 | 0 | 4 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 6 | 1 | 6 |
| 1 | 1 | 0 | 1 | |
| 5 | 4 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -88.3 | -17.2 | ||
NPM NPM% | 1.7 | 1.5 | 0.3 | 1.6 |
| 2.9 | 1.4 | 0.2 | 1.4 |
| Quarter | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| 312 | 273 | 184 | 221 | |
Growth YoY Revenue Growth YoY% | -41.0 | -19.0 | ||
| 302 | 263 | 183 | 211 | |
| 10 | 10 | 1 | 10 | |
OPM OPM% | 3.3 | 3.5 | 0.6 | 4.4 |
| 0 | 0 | 4 | 0 | |
Interest Expense Interest ExpenseCr | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 6 | 1 | 6 |
| 1 | 1 | 0 | 1 | |
| 5 | 4 | 1 | 3 | |
Growth YoY PAT Growth YoY% | -88.3 | -17.2 | ||
NPM NPM% | 1.7 | 1.5 | 0.3 | 1.6 |
| 2.9 | 1.4 | 0.2 | 1.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 328 | 331 | 347 | 515 | 530 | 588 | 585 | 406 |
Growth Revenue Growth% | 0.9 | 4.9 | 48.6 | 2.9 | 10.8 | -0.4 | -30.7 | |
| 319 | 324 | 336 | 504 | 521 | 570 | 565 | 395 | |
| 9 | 6 | 11 | 11 | 10 | 18 | 20 | 11 | |
OPM OPM% | 2.8 | 1.9 | 3.2 | 2.1 | 1.9 | 3.0 | 3.4 | 2.7 |
| 1 | 1 | 0 | 1 | 0 | 1 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 5 | 6 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 7 | 3 | 7 | 7 | 4 | 11 | 11 | 5 |
| 1 | 1 | 2 | 2 | 1 | 3 | 2 | 1 | |
PAT PATCr | 5 | 3 | 5 | 5 | 3 | 8 | 9 | 4 |
Growth PAT Growth% | -51.3 | 82.0 | 6.7 | -43.2 | 176.9 | 21.3 | -56.9 | |
NPM NPM% | 1.6 | 0.8 | 1.3 | 0.9 | 0.5 | 1.3 | 1.6 | 1.0 |
| 4.2 | 2.1 | 3.8 | 2.9 | 1.6 | 4.5 | 4.4 | 1.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 328 | 331 | 347 | 515 | 530 | 588 | 585 | 406 |
Growth Revenue Growth% | 0.9 | 4.9 | 48.6 | 2.9 | 10.8 | -0.4 | -30.7 | |
| 319 | 324 | 336 | 504 | 521 | 570 | 565 | 395 | |
| 9 | 6 | 11 | 11 | 10 | 18 | 20 | 11 | |
OPM OPM% | 2.8 | 1.9 | 3.2 | 2.1 | 1.9 | 3.0 | 3.4 | 2.7 |
| 1 | 1 | 0 | 1 | 0 | 1 | 0 | 4 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 5 | 6 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
PBT PBTCr | 7 | 3 | 7 | 7 | 4 | 11 | 11 | 5 |
| 1 | 1 | 2 | 2 | 1 | 3 | 2 | 1 | |
PAT PATCr | 5 | 3 | 5 | 5 | 3 | 8 | 9 | 4 |
Growth PAT Growth% | -51.3 | 82.0 | 6.7 | -43.2 | 176.9 | 21.3 | -56.9 | |
NPM NPM% | 1.6 | 0.8 | 1.3 | 0.9 | 0.5 | 1.3 | 1.6 | 1.0 |
| 4.2 | 2.1 | 3.8 | 2.9 | 1.6 | 4.5 | 4.4 | 1.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 17 | 25 | 25 |
Reserves ReservesCr | 12 | 14 | 19 | 25 | 27 | 30 | 75 | 79 |
| 39 | 32 | 36 | 44 | 50 | 90 | 93 | 84 | |
| 12 | 19 | 10 | 10 | 8 | 10 | 5 | 5 | |
| 74 | 78 | 77 | 92 | 97 | 148 | 197 | 193 | |
| 44 | 45 | 45 | 60 | 66 | 114 | 162 | 146 | |
| 30 | 33 | 32 | 32 | 31 | 33 | 35 | 47 | |
| 74 | 78 | 77 | 92 | 97 | 148 | 197 | 193 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 12 | 12 | 12 | 12 | 17 | 25 | 25 |
Reserves ReservesCr | 12 | 14 | 19 | 25 | 27 | 30 | 75 | 79 |
| 39 | 32 | 36 | 44 | 50 | 90 | 93 | 84 | |
| 12 | 19 | 10 | 10 | 8 | 10 | 5 | 5 | |
| 74 | 78 | 77 | 92 | 97 | 148 | 197 | 193 | |
| 44 | 45 | 45 | 60 | 66 | 114 | 162 | 146 | |
| 30 | 33 | 32 | 32 | 31 | 33 | 35 | 47 | |
| 74 | 78 | 77 | 92 | 97 | 148 | 197 | 193 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | -2 | 22 | -6 | 8 | 5 | -44 | 4 | |
| -2 | -3 | -1 | 0 | -1 | -2 | -9 | -5 | |
| 3 | 5 | -12 | -3 | -7 | 0 | 57 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 10 | -10 | 0 | 3 | 4 | -6 |
Free Cash Flow Free Cash FlowCr | -3 | -6 | 21 | -7 | 7 | 3 | -47 | -11 |
CFO To PAT CFO To PAT% | -16.7 | -64.6 | 486.1 | -126.5 | 302.9 | 70.8 | -471.9 | 93.4 |
CFO To EBITDA CFO To EBITDA% | -9.5 | -26.6 | 200.5 | -56.6 | 85.2 | 30.3 | -220.6 | 34.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1 | -2 | 22 | -6 | 8 | 5 | -44 | 4 | |
| -2 | -3 | -1 | 0 | -1 | -2 | -9 | -5 | |
| 3 | 5 | -12 | -3 | -7 | 0 | 57 | -5 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 10 | -10 | 0 | 3 | 4 | -6 |
Free Cash Flow Free Cash FlowCr | -3 | -6 | 21 | -7 | 7 | 3 | -47 | -11 |
CFO To PAT CFO To PAT% | -16.7 | -64.6 | 486.1 | -126.5 | 302.9 | 70.8 | -471.9 | 93.4 |
CFO To EBITDA CFO To EBITDA% | -9.5 | -26.6 | 200.5 | -56.6 | 85.2 | 30.3 | -220.6 | 34.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 43 | 57 | ||||||
Price To Earnings Price To Earnings | 6.3 | 10.8 | 14.2 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | ||||||
Price To Book Price To Book | 0.7 | 0.5 | 0.6 | ||||||
EV To EBITDA EV To EBITDA | 6.1 | 11.1 | 12.4 | ||||||
GPM GPM% | 4.5 | 5.0 | 8.5 | 6.3 | 6.0 | 4.6 | 5.0 | 7.6 | 7.6 |
OPM OPM% | 2.8 | 1.9 | 3.2 | 2.1 | 1.9 | 3.0 | 3.4 | 2.7 | 2.7 |
NPM NPM% | 1.6 | 0.8 | 1.3 | 0.9 | 0.5 | 1.3 | 1.6 | 1.0 | 1.0 |
ROCE ROCE% | 14.9 | 8.6 | 14.5 | 12.1 | 9.4 | 16.9 | 10.6 | 7.2 | 7.2 |
ROE ROE% | 21.7 | 9.6 | 14.8 | 13.3 | 7.0 | 16.1 | 9.4 | 3.9 | 3.9 |
ROA ROA% | 7.0 | 3.2 | 6.0 | 5.3 | 2.9 | 5.2 | 4.7 | 2.1 | 2.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 59 | 43 | 57 | ||||||
Price To Earnings Price To Earnings | 6.3 | 10.8 | 14.2 | ||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | ||||||
Price To Book Price To Book | 0.7 | 0.5 | 0.6 | ||||||
EV To EBITDA EV To EBITDA | 6.1 | 11.1 | 12.4 | ||||||
GPM GPM% | 4.5 | 5.0 | 8.5 | 6.3 | 6.0 | 4.6 | 5.0 | 7.6 | 7.6 |
OPM OPM% | 2.8 | 1.9 | 3.2 | 2.1 | 1.9 | 3.0 | 3.4 | 2.7 | 2.7 |
NPM NPM% | 1.6 | 0.8 | 1.3 | 0.9 | 0.5 | 1.3 | 1.6 | 1.0 | 1.0 |
ROCE ROCE% | 14.9 | 8.6 | 14.5 | 12.1 | 9.4 | 16.9 | 10.6 | 7.2 | 7.2 |
ROE ROE% | 21.7 | 9.6 | 14.8 | 13.3 | 7.0 | 16.1 | 9.4 | 3.9 | 3.9 |
ROA ROA% | 7.0 | 3.2 | 6.0 | 5.3 | 2.9 | 5.2 | 4.7 | 2.1 | 2.1 |
Documents — Aditya Ultra Steel Ltd