| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9,797 | 9,127 | 9,454 | 9,430 | 9,777 | 9,907 | 10,198 | 10,207 | 10,893 | 10,518 | 11,337 | 11,279 | |
Growth YoY Revenue Growth YoY% | 12.0 | 0.7 | -3.2 | -7.4 | -0.2 | 8.5 | 7.9 | 8.2 | 11.4 | 6.2 | 11.2 | 10.5 |
| 8,566 | 7,881 | 8,419 | 8,218 | 8,590 | 8,700 | 9,137 | 8,897 | 9,505 | 9,110 | 9,882 | 9,949 | |
| 1,231 | 1,246 | 1,035 | 1,212 | 1,186 | 1,208 | 1,061 | 1,310 | 1,388 | 1,408 | 1,455 | 1,329 | |
OPM OPM% | 12.6 | 13.7 | 10.9 | 12.8 | 12.1 | 12.2 | 10.4 | 12.8 | 12.7 | 13.4 | 12.8 | 11.8 |
| 140 | 52 | 53 | 49 | 47 | 85 | 59 | 55 | 93 | 77 | 84 | 153 | |
Interest Expense Interest ExpenseCr | 156 | 146 | 153 | 143 | 159 | 161 | 150 | 144 | 141 | 134 | 149 | 146 |
Depreciation DepreciationCr | 222 | 236 | 233 | 232 | 241 | 242 | 241 | 252 | 262 | 269 | 278 | 302 |
PBT PBTCr | 993 | 917 | 702 | 886 | 834 | 890 | 729 | 969 | 1,078 | 1,082 | 1,112 | 1,034 |
| 229 | 226 | 201 | 240 | 225 | 236 | 139 | 254 | 271 | 255 | 278 | 265 | |
| 764 | 691 | 501 | 646 | 609 | 654 | 590 | 715 | 808 | 828 | 834 | 769 | |
Growth YoY PAT Growth YoY% | 120.2 | 34.8 | -30.1 | -12.4 | -20.2 | -5.3 | 17.8 | 10.6 | 32.6 | 26.5 | 41.4 | 7.6 |
NPM NPM% | 7.8 | 7.6 | 5.3 | 6.8 | 6.2 | 6.6 | 5.8 | 7.0 | 7.4 | 7.9 | 7.4 | 6.8 |
| 9.4 | 8.4 | 6.1 | 7.9 | 7.4 | 8.0 | 7.2 | 8.7 | 9.8 | 10.1 | 10.2 | 9.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9,797 | 9,127 | 9,454 | 9,430 | 9,777 | 9,907 | 10,198 | 10,207 | 10,893 | 10,518 | 11,337 | 11,279 | |
Growth YoY Revenue Growth YoY% | 12.0 | 0.7 | -3.2 | -7.4 | -0.2 | 8.5 | 7.9 | 8.2 | 11.4 | 6.2 | 11.2 | 10.5 |
| 8,566 | 7,881 | 8,419 | 8,218 | 8,590 | 8,700 | 9,137 | 8,897 | 9,505 | 9,110 | 9,882 | 9,949 | |
| 1,231 | 1,246 | 1,035 | 1,212 | 1,186 | 1,208 | 1,061 | 1,310 | 1,388 | 1,408 | 1,455 | 1,329 | |
OPM OPM% | 12.6 | 13.7 | 10.9 | 12.8 | 12.1 | 12.2 | 10.4 | 12.8 | 12.7 | 13.4 | 12.8 | 11.8 |
| 140 | 52 | 53 | 49 | 47 | 85 | 59 | 55 | 93 | 77 | 84 | 153 | |
Interest Expense Interest ExpenseCr | 156 | 146 | 153 | 143 | 159 | 161 | 150 | 144 | 141 | 134 | 149 | 146 |
Depreciation DepreciationCr | 222 | 236 | 233 | 232 | 241 | 242 | 241 | 252 | 262 | 269 | 278 | 302 |
PBT PBTCr | 993 | 917 | 702 | 886 | 834 | 890 | 729 | 969 | 1,078 | 1,082 | 1,112 | 1,034 |
| 229 | 226 | 201 | 240 | 225 | 236 | 139 | 254 | 271 | 255 | 278 | 265 | |
| 764 | 691 | 501 | 646 | 609 | 654 | 590 | 715 | 808 | 828 | 834 | 769 | |
Growth YoY PAT Growth YoY% | 120.2 | 34.8 | -30.1 | -12.4 | -20.2 | -5.3 | 17.8 | 10.6 | 32.6 | 26.5 | 41.4 | 7.6 |
NPM NPM% | 7.8 | 7.6 | 5.3 | 6.8 | 6.2 | 6.6 | 5.8 | 7.0 | 7.4 | 7.9 | 7.4 | 6.8 |
| 9.4 | 8.4 | 6.1 | 7.9 | 7.4 | 8.0 | 7.2 | 8.7 | 9.8 | 10.1 | 10.2 | 9.3 |
| 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 | 7,144 | 9,279 | 11,638 | 13,557 | 12,951 | 12,188 | 32,733 | 35,697 | 38,562 | 39,312 | 42,955 | 44,026 |
Growth Revenue Growth% | 2.8 | 29.9 | 25.4 | 16.5 | -4.5 | -5.9 | 168.6 | 9.1 | 8.0 | 1.9 | 9.3 | 9.8 |
| 6,571 | 8,113 | 10,297 | 12,393 | 11,811 | 10,764 | 27,642 | 32,111 | 34,052 | 34,800 | 37,473 | 38,446 | |
| 573 | 1,166 | 1,340 | 1,165 | 1,139 | 1,424 | 5,090 | 3,586 | 4,511 | 4,512 | 5,482 | 5,580 | |
OPM OPM% | 8.0 | 12.6 | 11.5 | 8.6 | 8.8 | 11.7 | 15.6 | 10.1 | 11.7 | 11.5 | 12.8 | 12.7 |
| -14 | 63 | 65 | 46 | 36 | 149 | 171 | 236 | 515 | 394 | 388 | 408 | |
Interest Expense Interest ExpenseCr | 1,030 | 788 | 566 | 637 | 586 | 480 | 344 | 325 | 554 | 612 | 568 | 570 |
Depreciation DepreciationCr | 316 | 325 | 320 | 352 | 425 | 403 | 759 | 724 | 879 | 956 | 1,060 | 1,111 |
PBT PBTCr | -788 | 116 | 520 | 222 | 165 | 690 | 4,159 | 2,774 | 3,592 | 3,339 | 4,242 | 4,307 |
| -232 | 32 | 174 | 77 | 93 | 270 | 1,050 | 690 | 899 | 839 | 1,058 | 1,068 | |
PAT PATCr | -556 | 83 | 346 | 145 | 73 | 419 | 3,109 | 2,084 | 2,693 | 2,500 | 3,185 | 3,239 |
Growth PAT Growth% | -319.7 | 114.9 | 316.1 | -58.0 | -50.0 | 477.6 | 641.3 | -33.0 | 29.3 | -7.2 | 27.4 | 26.1 |
NPM NPM% | -7.8 | 0.9 | 3.0 | 1.1 | 0.6 | 3.4 | 9.5 | 5.8 | 7.0 | 6.4 | 7.4 | 7.4 |
| -24.3 | 2.3 | 7.6 | 3.0 | 1.5 | 8.6 | 38.7 | 25.7 | 33.0 | 30.4 | 38.8 | 39.4 |
| 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 | 7,144 | 9,279 | 11,638 | 13,557 | 12,951 | 12,188 | 32,733 | 35,697 | 38,562 | 39,312 | 42,955 | 44,026 |
Growth Revenue Growth% | 2.8 | 29.9 | 25.4 | 16.5 | -4.5 | -5.9 | 168.6 | 9.1 | 8.0 | 1.9 | 9.3 | 9.8 |
| 6,571 | 8,113 | 10,297 | 12,393 | 11,811 | 10,764 | 27,642 | 32,111 | 34,052 | 34,800 | 37,473 | 38,446 | |
| 573 | 1,166 | 1,340 | 1,165 | 1,139 | 1,424 | 5,090 | 3,586 | 4,511 | 4,512 | 5,482 | 5,580 | |
OPM OPM% | 8.0 | 12.6 | 11.5 | 8.6 | 8.8 | 11.7 | 15.6 | 10.1 | 11.7 | 11.5 | 12.8 | 12.7 |
| -14 | 63 | 65 | 46 | 36 | 149 | 171 | 236 | 515 | 394 | 388 | 408 | |
Interest Expense Interest ExpenseCr | 1,030 | 788 | 566 | 637 | 586 | 480 | 344 | 325 | 554 | 612 | 568 | 570 |
Depreciation DepreciationCr | 316 | 325 | 320 | 352 | 425 | 403 | 759 | 724 | 879 | 956 | 1,060 | 1,111 |
PBT PBTCr | -788 | 116 | 520 | 222 | 165 | 690 | 4,159 | 2,774 | 3,592 | 3,339 | 4,242 | 4,307 |
| -232 | 32 | 174 | 77 | 93 | 270 | 1,050 | 690 | 899 | 839 | 1,058 | 1,068 | |
PAT PATCr | -556 | 83 | 346 | 145 | 73 | 419 | 3,109 | 2,084 | 2,693 | 2,500 | 3,185 | 3,239 |
Growth PAT Growth% | -319.7 | 114.9 | 316.1 | -58.0 | -50.0 | 477.6 | 641.3 | -33.0 | 29.3 | -7.2 | 27.4 | 26.1 |
NPM NPM% | -7.8 | 0.9 | 3.0 | 1.1 | 0.6 | 3.4 | 9.5 | 5.8 | 7.0 | 6.4 | 7.4 | 7.4 |
| -24.3 | 2.3 | 7.6 | 3.0 | 1.5 | 8.6 | 38.7 | 25.7 | 33.0 | 30.4 | 38.8 | 39.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 46 | 80 | 96 | 96 | 97 | 97 | 105 | 165 | 165 | 165 | 165 |
Reserves ReservesCr | 1,300 | 1,709 | 2,369 | 2,495 | 2,620 | 3,054 | 6,792 | 11,766 | 14,193 | 16,490 | 19,553 |
| 5,728 | 5,568 | 4,338 | 4,450 | 4,598 | 4,056 | 8,666 | 10,926 | 10,044 | 13,243 | 13,988 | |
| 7,412 | 3,522 | 4,022 | 3,662 | 3,349 | 3,460 | 4,028 | 4,222 | 6,399 | 6,207 | 6,834 | |
| 14,858 | 10,909 | 10,834 | 10,715 | 10,678 | 10,735 | 22,584 | 27,115 | 30,817 | 36,158 | 40,704 | |
| 7,270 | 3,657 | 3,773 | 3,781 | 3,826 | 4,119 | 11,995 | 15,112 | 14,783 | 16,798 | 17,501 | |
| 7,587 | 7,252 | 7,061 | 6,934 | 6,851 | 6,616 | 10,589 | 12,004 | 16,035 | 19,360 | 23,203 | |
| 14,858 | 10,909 | 10,834 | 10,715 | 10,678 | 10,735 | 22,584 | 27,115 | 30,817 | 36,158 | 40,704 |
| 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 | 46 | 80 | 96 | 96 | 97 | 97 | 105 | 165 | 165 | 165 | 165 |
Reserves ReservesCr | 1,300 | 1,709 | 2,369 | 2,495 | 2,620 | 3,054 | 6,792 | 11,766 | 14,193 | 16,490 | 19,553 |
| 5,728 | 5,568 | 4,338 | 4,450 | 4,598 | 4,056 | 8,666 | 10,926 | 10,044 | 13,243 | 13,988 | |
| 7,412 | 3,522 | 4,022 | 3,662 | 3,349 | 3,460 | 4,028 | 4,222 | 6,399 | 6,207 | 6,834 | |
| 14,858 | 10,909 | 10,834 | 10,715 | 10,678 | 10,735 | 22,584 | 27,115 | 30,817 | 36,158 | 40,704 | |
| 7,270 | 3,657 | 3,773 | 3,781 | 3,826 | 4,119 | 11,995 | 15,112 | 14,783 | 16,798 | 17,501 | |
| 7,587 | 7,252 | 7,061 | 6,934 | 6,851 | 6,616 | 10,589 | 12,004 | 16,035 | 19,360 | 23,203 | |
| 14,858 | 10,909 | 10,834 | 10,715 | 10,678 | 10,735 | 22,584 | 27,115 | 30,817 | 36,158 | 40,704 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 966 | 5,115 | 1,452 | 1,419 | 1,180 | 1,308 | 1,038 | 3,096 | 4,818 | 4,718 | 3,395 | |
| 1,053 | -31 | -193 | -192 | -188 | -152 | -985 | -2,482 | -3,340 | -3,439 | -3,506 | |
| -1,972 | -5,106 | -1,257 | -1,237 | -991 | -1,119 | 101 | -386 | -829 | -1,882 | -112 | |
Net Cash Flow Net Cash FlowCr | 47 | -21 | 2 | -11 | 2 | 37 | 154 | 228 | 649 | -603 | -223 |
Free Cash Flow Free Cash FlowCr | 971 | 5,057 | 1,258 | 1,213 | 1,006 | 1,145 | 70 | 1,448 | 3,367 | 2,890 | 755 |
CFO To PAT CFO To PAT% | -173.7 | 6,159.8 | 420.4 | 977.6 | 1,625.4 | 311.8 | 33.4 | 148.6 | 178.9 | 188.8 | 106.6 |
CFO To EBITDA CFO To EBITDA% | 168.6 | 438.8 | 108.4 | 121.8 | 103.6 | 91.8 | 20.4 | 86.3 | 106.8 | 104.6 | 61.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 966 | 5,115 | 1,452 | 1,419 | 1,180 | 1,308 | 1,038 | 3,096 | 4,818 | 4,718 | 3,395 | |
| 1,053 | -31 | -193 | -192 | -188 | -152 | -985 | -2,482 | -3,340 | -3,439 | -3,506 | |
| -1,972 | -5,106 | -1,257 | -1,237 | -991 | -1,119 | 101 | -386 | -829 | -1,882 | -112 | |
Net Cash Flow Net Cash FlowCr | 47 | -21 | 2 | -11 | 2 | 37 | 154 | 228 | 649 | -603 | -223 |
Free Cash Flow Free Cash FlowCr | 971 | 5,057 | 1,258 | 1,213 | 1,006 | 1,145 | 70 | 1,448 | 3,367 | 2,890 | 755 |
CFO To PAT CFO To PAT% | -173.7 | 6,159.8 | 420.4 | 977.6 | 1,625.4 | 311.8 | 33.4 | 148.6 | 178.9 | 188.8 | 106.6 |
CFO To EBITDA CFO To EBITDA% | 168.6 | 438.8 | 108.4 | 121.8 | 103.6 | 91.8 | 20.4 | 86.3 | 106.8 | 104.6 | 61.9 |
| 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 | 388 | 2,842 | 3,755 | 1,943 | 1,169 | 3,291 | 10,649 | 23,847 | 57,183 | 47,894 | 58,546 | 62,536 |
Price To Earnings Price To Earnings | 34.9 | 10.9 | 13.7 | 16.4 | 7.8 | 3.5 | 11.3 | 21.1 | 19.1 | 18.3 | 19.2 | |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 0.7 | 1.5 | 1.2 | 1.4 | 1.4 |
Price To Book Price To Book | 0.3 | 1.6 | 1.6 | 0.8 | 0.4 | 1.0 | 1.5 | 2.0 | 4.0 | 2.9 | 3.0 | 3.2 |
EV To EBITDA EV To EBITDA | 17.4 | 7.0 | 6.2 | 5.0 | 3.9 | 4.5 | 2.8 | 7.5 | 13.6 | 11.5 | 11.5 | 11.8 |
GPM GPM% | 14.3 | 18.0 | 16.9 | 12.7 | 13.2 | 16.4 | 19.8 | 14.6 | 16.2 | 17.1 | 18.9 | 18.9 |
OPM OPM% | 8.0 | 12.6 | 11.5 | 8.6 | 8.8 | 11.7 | 15.6 | 10.1 | 11.7 | 11.5 | 12.8 | 12.7 |
NPM NPM% | -7.8 | 0.9 | 3.0 | 1.1 | 0.6 | 3.4 | 9.5 | 5.8 | 7.0 | 6.4 | 7.4 | 7.4 |
ROCE ROCE% | 2.2 | 12.6 | 15.4 | 13.2 | 12.3 | 18.3 | 41.3 | 19.5 | 20.3 | 17.1 | 17.7 | 17.7 |
ROE ROE% | -41.3 | 4.6 | 14.0 | 5.6 | 2.7 | 13.3 | 45.1 | 17.5 | 18.8 | 15.0 | 16.1 | 16.1 |
ROA ROA% | -3.7 | 0.8 | 3.2 | 1.4 | 0.7 | 3.9 | 13.8 | 7.7 | 8.7 | 6.9 | 7.8 | 7.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 388 | 2,842 | 3,755 | 1,943 | 1,169 | 3,291 | 10,649 | 23,847 | 57,183 | 47,894 | 58,546 | 62,536 |
Price To Earnings Price To Earnings | 34.9 | 10.9 | 13.7 | 16.4 | 7.8 | 3.5 | 11.3 | 21.1 | 19.1 | 18.3 | 19.2 | |
Price To Sales Price To Sales | 0.1 | 0.3 | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 0.7 | 1.5 | 1.2 | 1.4 | 1.4 |
Price To Book Price To Book | 0.3 | 1.6 | 1.6 | 0.8 | 0.4 | 1.0 | 1.5 | 2.0 | 4.0 | 2.9 | 3.0 | 3.2 |
EV To EBITDA EV To EBITDA | 17.4 | 7.0 | 6.2 | 5.0 | 3.9 | 4.5 | 2.8 | 7.5 | 13.6 | 11.5 | 11.5 | 11.8 |
GPM GPM% | 14.3 | 18.0 | 16.9 | 12.7 | 13.2 | 16.4 | 19.8 | 14.6 | 16.2 | 17.1 | 18.9 | 18.9 |
OPM OPM% | 8.0 | 12.6 | 11.5 | 8.6 | 8.8 | 11.7 | 15.6 | 10.1 | 11.7 | 11.5 | 12.8 | 12.7 |
NPM NPM% | -7.8 | 0.9 | 3.0 | 1.1 | 0.6 | 3.4 | 9.5 | 5.8 | 7.0 | 6.4 | 7.4 | 7.4 |
ROCE ROCE% | 2.2 | 12.6 | 15.4 | 13.2 | 12.3 | 18.3 | 41.3 | 19.5 | 20.3 | 17.1 | 17.7 | 17.7 |
ROE ROE% | -41.3 | 4.6 | 14.0 | 5.6 | 2.7 | 13.3 | 45.1 | 17.5 | 18.8 | 15.0 | 16.1 | 16.1 |
ROA ROA% | -3.7 | 0.8 | 3.2 | 1.4 | 0.7 | 3.9 | 13.8 | 7.7 | 8.7 | 6.9 | 7.8 | 7.8 |
Documents — Jindal Stainless Ltd
Concall Transcript Summaries — Jindal Stainless Ltd