| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 166 | 134 | 163 | 165 | 104 | 160 | 204 | 217 | 263 | 318 | 333 | 327 | |
Growth YoY Revenue Growth YoY% | 6.4 | -14.3 | -30.9 | -24.3 | -37.2 | 20.1 | 25.3 | 31.7 | 151.5 | 98.1 | 63.2 | 50.6 |
| 157 | 127 | 155 | 162 | 108 | 155 | 195 | 207 | 250 | 302 | 295 | 294 | |
| 10 | 6 | 8 | 3 | -3 | 6 | 9 | 11 | 12 | 15 | 38 | 34 | |
OPM OPM% | 5.9 | 4.6 | 4.9 | 1.9 | -3.0 | 3.6 | 4.4 | 4.9 | 4.7 | 4.8 | 11.4 | 10.2 |
| 5 | 6 | 3 | 3 | 8 | 0 | 1 | 3 | 1 | 3 | -2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 2 | 1 | 2 | 3 | 3 | 4 | 3 | 7 | 4 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 12 | 7 | 6 | 3 | 2 | 2 | 5 | 9 | 7 | 13 | 26 | 30 |
| 3 | 2 | 1 | 2 | 1 | 0 | 0 | 2 | 2 | 3 | 7 | 8 | |
| 9 | 5 | 5 | 2 | 1 | 2 | 5 | 6 | 5 | 10 | 19 | 23 | |
Growth YoY PAT Growth YoY% | 262.6 | 69.4 | -27.5 | -83.9 | -87.8 | -51.8 | 4.4 | 298.2 | 312.8 | 314.2 | 310.2 | 249.0 |
NPM NPM% | 5.4 | 3.6 | 2.8 | 1.0 | 1.0 | 1.4 | 2.3 | 3.0 | 1.7 | 3.0 | 5.8 | 6.9 |
| 1.4 | 0.7 | 0.7 | 0.3 | 0.2 | 0.3 | 0.7 | 1.0 | 0.7 | 1.5 | 3.0 | 3.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 166 | 134 | 163 | 165 | 104 | 160 | 204 | 217 | 263 | 318 | 333 | 327 | |
Growth YoY Revenue Growth YoY% | 6.4 | -14.3 | -30.9 | -24.3 | -37.2 | 20.1 | 25.3 | 31.7 | 151.5 | 98.1 | 63.2 | 50.6 |
| 157 | 127 | 155 | 162 | 108 | 155 | 195 | 207 | 250 | 302 | 295 | 294 | |
| 10 | 6 | 8 | 3 | -3 | 6 | 9 | 11 | 12 | 15 | 38 | 34 | |
OPM OPM% | 5.9 | 4.6 | 4.9 | 1.9 | -3.0 | 3.6 | 4.4 | 4.9 | 4.7 | 4.8 | 11.4 | 10.2 |
| 5 | 6 | 3 | 3 | 8 | 0 | 1 | 3 | 1 | 3 | -2 | 4 | |
Interest Expense Interest ExpenseCr | 1 | 3 | 4 | 2 | 1 | 2 | 3 | 3 | 4 | 3 | 7 | 4 |
Depreciation DepreciationCr | 2 | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 |
PBT PBTCr | 12 | 7 | 6 | 3 | 2 | 2 | 5 | 9 | 7 | 13 | 26 | 30 |
| 3 | 2 | 1 | 2 | 1 | 0 | 0 | 2 | 2 | 3 | 7 | 8 | |
| 9 | 5 | 5 | 2 | 1 | 2 | 5 | 6 | 5 | 10 | 19 | 23 | |
Growth YoY PAT Growth YoY% | 262.6 | 69.4 | -27.5 | -83.9 | -87.8 | -51.8 | 4.4 | 298.2 | 312.8 | 314.2 | 310.2 | 249.0 |
NPM NPM% | 5.4 | 3.6 | 2.8 | 1.0 | 1.0 | 1.4 | 2.3 | 3.0 | 1.7 | 3.0 | 5.8 | 6.9 |
| 1.4 | 0.7 | 0.7 | 0.3 | 0.2 | 0.3 | 0.7 | 1.0 | 0.7 | 1.5 | 3.0 | 3.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 503 | 688 | 536 | 504 | 611 | 742 | 681 | 634 | 1,131 | 1,241 |
Growth Revenue Growth% | 36.6 | -22.0 | -6.0 | 21.2 | 21.5 | -8.3 | -6.9 | 78.3 | 80.8 | |
| 472 | 667 | 517 | 465 | 558 | 718 | 644 | 619 | 1,055 | 1,142 | |
| 32 | 20 | 19 | 39 | 53 | 24 | 37 | 15 | 77 | 99 | |
OPM OPM% | 6.3 | 3.0 | 3.6 | 7.8 | 8.7 | 3.2 | 5.5 | 2.3 | 6.8 | 8.0 |
| 2 | 4 | 3 | 7 | 8 | 7 | 16 | 12 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 2 | 2 | 2 | 4 | 8 | 8 | 16 | 17 |
Depreciation DepreciationCr | 8 | 6 | 9 | 10 | 11 | 10 | 7 | 6 | 11 | 12 |
PBT PBTCr | 22 | 16 | 11 | 34 | 49 | 17 | 38 | 12 | 54 | 76 |
| 7 | 8 | 2 | 8 | 14 | 5 | 9 | 2 | 14 | 20 | |
PAT PATCr | 16 | 8 | 9 | 27 | 35 | 12 | 28 | 10 | 40 | 56 |
Growth PAT Growth% | -46.7 | 3.2 | 208.8 | 33.0 | -65.5 | 132.9 | -65.7 | 309.4 | 283.9 | |
NPM NPM% | 3.1 | 1.2 | 1.6 | 5.3 | 5.8 | 1.6 | 4.2 | 1.5 | 3.5 | 4.5 |
| 2.4 | 1.3 | 1.3 | 4.0 | 5.4 | 1.9 | 4.3 | 1.5 | 6.1 | 8.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 503 | 688 | 536 | 504 | 611 | 742 | 681 | 634 | 1,131 | 1,241 |
Growth Revenue Growth% | 36.6 | -22.0 | -6.0 | 21.2 | 21.5 | -8.3 | -6.9 | 78.3 | 80.8 | |
| 472 | 667 | 517 | 465 | 558 | 718 | 644 | 619 | 1,055 | 1,142 | |
| 32 | 20 | 19 | 39 | 53 | 24 | 37 | 15 | 77 | 99 | |
OPM OPM% | 6.3 | 3.0 | 3.6 | 7.8 | 8.7 | 3.2 | 5.5 | 2.3 | 6.8 | 8.0 |
| 2 | 4 | 3 | 7 | 8 | 7 | 16 | 12 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 4 | 3 | 2 | 2 | 2 | 4 | 8 | 8 | 16 | 17 |
Depreciation DepreciationCr | 8 | 6 | 9 | 10 | 11 | 10 | 7 | 6 | 11 | 12 |
PBT PBTCr | 22 | 16 | 11 | 34 | 49 | 17 | 38 | 12 | 54 | 76 |
| 7 | 8 | 2 | 8 | 14 | 5 | 9 | 2 | 14 | 20 | |
PAT PATCr | 16 | 8 | 9 | 27 | 35 | 12 | 28 | 10 | 40 | 56 |
Growth PAT Growth% | -46.7 | 3.2 | 208.8 | 33.0 | -65.5 | 132.9 | -65.7 | 309.4 | 283.9 | |
NPM NPM% | 3.1 | 1.2 | 1.6 | 5.3 | 5.8 | 1.6 | 4.2 | 1.5 | 3.5 | 4.5 |
| 2.4 | 1.3 | 1.3 | 4.0 | 5.4 | 1.9 | 4.3 | 1.5 | 6.1 | 8.6 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 169 | 179 | 185 | 216 | 260 | 284 | 294 | 283 | 319 |
| 196 | 147 | 210 | 121 | 78 | 122 | 210 | 237 | 255 | |
| 3 | 3 | 3 | 5 | 6 | 8 | 10 | 10 | 12 | |
| 375 | 335 | 403 | 349 | 350 | 420 | 520 | 537 | 593 | |
| 301 | 228 | 264 | 138 | 235 | 291 | 375 | 357 | 384 | |
| 75 | 107 | 140 | 211 | 116 | 129 | 145 | 179 | 209 | |
| 375 | 335 | 403 | 349 | 350 | 420 | 520 | 537 | 593 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 169 | 179 | 185 | 216 | 260 | 284 | 294 | 283 | 319 |
| 196 | 147 | 210 | 121 | 78 | 122 | 210 | 237 | 255 | |
| 3 | 3 | 3 | 5 | 6 | 8 | 10 | 10 | 12 | |
| 375 | 335 | 403 | 349 | 350 | 420 | 520 | 537 | 593 | |
| 301 | 228 | 264 | 138 | 235 | 291 | 375 | 357 | 384 | |
| 75 | 107 | 140 | 211 | 116 | 129 | 145 | 179 | 209 | |
| 375 | 335 | 403 | 349 | 350 | 420 | 520 | 537 | 593 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -10 | 130 | -4 | 36 | -1 | 24 | -52 | 14 | 62 | |
| -23 | -36 | -30 | -71 | 57 | -65 | -84 | -21 | 3 | |
| 34 | -96 | 53 | 5 | -59 | 35 | 130 | 9 | -70 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 20 | -30 | -3 | -5 | -7 | 2 | -6 |
Free Cash Flow Free Cash FlowCr | -35 | 97 | -15 | 36 | -7 | 16 | -91 | -55 | 24 |
CFO To PAT CFO To PAT% | -66.2 | 1,562.8 | -44.6 | 134.4 | -1.6 | 198.3 | -183.7 | 138.8 | 154.3 |
CFO To EBITDA CFO To EBITDA% | -32.8 | 637.7 | -19.9 | 90.8 | -1.1 | 100.4 | -139.3 | 91.6 | 80.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -10 | 130 | -4 | 36 | -1 | 24 | -52 | 14 | 62 | |
| -23 | -36 | -30 | -71 | 57 | -65 | -84 | -21 | 3 | |
| 34 | -96 | 53 | 5 | -59 | 35 | 130 | 9 | -70 | |
Net Cash Flow Net Cash FlowCr | 1 | -2 | 20 | -30 | -3 | -5 | -7 | 2 | -6 |
Free Cash Flow Free Cash FlowCr | -35 | 97 | -15 | 36 | -7 | 16 | -91 | -55 | 24 |
CFO To PAT CFO To PAT% | -66.2 | 1,562.8 | -44.6 | 134.4 | -1.6 | 198.3 | -183.7 | 138.8 | 154.3 |
CFO To EBITDA CFO To EBITDA% | -32.8 | 637.7 | -19.9 | 90.8 | -1.1 | 100.4 | -139.3 | 91.6 | 80.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 207 | 139 | 43 | 155 | 284 | 230 | 387 | 288 | 305 | 698 |
Price To Earnings Price To Earnings | 13.3 | 16.7 | 5.0 | 5.8 | 8.0 | 18.8 | 13.6 | 29.5 | 7.6 | 12.4 |
Price To Sales Price To Sales | 0.4 | 0.2 | 0.1 | 0.3 | 0.5 | 0.3 | 0.6 | 0.5 | 0.3 | 0.6 |
Price To Book Price To Book | 1.2 | 0.8 | 0.2 | 0.7 | 1.1 | 0.8 | 1.3 | 1.0 | 0.9 | 2.1 |
EV To EBITDA EV To EBITDA | 8.5 | 6.0 | 3.0 | 5.2 | 5.2 | 10.4 | 14.5 | 31.4 | 5.9 | 8.6 |
GPM GPM% | 12.5 | 8.2 | 12.1 | 15.5 | 15.9 | 9.3 | 11.6 | 9.3 | 12.9 | 12.9 |
OPM OPM% | 6.3 | 3.0 | 3.6 | 7.8 | 8.7 | 3.2 | 5.5 | 2.3 | 6.8 | 8.0 |
NPM NPM% | 3.1 | 1.2 | 1.6 | 5.3 | 5.8 | 1.6 | 4.2 | 1.5 | 3.5 | 4.5 |
ROCE ROCE% | 9.7 | 10.0 | 5.1 | 12.6 | 18.3 | 6.2 | 9.5 | 4.1 | 14.7 | 14.7 |
ROE ROE% | 8.9 | 4.5 | 4.5 | 11.9 | 13.3 | 4.2 | 9.4 | 3.4 | 12.3 | 12.3 |
ROA ROA% | 4.2 | 2.5 | 2.1 | 7.6 | 10.1 | 2.9 | 5.5 | 1.8 | 6.7 | 6.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 207 | 139 | 43 | 155 | 284 | 230 | 387 | 288 | 305 | 698 |
Price To Earnings Price To Earnings | 13.3 | 16.7 | 5.0 | 5.8 | 8.0 | 18.8 | 13.6 | 29.5 | 7.6 | 12.4 |
Price To Sales Price To Sales | 0.4 | 0.2 | 0.1 | 0.3 | 0.5 | 0.3 | 0.6 | 0.5 | 0.3 | 0.6 |
Price To Book Price To Book | 1.2 | 0.8 | 0.2 | 0.7 | 1.1 | 0.8 | 1.3 | 1.0 | 0.9 | 2.1 |
EV To EBITDA EV To EBITDA | 8.5 | 6.0 | 3.0 | 5.2 | 5.2 | 10.4 | 14.5 | 31.4 | 5.9 | 8.6 |
GPM GPM% | 12.5 | 8.2 | 12.1 | 15.5 | 15.9 | 9.3 | 11.6 | 9.3 | 12.9 | 12.9 |
OPM OPM% | 6.3 | 3.0 | 3.6 | 7.8 | 8.7 | 3.2 | 5.5 | 2.3 | 6.8 | 8.0 |
NPM NPM% | 3.1 | 1.2 | 1.6 | 5.3 | 5.8 | 1.6 | 4.2 | 1.5 | 3.5 | 4.5 |
ROCE ROCE% | 9.7 | 10.0 | 5.1 | 12.6 | 18.3 | 6.2 | 9.5 | 4.1 | 14.7 | 14.7 |
ROE ROE% | 8.9 | 4.5 | 4.5 | 11.9 | 13.3 | 4.2 | 9.4 | 3.4 | 12.3 | 12.3 |
ROA ROA% | 4.2 | 2.5 | 2.1 | 7.6 | 10.1 | 2.9 | 5.5 | 1.8 | 6.7 | 6.7 |
Documents — Manaksia Steels Ltd