| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 26 | 17 | 19 | 19 | 21 | 16 | 25 | 24 | 25 | 17 | |
Growth YoY Revenue Growth YoY% | 28.5 | -5.3 | -18.0 | -42.3 | -23.4 | -25.6 | -17.2 | -2.0 | 30.2 | 27.1 | 16.4 | 2.3 |
| 24 | 25 | 26 | 17 | 19 | 18 | 21 | 16 | 25 | 24 | 25 | 16 | |
| 1 | 1 | 0 | -1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | 4.1 | 4.9 | 0.2 | -3.4 | 1.1 | 6.3 | 3.3 | 2.7 | 1.2 | 2.8 | 1.3 | 2.6 |
| 0 | 0 | 36 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 35 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 35 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 60.0 | -39.5 | 43,725.0 | -99.6 | -65.0 | -32.7 | -99.3 | 375.0 | -67.9 | -51.5 | -84.6 | -57.9 |
NPM NPM% | 3.2 | 3.9 | 136.3 | 0.5 | 1.4 | 3.5 | 1.2 | 2.3 | 0.4 | 1.4 | 0.2 | 0.9 |
| 0.1 | 0.1 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | 26 | 26 | 17 | 19 | 19 | 21 | 16 | 25 | 24 | 25 | 17 | |
Growth YoY Revenue Growth YoY% | 28.5 | -5.3 | -18.0 | -42.3 | -23.4 | -25.6 | -17.2 | -2.0 | 30.2 | 27.1 | 16.4 | 2.3 |
| 24 | 25 | 26 | 17 | 19 | 18 | 21 | 16 | 25 | 24 | 25 | 16 | |
| 1 | 1 | 0 | -1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 0 | |
OPM OPM% | 4.1 | 4.9 | 0.2 | -3.4 | 1.1 | 6.3 | 3.3 | 2.7 | 1.2 | 2.8 | 1.3 | 2.6 |
| 0 | 0 | 36 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1 | 1 | 35 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 1 | 1 | 35 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Growth YoY PAT Growth YoY% | 60.0 | -39.5 | 43,725.0 | -99.6 | -65.0 | -32.7 | -99.3 | 375.0 | -67.9 | -51.5 | -84.6 | -57.9 |
NPM NPM% | 3.2 | 3.9 | 136.3 | 0.5 | 1.4 | 3.5 | 1.2 | 2.3 | 0.4 | 1.4 | 0.2 | 0.9 |
| 0.1 | 0.1 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 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 | 555 | 145 | 46 | 43 | 33 | 24 | 46 | 95 | 106 | 77 | 91 | 91 |
Growth Revenue Growth% | -48.2 | -73.9 | -68.5 | -5.8 | -24.4 | -24.7 | 88.9 | 105.5 | 11.4 | -27.6 | 18.5 | 19.6 |
| 590 | 191 | 45 | 40 | 29 | 27 | 43 | 92 | 102 | 75 | 89 | 89 | |
| -35 | -46 | 1 | 3 | 4 | -2 | 4 | 2 | 4 | 2 | 2 | 2 | |
OPM OPM% | -6.3 | -31.6 | 2.5 | 6.4 | 11.2 | -9.2 | 7.9 | 2.6 | 3.4 | 2.0 | 1.9 | 1.9 |
| -9 | -91 | -247 | 13 | -2 | 48 | 164 | 2 | 56 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 29 | 11 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -81 | -151 | -248 | 14 | -1 | 44 | 163 | 3 | 58 | 2 | 1 | 1 |
| 1 | 0 | -8 | 0 | -1 | -6 | 0 | -1 | 0 | 1 | 0 | 0 | |
PAT PATCr | -81 | -152 | -241 | 14 | 0 | 51 | 164 | 4 | 58 | 1 | 1 | 1 |
Growth PAT Growth% | -679.3 | -86.1 | -58.9 | 105.7 | -101.7 | 21,426.3 | 222.1 | -97.5 | 1,296.2 | -97.8 | -35.2 | -61.3 |
NPM NPM% | -14.7 | -104.4 | -527.5 | 32.0 | -0.7 | 207.5 | 353.7 | 4.4 | 54.7 | 1.7 | 0.9 | 0.7 |
| -4.7 | -8.7 | -13.8 | 0.8 | 0.0 | 2.9 | 9.3 | 0.2 | 3.3 | 0.1 | 0.1 | 0.0 |
| 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 | 555 | 145 | 46 | 43 | 33 | 24 | 46 | 95 | 106 | 77 | 91 | 91 |
Growth Revenue Growth% | -48.2 | -73.9 | -68.5 | -5.8 | -24.4 | -24.7 | 88.9 | 105.5 | 11.4 | -27.6 | 18.5 | 19.6 |
| 590 | 191 | 45 | 40 | 29 | 27 | 43 | 92 | 102 | 75 | 89 | 89 | |
| -35 | -46 | 1 | 3 | 4 | -2 | 4 | 2 | 4 | 2 | 2 | 2 | |
OPM OPM% | -6.3 | -31.6 | 2.5 | 6.4 | 11.2 | -9.2 | 7.9 | 2.6 | 3.4 | 2.0 | 1.9 | 1.9 |
| -9 | -91 | -247 | 13 | -2 | 48 | 164 | 2 | 56 | 1 | 0 | ||
Interest Expense Interest ExpenseCr | 29 | 11 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 8 | 3 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | -81 | -151 | -248 | 14 | -1 | 44 | 163 | 3 | 58 | 2 | 1 | 1 |
| 1 | 0 | -8 | 0 | -1 | -6 | 0 | -1 | 0 | 1 | 0 | 0 | |
PAT PATCr | -81 | -152 | -241 | 14 | 0 | 51 | 164 | 4 | 58 | 1 | 1 | 1 |
Growth PAT Growth% | -679.3 | -86.1 | -58.9 | 105.7 | -101.7 | 21,426.3 | 222.1 | -97.5 | 1,296.2 | -97.8 | -35.2 | -61.3 |
NPM NPM% | -14.7 | -104.4 | -527.5 | 32.0 | -0.7 | 207.5 | 353.7 | 4.4 | 54.7 | 1.7 | 0.9 | 0.7 |
| -4.7 | -8.7 | -13.8 | 0.8 | 0.0 | 2.9 | 9.3 | 0.2 | 3.3 | 0.1 | 0.1 | 0.0 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 93 | -58 | -299 | -286 | -286 | -235 | -72 | -68 | -10 | -9 | -8 |
| 320 | 364 | 340 | 314 | 299 | 247 | 91 | 87 | 32 | 28 | 34 | |
| 66 | 7 | 7 | 7 | 7 | 1 | 0 | 0 | 1 | 1 | 1 | |
| 497 | 330 | 66 | 53 | 38 | 30 | 37 | 37 | 40 | 38 | 44 | |
| 447 | 308 | 44 | 35 | 23 | 20 | 31 | 30 | 33 | 31 | 36 | |
| 50 | 23 | 22 | 18 | 15 | 10 | 7 | 8 | 7 | 7 | 9 | |
| 497 | 330 | 66 | 53 | 38 | 30 | 37 | 37 | 40 | 38 | 44 |
| 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 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
Reserves ReservesCr | 93 | -58 | -299 | -286 | -286 | -235 | -72 | -68 | -10 | -9 | -8 |
| 320 | 364 | 340 | 314 | 299 | 247 | 91 | 87 | 32 | 28 | 34 | |
| 66 | 7 | 7 | 7 | 7 | 1 | 0 | 0 | 1 | 1 | 1 | |
| 497 | 330 | 66 | 53 | 38 | 30 | 37 | 37 | 40 | 38 | 44 | |
| 447 | 308 | 44 | 35 | 23 | 20 | 31 | 30 | 33 | 31 | 36 | |
| 50 | 23 | 22 | 18 | 15 | 10 | 7 | 8 | 7 | 7 | 9 | |
| 497 | 330 | 66 | 53 | 38 | 30 | 37 | 37 | 40 | 38 | 44 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | -54 | 1 | -20 | 0 | 0 | 38 | 6 | 29 | -3 | 7 | |
| 45 | 21 | 4 | 20 | 0 | 51 | 0 | -1 | -1 | 0 | -3 | |
| -71 | 33 | -4 | 0 | 0 | -51 | -38 | -5 | -29 | 4 | -4 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 67 | -51 | 2 | -21 | 0 | 0 | 38 | 6 | 29 | -4 | 4 |
CFO To PAT CFO To PAT% | -30.7 | 35.9 | -0.2 | -149.0 | -58.3 | 0.9 | 23.1 | 146.8 | 50.5 | -256.9 | 787.0 |
CFO To EBITDA CFO To EBITDA% | -70.9 | 118.4 | 49.5 | -746.2 | 3.8 | -21.3 | 1,042.6 | 244.7 | 821.4 | -216.1 | 382.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 | -54 | 1 | -20 | 0 | 0 | 38 | 6 | 29 | -3 | 7 | |
| 45 | 21 | 4 | 20 | 0 | 51 | 0 | -1 | -1 | 0 | -3 | |
| -71 | 33 | -4 | 0 | 0 | -51 | -38 | -5 | -29 | 4 | -4 | |
Net Cash Flow Net Cash FlowCr | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Free Cash Flow Free Cash FlowCr | 67 | -51 | 2 | -21 | 0 | 0 | 38 | 6 | 29 | -4 | 4 |
CFO To PAT CFO To PAT% | -30.7 | 35.9 | -0.2 | -149.0 | -58.3 | 0.9 | 23.1 | 146.8 | 50.5 | -256.9 | 787.0 |
CFO To EBITDA CFO To EBITDA% | -70.9 | 118.4 | 49.5 | -746.2 | 3.8 | -21.3 | 1,042.6 | 244.7 | 821.4 | -216.1 | 382.1 |
| 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 | 140 | 23 | 6 | 5 | 3 | 13 | 90 | 69 | 136 | 113 | 69 | 65 |
Price To Earnings Price To Earnings | 0.4 | 0.3 | 0.6 | 16.5 | 2.3 | 92.4 | 79.0 | 92.5 | ||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 1.9 | 0.7 | 1.3 | 1.5 | 0.8 | 0.7 |
Price To Book Price To Book | 1.3 | -0.6 | 0.0 | 0.0 | 0.0 | -0.1 | -1.7 | -1.4 | 17.6 | 12.7 | 7.0 | 6.6 |
EV To EBITDA EV To EBITDA | -9.6 | -5.8 | 221.9 | 90.3 | 67.7 | -91.5 | 33.9 | 39.0 | 38.0 | 75.7 | 39.7 | 36.8 |
GPM GPM% | -2.8 | -26.1 | 13.7 | 30.8 | 30.5 | 8.7 | 27.3 | 10.4 | 11.2 | 13.1 | ||
OPM OPM% | -6.3 | -31.6 | 2.5 | 6.4 | 11.2 | -9.2 | 7.9 | 2.6 | 3.4 | 2.0 | 1.9 | 1.9 |
NPM NPM% | -14.7 | -104.4 | -527.5 | 32.0 | -0.7 | 207.5 | 353.7 | 4.4 | 54.7 | 1.7 | 0.9 | 0.7 |
ROCE ROCE% | -16.5 | -68.0 | 639.3 | -54.8 | 3.1 | -175.7 | -818.0 | -14.9 | 729.1 | 15.9 | 12.0 | 12.0 |
ROE ROE% | -73.7 | 370.6 | 85.5 | -5.1 | 0.1 | -23.3 | -301.3 | -8.3 | 750.1 | 14.6 | 8.6 | 8.6 |
ROA ROA% | -16.4 | -45.9 | -367.3 | 26.1 | -0.6 | 170.1 | 436.9 | 11.1 | 143.4 | 3.5 | 1.9 | 1.9 |
| 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 | 140 | 23 | 6 | 5 | 3 | 13 | 90 | 69 | 136 | 113 | 69 | 65 |
Price To Earnings Price To Earnings | 0.4 | 0.3 | 0.6 | 16.5 | 2.3 | 92.4 | 79.0 | 92.5 | ||||
Price To Sales Price To Sales | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 1.9 | 0.7 | 1.3 | 1.5 | 0.8 | 0.7 |
Price To Book Price To Book | 1.3 | -0.6 | 0.0 | 0.0 | 0.0 | -0.1 | -1.7 | -1.4 | 17.6 | 12.7 | 7.0 | 6.6 |
EV To EBITDA EV To EBITDA | -9.6 | -5.8 | 221.9 | 90.3 | 67.7 | -91.5 | 33.9 | 39.0 | 38.0 | 75.7 | 39.7 | 36.8 |
GPM GPM% | -2.8 | -26.1 | 13.7 | 30.8 | 30.5 | 8.7 | 27.3 | 10.4 | 11.2 | 13.1 | ||
OPM OPM% | -6.3 | -31.6 | 2.5 | 6.4 | 11.2 | -9.2 | 7.9 | 2.6 | 3.4 | 2.0 | 1.9 | 1.9 |
NPM NPM% | -14.7 | -104.4 | -527.5 | 32.0 | -0.7 | 207.5 | 353.7 | 4.4 | 54.7 | 1.7 | 0.9 | 0.7 |
ROCE ROCE% | -16.5 | -68.0 | 639.3 | -54.8 | 3.1 | -175.7 | -818.0 | -14.9 | 729.1 | 15.9 | 12.0 | 12.0 |
ROE ROE% | -73.7 | 370.6 | 85.5 | -5.1 | 0.1 | -23.3 | -301.3 | -8.3 | 750.1 | 14.6 | 8.6 | 8.6 |
ROA ROA% | -16.4 | -45.9 | -367.3 | 26.1 | -0.6 | 170.1 | 436.9 | 11.1 | 143.4 | 3.5 | 1.9 | 1.9 |
Documents — Prakash Steelage Ltd