| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 151 | 153 | 116 | 114 | 182 | 163 | 146 | |
Growth YoY Revenue Growth YoY% | 20.3 | 6.6 | 25.5 | ||||
| 149 | 148 | 112 | 112 | 179 | 157 | 139 | |
| 2 | 5 | 4 | 3 | 3 | 6 | 7 | |
OPM OPM% | 1.0 | 3.3 | 3.4 | 2.3 | 1.5 | 3.8 | 4.7 |
| 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 3 | 2 | 1 | 1 | 5 | 5 |
| 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
| 0 | 2 | 2 | 1 | 1 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 1,700.0 | 108.6 | 147.7 | ||||
NPM NPM% | 0.0 | 1.3 | 1.3 | 0.6 | 0.5 | 2.5 | 2.6 |
| 0.0 | 1.4 | 1.1 | 0.4 | 0.7 | 3.0 | 2.8 |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|
| 151 | 153 | 116 | 114 | 182 | 163 | 146 | |
Growth YoY Revenue Growth YoY% | 20.3 | 6.6 | 25.5 | ||||
| 149 | 148 | 112 | 112 | 179 | 157 | 139 | |
| 2 | 5 | 4 | 3 | 3 | 6 | 7 | |
OPM OPM% | 1.0 | 3.3 | 3.4 | 2.3 | 1.5 | 3.8 | 4.7 |
| 0 | 1 | 0 | 1 | 0 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 0 | 3 | 2 | 1 | 1 | 5 | 5 |
| 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
| 0 | 2 | 2 | 1 | 1 | 4 | 4 | |
Growth YoY PAT Growth YoY% | 1,700.0 | 108.6 | 147.7 | ||||
NPM NPM% | 0.0 | 1.3 | 1.3 | 0.6 | 0.5 | 2.5 | 2.6 |
| 0.0 | 1.4 | 1.1 | 0.4 | 0.7 | 3.0 | 2.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 496 | 555 | 555 | 575 | 605 |
Growth Revenue Growth% | 11.9 | 0.1 | 3.7 | ||
| 472 | 535 | 540 | 560 | 586 | |
| 24 | 20 | 15 | 16 | 19 | |
OPM OPM% | 4.8 | 3.6 | 2.7 | 2.7 | 3.1 |
| 1 | 2 | 6 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 7 | 8 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 14 | 13 | 9 | 12 |
| 5 | 4 | 3 | 2 | 3 | |
PAT PATCr | 14 | 10 | 10 | 7 | 9 |
Growth PAT Growth% | -26.9 | -6.6 | -26.3 | ||
NPM NPM% | 2.9 | 1.9 | 1.8 | 1.3 | 1.6 |
| 10.5 | 7.7 | 7.2 | 5.3 | 6.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|
Revenue RevenueCr | 496 | 555 | 555 | 575 | 605 |
Growth Revenue Growth% | 11.9 | 0.1 | 3.7 | ||
| 472 | 535 | 540 | 560 | 586 | |
| 24 | 20 | 15 | 16 | 19 | |
OPM OPM% | 4.8 | 3.6 | 2.7 | 2.7 | 3.1 |
| 1 | 2 | 6 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 5 | 7 | 8 | 8 | 8 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 19 | 14 | 13 | 9 | 12 |
| 5 | 4 | 3 | 2 | 3 | |
PAT PATCr | 14 | 10 | 10 | 7 | 9 |
Growth PAT Growth% | -26.9 | -6.6 | -26.3 | ||
NPM NPM% | 2.9 | 1.9 | 1.8 | 1.3 | 1.6 |
| 10.5 | 7.7 | 7.2 | 5.3 | 6.9 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 82 | 93 | 102 | 107 |
| 58 | 68 | 87 | 91 | |
| 9 | 9 | 14 | 13 | |
| 163 | 183 | 217 | 224 | |
| 153 | 173 | 210 | 217 | |
| 10 | 10 | 7 | 7 | |
| 163 | 183 | 217 | 224 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 82 | 93 | 102 | 107 |
| 58 | 68 | 87 | 91 | |
| 9 | 9 | 14 | 13 | |
| 163 | 183 | 217 | 224 | |
| 153 | 173 | 210 | 217 | |
| 10 | 10 | 7 | 7 | |
| 163 | 183 | 217 | 224 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | -3 | -7 | 14 | |
| -1 | -2 | 3 | -3 | |
| -5 | 7 | 10 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 6 | 2 |
Free Cash Flow Free Cash FlowCr | 6 | -2 | 6 | |
CFO To PAT CFO To PAT% | 44.6 | -29.5 | -72.6 | 201.1 |
CFO To EBITDA CFO To EBITDA% | 26.9 | -15.6 | -46.6 | 92.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|
| 6 | -3 | -7 | 14 | |
| -1 | -2 | 3 | -3 | |
| -5 | 7 | 10 | -9 | |
Net Cash Flow Net Cash FlowCr | 0 | 2 | 6 | 2 |
Free Cash Flow Free Cash FlowCr | 6 | -2 | 6 | |
CFO To PAT CFO To PAT% | 44.6 | -29.5 | -72.6 | 201.1 |
CFO To EBITDA CFO To EBITDA% | 26.9 | -15.6 | -46.6 | 92.8 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 292 | 479 | 696 | ||
Price To Earnings Price To Earnings | 20.4 | 66.5 | 74.0 | ||
Price To Sales Price To Sales | 0.6 | 0.8 | 1.1 | ||
Price To Book Price To Book | 3.0 | 4.0 | 5.8 | ||
EV To EBITDA EV To EBITDA | 14.8 | 36.2 | 39.3 | ||
GPM GPM% | 7.3 | 5.5 | 4.7 | ||
OPM OPM% | 4.8 | 3.6 | 2.7 | 2.7 | 3.1 |
NPM NPM% | 2.9 | 1.9 | 1.8 | 1.3 | 1.6 |
ROCE ROCE% | 15.8 | 11.9 | 9.9 | 7.9 | 7.9 |
ROE ROE% | 14.9 | 9.8 | 8.4 | 6.0 | 6.0 |
ROA ROA% | 8.8 | 5.7 | 4.5 | 3.2 | 3.2 |
| Financial Year | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 292 | 479 | 696 | ||
Price To Earnings Price To Earnings | 20.4 | 66.5 | 74.0 | ||
Price To Sales Price To Sales | 0.6 | 0.8 | 1.1 | ||
Price To Book Price To Book | 3.0 | 4.0 | 5.8 | ||
EV To EBITDA EV To EBITDA | 14.8 | 36.2 | 39.3 | ||
GPM GPM% | 7.3 | 5.5 | 4.7 | ||
OPM OPM% | 4.8 | 3.6 | 2.7 | 2.7 | 3.1 |
NPM NPM% | 2.9 | 1.9 | 1.8 | 1.3 | 1.6 |
ROCE ROCE% | 15.8 | 11.9 | 9.9 | 7.9 | 7.9 |
ROE ROE% | 14.9 | 9.8 | 8.4 | 6.0 | 6.0 |
ROA ROA% | 8.8 | 5.7 | 4.5 | 3.2 | 3.2 |
Documents — Shiv Aum Steels Ltd