| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 77 | 75 | 71 | 41 | 46 | 44 | 48 | 46 | 36 | 48 | 62 | 55 | |
Growth YoY Revenue Growth YoY% | -23.6 | -18.6 | -12.6 | -50.4 | -41.0 | -41.6 | -31.9 | 13.8 | -20.6 | 8.5 | 28.9 | 19.4 |
| 70 | 73 | 68 | 39 | 44 | 42 | 47 | 44 | 35 | 46 | 59 | 54 | |
| 7 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | |
OPM OPM% | 9.3 | 3.3 | 3.7 | 4.0 | 4.2 | 4.7 | 2.8 | 3.8 | 4.5 | 4.4 | 4.0 | 2.8 |
| 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 2 |
| 2 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
| 6 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -29.8 | -77.1 | -70.1 | -73.8 | -84.9 | -29.5 | -61.3 | -24.3 | -8.4 | 6.6 | 122.4 | 25.5 |
NPM NPM% | 7.1 | 2.3 | 2.5 | 3.5 | 1.8 | 2.8 | 1.4 | 2.3 | 2.1 | 2.7 | 2.4 | 2.4 |
| 4.0 | 1.3 | 1.3 | 1.0 | 0.6 | 0.9 | 0.5 | 0.8 | 0.6 | 0.9 | 1.1 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 77 | 75 | 71 | 41 | 46 | 44 | 48 | 46 | 36 | 48 | 62 | 55 | |
Growth YoY Revenue Growth YoY% | -23.6 | -18.6 | -12.6 | -50.4 | -41.0 | -41.6 | -31.9 | 13.8 | -20.6 | 8.5 | 28.9 | 19.4 |
| 70 | 73 | 68 | 39 | 44 | 42 | 47 | 44 | 35 | 46 | 59 | 54 | |
| 7 | 2 | 3 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 3 | 2 | |
OPM OPM% | 9.3 | 3.3 | 3.7 | 4.0 | 4.2 | 4.7 | 2.8 | 3.8 | 4.5 | 4.4 | 4.0 | 2.8 |
| 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 7 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 2 | 2 | 2 |
| 2 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | |
| 6 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Growth YoY PAT Growth YoY% | -29.8 | -77.1 | -70.1 | -73.8 | -84.9 | -29.5 | -61.3 | -24.3 | -8.4 | 6.6 | 122.4 | 25.5 |
NPM NPM% | 7.1 | 2.3 | 2.5 | 3.5 | 1.8 | 2.8 | 1.4 | 2.3 | 2.1 | 2.7 | 2.4 | 2.4 |
| 4.0 | 1.3 | 1.3 | 1.0 | 0.6 | 0.9 | 0.5 | 0.8 | 0.6 | 0.9 | 1.1 | 1.0 |
| 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 | 128 | 152 | 171 | 189 | 214 | 222 | 457 | 408 | 305 | 178 | 192 | 201 |
Growth Revenue Growth% | -15.3 | 19.1 | 12.5 | 10.5 | 13.2 | 3.5 | 106.3 | -10.7 | -25.3 | -41.5 | 7.8 | 9.4 |
| 120 | 144 | 161 | 177 | 203 | 206 | 419 | 368 | 285 | 171 | 184 | 193 | |
| 8 | 9 | 10 | 12 | 11 | 16 | 38 | 40 | 20 | 7 | 8 | 8 | |
OPM OPM% | 6.5 | 5.7 | 6.0 | 6.4 | 5.3 | 7.2 | 8.3 | 9.8 | 6.5 | 3.9 | 4.1 | 3.9 |
| 1 | 2 | 2 | 2 | 1 | 0 | 4 | 3 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 5 | 6 | 7 | 8 | 6 | 11 | 36 | 40 | 19 | 6 | 7 | 7 |
| 2 | 2 | 2 | 2 | 2 | 3 | 8 | 10 | 5 | 2 | 2 | 2 | |
PAT PATCr | 4 | 4 | 5 | 6 | 5 | 8 | 27 | 30 | 14 | 4 | 5 | 5 |
Growth PAT Growth% | 25.9 | 10.6 | 20.4 | 21.2 | -19.8 | 72.9 | 243.8 | 8.3 | -53.5 | -70.2 | 11.9 | 29.1 |
NPM NPM% | 2.8 | 2.6 | 2.8 | 3.0 | 2.2 | 3.6 | 6.0 | 7.3 | 4.5 | 2.3 | 2.4 | 2.4 |
| 3.0 | 2.9 | 3.5 | 4.2 | 3.4 | 5.8 | 20.1 | 21.7 | 10.1 | 3.0 | 3.4 | 3.6 |
| 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 | 128 | 152 | 171 | 189 | 214 | 222 | 457 | 408 | 305 | 178 | 192 | 201 |
Growth Revenue Growth% | -15.3 | 19.1 | 12.5 | 10.5 | 13.2 | 3.5 | 106.3 | -10.7 | -25.3 | -41.5 | 7.8 | 9.4 |
| 120 | 144 | 161 | 177 | 203 | 206 | 419 | 368 | 285 | 171 | 184 | 193 | |
| 8 | 9 | 10 | 12 | 11 | 16 | 38 | 40 | 20 | 7 | 8 | 8 | |
OPM OPM% | 6.5 | 5.7 | 6.0 | 6.4 | 5.3 | 7.2 | 8.3 | 9.8 | 6.5 | 3.9 | 4.1 | 3.9 |
| 1 | 2 | 2 | 2 | 1 | 0 | 4 | 3 | 2 | 3 | 2 | 3 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 4 | 4 | 3 | 4 | 1 | 1 | 1 | 0 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 |
PBT PBTCr | 5 | 6 | 7 | 8 | 6 | 11 | 36 | 40 | 19 | 6 | 7 | 7 |
| 2 | 2 | 2 | 2 | 2 | 3 | 8 | 10 | 5 | 2 | 2 | 2 | |
PAT PATCr | 4 | 4 | 5 | 6 | 5 | 8 | 27 | 30 | 14 | 4 | 5 | 5 |
Growth PAT Growth% | 25.9 | 10.6 | 20.4 | 21.2 | -19.8 | 72.9 | 243.8 | 8.3 | -53.5 | -70.2 | 11.9 | 29.1 |
NPM NPM% | 2.8 | 2.6 | 2.8 | 3.0 | 2.2 | 3.6 | 6.0 | 7.3 | 4.5 | 2.3 | 2.4 | 2.4 |
| 3.0 | 2.9 | 3.5 | 4.2 | 3.4 | 5.8 | 20.1 | 21.7 | 10.1 | 3.0 | 3.4 | 3.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 12 | 19 | 23 | 29 | 32 | 39 | 64 | 91 | 102 | 107 | 111 | 112 |
| 24 | 29 | 26 | 38 | 28 | 33 | 35 | 4 | 3 | 3 | 11 | 8 | |
| 1 | 1 | 3 | 3 | 2 | 5 | 3 | 1 | 1 | 2 | 2 | 2 | |
| 49 | 63 | 65 | 84 | 76 | 91 | 116 | 110 | 120 | 124 | 137 | 136 | |
| 40 | 52 | 54 | 68 | 58 | 76 | 102 | 96 | 104 | 104 | 102 | 98 | |
| 9 | 11 | 11 | 16 | 18 | 16 | 14 | 14 | 16 | 20 | 35 | 38 | |
| 49 | 63 | 65 | 84 | 76 | 91 | 116 | 110 | 120 | 124 | 137 | 136 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 12 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Reserves ReservesCr | 12 | 19 | 23 | 29 | 32 | 39 | 64 | 91 | 102 | 107 | 111 | 112 |
| 24 | 29 | 26 | 38 | 28 | 33 | 35 | 4 | 3 | 3 | 11 | 8 | |
| 1 | 1 | 3 | 3 | 2 | 5 | 3 | 1 | 1 | 2 | 2 | 2 | |
| 49 | 63 | 65 | 84 | 76 | 91 | 116 | 110 | 120 | 124 | 137 | 136 | |
| 40 | 52 | 54 | 68 | 58 | 76 | 102 | 96 | 104 | 104 | 102 | 98 | |
| 9 | 11 | 11 | 16 | 18 | 16 | 14 | 14 | 16 | 20 | 35 | 38 | |
| 49 | 63 | 65 | 84 | 76 | 91 | 116 | 110 | 120 | 124 | 137 | 136 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 4 | 0 | 1 | 17 | -1 | 16 | 35 | 27 | 0 | -33 | |
| -1 | -2 | -2 | -6 | -3 | -1 | 3 | -2 | -3 | -6 | -2 | |
| -3 | 6 | -6 | 7 | -17 | 4 | -15 | -26 | -3 | 0 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 7 | -7 | 2 | -2 | 2 | 4 | 7 | 20 | -6 | -29 |
Free Cash Flow Free Cash FlowCr | 3 | 2 | -2 | -5 | 14 | -2 | 19 | 32 | 22 | -7 | -33 |
CFO To PAT CFO To PAT% | 135.5 | 103.9 | 0.8 | 19.7 | 370.8 | -7.0 | 59.8 | 117.5 | 193.9 | -4.8 | -706.2 |
CFO To EBITDA CFO To EBITDA% | 58.7 | 47.6 | 0.3 | 9.4 | 152.0 | -3.5 | 43.4 | 87.2 | 135.0 | -2.8 | -412.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5 | 4 | 0 | 1 | 17 | -1 | 16 | 35 | 27 | 0 | -33 | |
| -1 | -2 | -2 | -6 | -3 | -1 | 3 | -2 | -3 | -6 | -2 | |
| -3 | 6 | -6 | 7 | -17 | 4 | -15 | -26 | -3 | 0 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 7 | -7 | 2 | -2 | 2 | 4 | 7 | 20 | -6 | -29 |
Free Cash Flow Free Cash FlowCr | 3 | 2 | -2 | -5 | 14 | -2 | 19 | 32 | 22 | -7 | -33 |
CFO To PAT CFO To PAT% | 135.5 | 103.9 | 0.8 | 19.7 | 370.8 | -7.0 | 59.8 | 117.5 | 193.9 | -4.8 | -706.2 |
CFO To EBITDA CFO To EBITDA% | 58.7 | 47.6 | 0.3 | 9.4 | 152.0 | -3.5 | 43.4 | 87.2 | 135.0 | -2.8 | -412.1 |
| 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 | 48 | 56 | 39 | 19 | 41 | 127 | 224 | 304 | 164 | 79 | 83 | |
Price To Earnings Price To Earnings | 12.1 | 11.8 | 6.8 | 4.2 | 5.1 | 4.6 | 7.5 | 22.0 | 39.8 | 17.0 | 16.9 | |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.6 | 1.0 | 0.9 | 0.4 | 0.4 | |
Price To Book Price To Book | 1.5 | 1.5 | 0.9 | 0.4 | 0.8 | 1.6 | 2.1 | 2.6 | 1.4 | 0.6 | 0.7 | |
EV To EBITDA EV To EBITDA | 7.7 | 7.8 | 5.9 | 3.7 | 4.3 | 3.7 | 5.2 | 13.5 | 19.3 | 9.9 | 11.3 | |
GPM GPM% | 14.1 | 14.4 | 11.4 | 12.5 | 12.7 | 13.6 | 13.3 | 14.5 | 12.4 | 14.5 | 17.3 | 17.3 |
OPM OPM% | 6.5 | 5.7 | 6.0 | 6.4 | 5.3 | 7.2 | 8.3 | 9.8 | 6.5 | 3.9 | 4.1 | 3.9 |
NPM NPM% | 2.8 | 2.6 | 2.8 | 3.0 | 2.2 | 3.6 | 6.0 | 7.3 | 4.5 | 2.3 | 2.4 | 2.4 |
ROCE ROCE% | 17.4 | 15.6 | 16.8 | 15.2 | 14.4 | 16.7 | 39.7 | 39.6 | 17.0 | 5.8 | 5.7 | 5.9 |
ROE ROE% | 14.9 | 12.1 | 13.0 | 13.6 | 10.0 | 15.1 | 35.3 | 28.4 | 11.9 | 3.4 | 3.7 | 3.9 |
ROA ROA% | 7.3 | 6.3 | 7.3 | 6.9 | 6.1 | 8.8 | 23.7 | 27.1 | 11.5 | 3.3 | 3.4 | 3.6 |
| 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 | 48 | 56 | 39 | 19 | 41 | 127 | 224 | 304 | 164 | 79 | 83 | |
Price To Earnings Price To Earnings | 12.1 | 11.8 | 6.8 | 4.2 | 5.1 | 4.6 | 7.5 | 22.0 | 39.8 | 17.0 | 16.9 | |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.6 | 1.0 | 0.9 | 0.4 | 0.4 | |
Price To Book Price To Book | 1.5 | 1.5 | 0.9 | 0.4 | 0.8 | 1.6 | 2.1 | 2.6 | 1.4 | 0.6 | 0.7 | |
EV To EBITDA EV To EBITDA | 7.7 | 7.8 | 5.9 | 3.7 | 4.3 | 3.7 | 5.2 | 13.5 | 19.3 | 9.9 | 11.3 | |
GPM GPM% | 14.1 | 14.4 | 11.4 | 12.5 | 12.7 | 13.6 | 13.3 | 14.5 | 12.4 | 14.5 | 17.3 | 17.3 |
OPM OPM% | 6.5 | 5.7 | 6.0 | 6.4 | 5.3 | 7.2 | 8.3 | 9.8 | 6.5 | 3.9 | 4.1 | 3.9 |
NPM NPM% | 2.8 | 2.6 | 2.8 | 3.0 | 2.2 | 3.6 | 6.0 | 7.3 | 4.5 | 2.3 | 2.4 | 2.4 |
ROCE ROCE% | 17.4 | 15.6 | 16.8 | 15.2 | 14.4 | 16.7 | 39.7 | 39.6 | 17.0 | 5.8 | 5.7 | 5.9 |
ROE ROE% | 14.9 | 12.1 | 13.0 | 13.6 | 10.0 | 15.1 | 35.3 | 28.4 | 11.9 | 3.4 | 3.7 | 3.9 |
ROA ROA% | 7.3 | 6.3 | 7.3 | 6.9 | 6.1 | 8.8 | 23.7 | 27.1 | 11.5 | 3.3 | 3.4 | 3.6 |
Documents — Sarthak Metals Ltd
Concall Transcript Summaries — Sarthak Metals Ltd