| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 14 | 17 | 17 | 19 | 16 | 14 | 15 | 15 | 15 | 17 | 19 | |
Growth YoY Revenue Growth YoY% | 6.5 | 2.2 | 25.1 | 28.7 | 21.4 | 19.8 | -20.6 | -10.3 | -16.7 | -6.1 | 20.4 | 28.6 |
| 12 | 10 | 12 | 12 | 13 | 11 | 10 | 11 | 11 | 11 | 13 | 11 | |
| 3 | 3 | 5 | 5 | 5 | 6 | 3 | 4 | 4 | 5 | 4 | 8 | |
OPM OPM% | 20.8 | 24.5 | 28.5 | 30.5 | 28.8 | 35.4 | 25.1 | 29.1 | 26.8 | 30.0 | 21.7 | 42.1 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
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 | 3 | 4 | 6 | 5 | 6 | 6 | 4 | 5 | 5 | 5 | 5 | 9 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | |
| 2 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 3 | 4 | 4 | 7 | |
Growth YoY PAT Growth YoY% | -22.1 | -27.1 | 116.2 | 89.8 | 107.8 | 66.3 | -27.7 | -3.3 | -33.3 | -14.5 | 16.6 | 74.5 |
NPM NPM% | 15.9 | 19.2 | 24.6 | 23.3 | 27.3 | 26.7 | 22.4 | 25.1 | 21.8 | 24.3 | 21.7 | 34.0 |
| 1.6 | 1.9 | 2.9 | 2.8 | 3.4 | 3.2 | 1.9 | 2.7 | 2.1 | 2.5 | 2.3 | 4.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 14 | 17 | 17 | 19 | 16 | 14 | 15 | 15 | 15 | 17 | 19 | |
Growth YoY Revenue Growth YoY% | 6.5 | 2.2 | 25.1 | 28.7 | 21.4 | 19.8 | -20.6 | -10.3 | -16.7 | -6.1 | 20.4 | 28.6 |
| 12 | 10 | 12 | 12 | 13 | 11 | 10 | 11 | 11 | 11 | 13 | 11 | |
| 3 | 3 | 5 | 5 | 5 | 6 | 3 | 4 | 4 | 5 | 4 | 8 | |
OPM OPM% | 20.8 | 24.5 | 28.5 | 30.5 | 28.8 | 35.4 | 25.1 | 29.1 | 26.8 | 30.0 | 21.7 | 42.1 |
| 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | |
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 | 3 | 4 | 6 | 5 | 6 | 6 | 4 | 5 | 5 | 5 | 5 | 9 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | |
| 2 | 3 | 4 | 4 | 5 | 4 | 3 | 4 | 3 | 4 | 4 | 7 | |
Growth YoY PAT Growth YoY% | -22.1 | -27.1 | 116.2 | 89.8 | 107.8 | 66.3 | -27.7 | -3.3 | -33.3 | -14.5 | 16.6 | 74.5 |
NPM NPM% | 15.9 | 19.2 | 24.6 | 23.3 | 27.3 | 26.7 | 22.4 | 25.1 | 21.8 | 24.3 | 21.7 | 34.0 |
| 1.6 | 1.9 | 2.9 | 2.8 | 3.4 | 3.2 | 1.9 | 2.7 | 2.1 | 2.5 | 2.3 | 4.5 |
| 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 | 28 | 36 | 63 | 60 | 49 | 52 | 64 | 55 | 59 | 65 | 62 | 67 |
Growth Revenue Growth% | 29.6 | 73.7 | -4.3 | -19.5 | 8.0 | 21.4 | -14.2 | 8.4 | 10.3 | -4.6 | 4.7 | |
| 22 | 29 | 49 | 49 | 40 | 41 | 48 | 43 | 45 | 46 | 46 | 46 | |
| 6 | 7 | 14 | 11 | 8 | 12 | 16 | 12 | 14 | 20 | 17 | 20 | |
OPM OPM% | 22.1 | 18.7 | 22.5 | 18.8 | 17.2 | 22.7 | 25.3 | 21.9 | 23.2 | 30.1 | 26.8 | 30.7 |
| 2 | 2 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 8 | 16 | 14 | 10 | 14 | 18 | 15 | 16 | 22 | 19 | 23 |
| 2 | 3 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 6 | 5 | 6 | |
PAT PATCr | 4 | 5 | 11 | 9 | 7 | 10 | 13 | 11 | 11 | 16 | 14 | 17 |
Growth PAT Growth% | 17.6 | 124.0 | -18.5 | -19.0 | 34.7 | 30.4 | -16.9 | 4.2 | 44.3 | -11.8 | 6.2 | |
NPM NPM% | 15.3 | 13.9 | 17.9 | 15.3 | 15.4 | 19.2 | 20.6 | 19.9 | 19.2 | 25.1 | 23.2 | 25.9 |
| 3.4 | 3.9 | 7.5 | 5.8 | 4.7 | 7.0 | 9.2 | 7.5 | 7.8 | 11.3 | 9.6 | 11.4 |
| 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 | 28 | 36 | 63 | 60 | 49 | 52 | 64 | 55 | 59 | 65 | 62 | 67 |
Growth Revenue Growth% | 29.6 | 73.7 | -4.3 | -19.5 | 8.0 | 21.4 | -14.2 | 8.4 | 10.3 | -4.6 | 4.7 | |
| 22 | 29 | 49 | 49 | 40 | 41 | 48 | 43 | 45 | 46 | 46 | 46 | |
| 6 | 7 | 14 | 11 | 8 | 12 | 16 | 12 | 14 | 20 | 17 | 20 | |
OPM OPM% | 22.1 | 18.7 | 22.5 | 18.8 | 17.2 | 22.7 | 25.3 | 21.9 | 23.2 | 30.1 | 26.8 | 30.7 |
| 2 | 2 | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 5 | 4 | 5 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
PBT PBTCr | 6 | 8 | 16 | 14 | 10 | 14 | 18 | 15 | 16 | 22 | 19 | 23 |
| 2 | 3 | 5 | 4 | 3 | 4 | 5 | 4 | 4 | 6 | 5 | 6 | |
PAT PATCr | 4 | 5 | 11 | 9 | 7 | 10 | 13 | 11 | 11 | 16 | 14 | 17 |
Growth PAT Growth% | 17.6 | 124.0 | -18.5 | -19.0 | 34.7 | 30.4 | -16.9 | 4.2 | 44.3 | -11.8 | 6.2 | |
NPM NPM% | 15.3 | 13.9 | 17.9 | 15.3 | 15.4 | 19.2 | 20.6 | 19.9 | 19.2 | 25.1 | 23.2 | 25.9 |
| 3.4 | 3.9 | 7.5 | 5.8 | 4.7 | 7.0 | 9.2 | 7.5 | 7.8 | 11.3 | 9.6 | 11.4 |
| 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 | 12 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 45 | 57 | 64 | 69 | 73 | 80 | 90 | 96 | 103 | 114 | 123 |
| 32 | 42 | 59 | 58 | 59 | 68 | 77 | 71 | 90 | 83 | 97 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 3 | |
| 94 | 117 | 141 | 143 | 147 | 165 | 182 | 183 | 209 | 214 | 237 | |
| 77 | 95 | 111 | 118 | 113 | 136 | 146 | 134 | 167 | 169 | 192 | |
| 16 | 22 | 31 | 25 | 34 | 28 | 36 | 50 | 42 | 45 | 46 | |
| 94 | 117 | 141 | 143 | 147 | 165 | 182 | 183 | 209 | 214 | 237 |
| 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 | 12 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
Reserves ReservesCr | 45 | 57 | 64 | 69 | 73 | 80 | 90 | 96 | 103 | 114 | 123 |
| 32 | 42 | 59 | 58 | 59 | 68 | 77 | 71 | 90 | 83 | 97 | |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 3 | |
| 94 | 117 | 141 | 143 | 147 | 165 | 182 | 183 | 209 | 214 | 237 | |
| 77 | 95 | 111 | 118 | 113 | 136 | 146 | 134 | 167 | 169 | 192 | |
| 16 | 22 | 31 | 25 | 34 | 28 | 36 | 50 | 42 | 45 | 46 | |
| 94 | 117 | 141 | 143 | 147 | 165 | 182 | 183 | 209 | 214 | 237 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 7 | 16 | 13 | 4 | 2 | 28 | 16 | -19 | 3 | 0 | |
| 0 | 10 | 0 | -2 | 1 | 3 | -3 | -11 | 3 | 1 | 3 | |
| -16 | -9 | -5 | -5 | -4 | -3 | -6 | -3 | -1 | -8 | -2 | |
Net Cash Flow Net Cash FlowCr | -7 | 8 | 12 | 7 | 1 | 1 | 19 | 3 | -16 | -4 | 1 |
Free Cash Flow Free Cash FlowCr | 8 | 16 | 15 | 13 | 2 | 0 | 21 | 2 | -19 | 0 | -3 |
CFO To PAT CFO To PAT% | 217.8 | 132.1 | 145.6 | 142.8 | 50.3 | 16.0 | 210.1 | 148.8 | -163.6 | 21.2 | 1.9 |
CFO To EBITDA CFO To EBITDA% | 150.8 | 98.3 | 115.9 | 115.8 | 44.8 | 13.5 | 170.8 | 135.8 | -134.9 | 17.6 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 9 | 7 | 16 | 13 | 4 | 2 | 28 | 16 | -19 | 3 | 0 | |
| 0 | 10 | 0 | -2 | 1 | 3 | -3 | -11 | 3 | 1 | 3 | |
| -16 | -9 | -5 | -5 | -4 | -3 | -6 | -3 | -1 | -8 | -2 | |
Net Cash Flow Net Cash FlowCr | -7 | 8 | 12 | 7 | 1 | 1 | 19 | 3 | -16 | -4 | 1 |
Free Cash Flow Free Cash FlowCr | 8 | 16 | 15 | 13 | 2 | 0 | 21 | 2 | -19 | 0 | -3 |
CFO To PAT CFO To PAT% | 217.8 | 132.1 | 145.6 | 142.8 | 50.3 | 16.0 | 210.1 | 148.8 | -163.6 | 21.2 | 1.9 |
CFO To EBITDA CFO To EBITDA% | 150.8 | 98.3 | 115.9 | 115.8 | 44.8 | 13.5 | 170.8 | 135.8 | -134.9 | 17.6 | 1.7 |
| 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 | 100 | 125 | 90 | 27 | 53 | 89 | 95 | 112 | 155 | 109 | 128 | |
Price To Earnings Price To Earnings | 22.7 | 11.0 | 9.9 | 3.8 | 5.0 | 6.4 | 8.5 | 9.5 | 9.0 | 7.6 | 7.5 | |
Price To Sales Price To Sales | 2.6 | 1.9 | 1.4 | 0.5 | 1.0 | 1.3 | 1.6 | 1.8 | 2.2 | 1.6 | 1.9 | |
Price To Book Price To Book | 1.4 | 1.6 | 1.0 | 0.3 | 0.6 | 0.8 | 0.9 | 0.9 | 1.2 | 0.8 | 0.9 | |
EV To EBITDA EV To EBITDA | 9.0 | 5.3 | 2.9 | -3.7 | -0.5 | 0.7 | 1.2 | 4.0 | 5.0 | 3.4 | 3.8 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 22.1 | 18.7 | 22.5 | 18.8 | 17.2 | 22.7 | 25.3 | 21.9 | 23.2 | 30.1 | 26.8 | 30.7 |
NPM NPM% | 15.3 | 13.9 | 17.9 | 15.3 | 15.4 | 19.2 | 20.6 | 19.9 | 19.2 | 25.1 | 23.2 | 25.9 |
ROCE ROCE% | 12.5 | 11.4 | 20.7 | 16.5 | 12.0 | 14.6 | 17.6 | 13.7 | 13.1 | 17.4 | 13.7 | 13.7 |
ROE ROE% | 7.4 | 7.0 | 14.2 | 10.9 | 8.5 | 10.5 | 12.5 | 9.8 | 9.6 | 12.6 | 10.5 | 10.5 |
ROA ROA% | 4.6 | 4.3 | 8.0 | 6.5 | 5.1 | 6.1 | 7.2 | 5.9 | 5.4 | 7.7 | 6.1 | 6.1 |
| 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 | 100 | 125 | 90 | 27 | 53 | 89 | 95 | 112 | 155 | 109 | 128 | |
Price To Earnings Price To Earnings | 22.7 | 11.0 | 9.9 | 3.8 | 5.0 | 6.4 | 8.5 | 9.5 | 9.0 | 7.6 | 7.5 | |
Price To Sales Price To Sales | 2.6 | 1.9 | 1.4 | 0.5 | 1.0 | 1.3 | 1.6 | 1.8 | 2.2 | 1.6 | 1.9 | |
Price To Book Price To Book | 1.4 | 1.6 | 1.0 | 0.3 | 0.6 | 0.8 | 0.9 | 0.9 | 1.2 | 0.8 | 0.9 | |
EV To EBITDA EV To EBITDA | 9.0 | 5.3 | 2.9 | -3.7 | -0.5 | 0.7 | 1.2 | 4.0 | 5.0 | 3.4 | 3.8 | |
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 22.1 | 18.7 | 22.5 | 18.8 | 17.2 | 22.7 | 25.3 | 21.9 | 23.2 | 30.1 | 26.8 | 30.7 |
NPM NPM% | 15.3 | 13.9 | 17.9 | 15.3 | 15.4 | 19.2 | 20.6 | 19.9 | 19.2 | 25.1 | 23.2 | 25.9 |
ROCE ROCE% | 12.5 | 11.4 | 20.7 | 16.5 | 12.0 | 14.6 | 17.6 | 13.7 | 13.1 | 17.4 | 13.7 | 13.7 |
ROE ROE% | 7.4 | 7.0 | 14.2 | 10.9 | 8.5 | 10.5 | 12.5 | 9.8 | 9.6 | 12.6 | 10.5 | 10.5 |
ROA ROA% | 4.6 | 4.3 | 8.0 | 6.5 | 5.1 | 6.1 | 7.2 | 5.9 | 5.4 | 7.7 | 6.1 | 6.1 |
Documents — Steel City Securities Ltd