| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 210 | 232 | 269 | 282 | 284 | 261 | 200 | 192 | 208 | 206 | 222 | 214 | |
Growth YoY Revenue Growth YoY% | 17.7 | 11.6 | 27.2 | 27.7 | 35.1 | 12.5 | -25.8 | -31.8 | -26.8 | -21.1 | 11.1 | 11.4 |
| 185 | 206 | 238 | 250 | 252 | 234 | 181 | 170 | 184 | 183 | 214 | 191 | |
| 25 | 26 | 31 | 32 | 32 | 27 | 19 | 22 | 24 | 23 | 8 | 23 | |
OPM OPM% | 12.0 | 11.2 | 11.5 | 11.4 | 11.3 | 10.3 | 9.3 | 11.5 | 11.4 | 11.0 | 3.6 | 10.6 |
| 2 | 2 | 1 | 2 | 2 | 2 | 6 | 3 | 12 | -6 | 12 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 9 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
PBT PBTCr | 16 | 18 | 21 | 24 | 23 | 18 | 12 | 12 | 24 | 4 | 7 | 13 |
| 4 | 4 | 5 | 6 | 6 | 4 | 3 | 3 | 7 | 3 | 5 | 7 | |
| 12 | 14 | 16 | 18 | 17 | 14 | 9 | 9 | 17 | 2 | 2 | 6 | |
Growth YoY PAT Growth YoY% | -24.9 | -2.4 | 108.9 | 40.9 | 40.2 | 0.1 | -45.8 | -51.2 | -1.6 | -88.5 | -82.0 | -34.8 |
NPM NPM% | 5.9 | 5.8 | 6.0 | 6.5 | 6.2 | 5.2 | 4.4 | 4.7 | 8.3 | 0.8 | 0.7 | 2.7 |
| 3.5 | 3.8 | 4.5 | 5.1 | 4.8 | 3.8 | 2.4 | 2.5 | 4.8 | 0.4 | 0.4 | 1.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 210 | 232 | 269 | 282 | 284 | 261 | 200 | 192 | 208 | 206 | 222 | 214 | |
Growth YoY Revenue Growth YoY% | 17.7 | 11.6 | 27.2 | 27.7 | 35.1 | 12.5 | -25.8 | -31.8 | -26.8 | -21.1 | 11.1 | 11.4 |
| 185 | 206 | 238 | 250 | 252 | 234 | 181 | 170 | 184 | 183 | 214 | 191 | |
| 25 | 26 | 31 | 32 | 32 | 27 | 19 | 22 | 24 | 23 | 8 | 23 | |
OPM OPM% | 12.0 | 11.2 | 11.5 | 11.4 | 11.3 | 10.3 | 9.3 | 11.5 | 11.4 | 11.0 | 3.6 | 10.6 |
| 2 | 2 | 1 | 2 | 2 | 2 | 6 | 3 | 12 | -6 | 12 | 3 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 8 | 8 | 8 | 8 | 9 | 8 | 10 | 10 | 10 | 10 | 10 | 10 |
PBT PBTCr | 16 | 18 | 21 | 24 | 23 | 18 | 12 | 12 | 24 | 4 | 7 | 13 |
| 4 | 4 | 5 | 6 | 6 | 4 | 3 | 3 | 7 | 3 | 5 | 7 | |
| 12 | 14 | 16 | 18 | 17 | 14 | 9 | 9 | 17 | 2 | 2 | 6 | |
Growth YoY PAT Growth YoY% | -24.9 | -2.4 | 108.9 | 40.9 | 40.2 | 0.1 | -45.8 | -51.2 | -1.6 | -88.5 | -82.0 | -34.8 |
NPM NPM% | 5.9 | 5.8 | 6.0 | 6.5 | 6.2 | 5.2 | 4.4 | 4.7 | 8.3 | 0.8 | 0.7 | 2.7 |
| 3.5 | 3.8 | 4.5 | 5.1 | 4.8 | 3.8 | 2.4 | 2.5 | 4.8 | 0.4 | 0.4 | 1.6 |
| 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 | 372 | 371 | 453 | 512 | 364 | 355 | 510 | 772 | 932 | 1,026 | 828 | 850 |
Growth Revenue Growth% | -0.4 | 22.1 | 13.1 | -28.9 | -2.4 | 43.4 | 51.5 | 20.7 | 10.1 | -19.3 | -9.3 | |
| 311 | 295 | 362 | 426 | 303 | 294 | 443 | 674 | 824 | 917 | 752 | 773 | |
| 61 | 76 | 91 | 86 | 61 | 62 | 67 | 98 | 108 | 110 | 76 | 77 | |
OPM OPM% | 16.5 | 20.4 | 20.0 | 16.8 | 16.7 | 17.4 | 13.1 | 12.6 | 11.6 | 10.7 | 9.2 | 9.0 |
| 1 | 7 | 6 | 7 | 6 | 3 | 2 | 6 | 7 | 12 | 21 | 21 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 6 | 8 | 7 | 9 | 9 | 10 | 10 | 10 |
Depreciation DepreciationCr | 13 | 17 | 18 | 19 | 24 | 26 | 27 | 32 | 33 | 35 | 40 | 40 |
PBT PBTCr | 43 | 60 | 75 | 70 | 36 | 30 | 35 | 63 | 72 | 77 | 48 | 48 |
| 15 | 21 | 26 | 25 | 6 | 7 | 9 | 15 | 17 | 18 | 18 | 22 | |
PAT PATCr | 28 | 39 | 49 | 45 | 31 | 24 | 26 | 48 | 55 | 58 | 29 | 26 |
Growth PAT Growth% | 39.4 | 25.4 | -8.0 | -32.4 | -22.9 | 8.6 | 87.5 | 15.6 | 5.3 | -49.7 | -46.4 | |
NPM NPM% | 7.5 | 10.5 | 10.8 | 8.8 | 8.4 | 6.6 | 5.0 | 6.2 | 5.9 | 5.7 | 3.5 | 3.1 |
| 8.2 | 11.4 | 13.8 | 12.5 | 8.5 | 6.5 | 7.1 | 13.3 | 15.4 | 16.2 | 8.1 | 7.2 |
| 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 | 372 | 371 | 453 | 512 | 364 | 355 | 510 | 772 | 932 | 1,026 | 828 | 850 |
Growth Revenue Growth% | -0.4 | 22.1 | 13.1 | -28.9 | -2.4 | 43.4 | 51.5 | 20.7 | 10.1 | -19.3 | -9.3 | |
| 311 | 295 | 362 | 426 | 303 | 294 | 443 | 674 | 824 | 917 | 752 | 773 | |
| 61 | 76 | 91 | 86 | 61 | 62 | 67 | 98 | 108 | 110 | 76 | 77 | |
OPM OPM% | 16.5 | 20.4 | 20.0 | 16.8 | 16.7 | 17.4 | 13.1 | 12.6 | 11.6 | 10.7 | 9.2 | 9.0 |
| 1 | 7 | 6 | 7 | 6 | 3 | 2 | 6 | 7 | 12 | 21 | 21 | |
Interest Expense Interest ExpenseCr | 6 | 6 | 4 | 4 | 6 | 8 | 7 | 9 | 9 | 10 | 10 | 10 |
Depreciation DepreciationCr | 13 | 17 | 18 | 19 | 24 | 26 | 27 | 32 | 33 | 35 | 40 | 40 |
PBT PBTCr | 43 | 60 | 75 | 70 | 36 | 30 | 35 | 63 | 72 | 77 | 48 | 48 |
| 15 | 21 | 26 | 25 | 6 | 7 | 9 | 15 | 17 | 18 | 18 | 22 | |
PAT PATCr | 28 | 39 | 49 | 45 | 31 | 24 | 26 | 48 | 55 | 58 | 29 | 26 |
Growth PAT Growth% | 39.4 | 25.4 | -8.0 | -32.4 | -22.9 | 8.6 | 87.5 | 15.6 | 5.3 | -49.7 | -46.4 | |
NPM NPM% | 7.5 | 10.5 | 10.8 | 8.8 | 8.4 | 6.6 | 5.0 | 6.2 | 5.9 | 5.7 | 3.5 | 3.1 |
| 8.2 | 11.4 | 13.8 | 12.5 | 8.5 | 6.5 | 7.1 | 13.3 | 15.4 | 16.2 | 8.1 | 7.2 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 122 | 153 | 237 | 273 | 299 | 324 | 349 | 393 | 440 | 492 | 519 |
| 78 | 53 | 63 | 88 | 55 | 112 | 132 | 186 | 198 | 204 | 230 | |
| 39 | 54 | 44 | 89 | 83 | 73 | 79 | 70 | 68 | 87 | 65 | |
| 246 | 267 | 351 | 458 | 444 | 516 | 567 | 657 | 713 | 791 | 821 | |
| 103 | 98 | 174 | 197 | 153 | 233 | 255 | 343 | 404 | 435 | 453 | |
| 143 | 169 | 177 | 261 | 292 | 283 | 311 | 314 | 309 | 355 | 368 | |
| 246 | 267 | 351 | 458 | 444 | 516 | 567 | 657 | 713 | 791 | 821 |
| 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 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
Reserves ReservesCr | 122 | 153 | 237 | 273 | 299 | 324 | 349 | 393 | 440 | 492 | 519 |
| 78 | 53 | 63 | 88 | 55 | 112 | 132 | 186 | 198 | 204 | 230 | |
| 39 | 54 | 44 | 89 | 83 | 73 | 79 | 70 | 68 | 87 | 65 | |
| 246 | 267 | 351 | 458 | 444 | 516 | 567 | 657 | 713 | 791 | 821 | |
| 103 | 98 | 174 | 197 | 153 | 233 | 255 | 343 | 404 | 435 | 453 | |
| 143 | 169 | 177 | 261 | 292 | 283 | 311 | 314 | 309 | 355 | 368 | |
| 246 | 267 | 351 | 458 | 444 | 516 | 567 | 657 | 713 | 791 | 821 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 59 | 50 | 43 | 53 | 16 | 25 | 63 | 102 | 124 | 56 | |
| -26 | -25 | -78 | -92 | 2 | -49 | -39 | -53 | -49 | -125 | -5 | |
| -21 | -42 | 26 | 52 | -42 | 23 | 10 | -6 | -33 | 0 | -26 | |
Net Cash Flow Net Cash FlowCr | 9 | -8 | -1 | 3 | 12 | -11 | -4 | 4 | 20 | -1 | 25 |
Free Cash Flow Free Cash FlowCr | 31 | 33 | 26 | -52 | 7 | -1 | -26 | 30 | 73 | 50 | 5 |
CFO To PAT CFO To PAT% | 198.6 | 150.2 | 102.0 | 94.6 | 172.6 | 67.3 | 97.2 | 131.3 | 183.6 | 211.9 | 190.8 |
CFO To EBITDA CFO To EBITDA% | 90.7 | 77.6 | 55.2 | 49.7 | 86.5 | 25.6 | 37.3 | 64.4 | 94.3 | 112.7 | 73.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | 59 | 50 | 43 | 53 | 16 | 25 | 63 | 102 | 124 | 56 | |
| -26 | -25 | -78 | -92 | 2 | -49 | -39 | -53 | -49 | -125 | -5 | |
| -21 | -42 | 26 | 52 | -42 | 23 | 10 | -6 | -33 | 0 | -26 | |
Net Cash Flow Net Cash FlowCr | 9 | -8 | -1 | 3 | 12 | -11 | -4 | 4 | 20 | -1 | 25 |
Free Cash Flow Free Cash FlowCr | 31 | 33 | 26 | -52 | 7 | -1 | -26 | 30 | 73 | 50 | 5 |
CFO To PAT CFO To PAT% | 198.6 | 150.2 | 102.0 | 94.6 | 172.6 | 67.3 | 97.2 | 131.3 | 183.6 | 211.9 | 190.8 |
CFO To EBITDA CFO To EBITDA% | 90.7 | 77.6 | 55.2 | 49.7 | 86.5 | 25.6 | 37.3 | 64.4 | 94.3 | 112.7 | 73.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 305 | 770 | 1,286 | 1,163 | 468 | 702 | 489 | 1,448 | 1,103 | 1,105 | 582 | 809 |
Price To Earnings Price To Earnings | 11.8 | 19.7 | 26.2 | 25.8 | 15.3 | 29.9 | 19.1 | 30.2 | 19.9 | 19.0 | 19.9 | 30.8 |
Price To Sales Price To Sales | 0.8 | 2.1 | 2.8 | 2.3 | 1.3 | 2.0 | 1.0 | 1.9 | 1.2 | 1.1 | 0.7 | 0.9 |
Price To Book Price To Book | 2.4 | 4.8 | 5.3 | 4.2 | 1.5 | 2.1 | 1.4 | 3.6 | 2.5 | 2.2 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 5.7 | 10.5 | 14.4 | 14.5 | 8.3 | 12.6 | 8.9 | 15.6 | 10.3 | 10.2 | 7.5 | 9.9 |
GPM GPM% | 33.4 | 36.1 | 34.6 | 31.0 | 35.0 | 36.0 | 28.7 | 26.0 | 25.0 | 28.6 | 32.0 | 32.0 |
OPM OPM% | 16.5 | 20.4 | 20.0 | 16.8 | 16.7 | 17.4 | 13.1 | 12.6 | 11.6 | 10.7 | 9.2 | 9.0 |
NPM NPM% | 7.5 | 10.5 | 10.8 | 8.8 | 8.4 | 6.6 | 5.0 | 6.2 | 5.9 | 5.7 | 3.5 | 3.1 |
ROCE ROCE% | 26.8 | 35.1 | 29.4 | 20.1 | 11.7 | 8.7 | 8.6 | 13.5 | 14.5 | 13.2 | 8.5 | 8.5 |
ROE ROE% | 21.7 | 24.5 | 20.1 | 16.1 | 9.9 | 7.1 | 7.2 | 12.0 | 12.4 | 11.7 | 5.6 | 5.6 |
ROA ROA% | 11.4 | 14.7 | 14.0 | 9.8 | 6.9 | 4.5 | 4.5 | 7.3 | 7.8 | 7.4 | 3.6 | 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 | 305 | 770 | 1,286 | 1,163 | 468 | 702 | 489 | 1,448 | 1,103 | 1,105 | 582 | 809 |
Price To Earnings Price To Earnings | 11.8 | 19.7 | 26.2 | 25.8 | 15.3 | 29.9 | 19.1 | 30.2 | 19.9 | 19.0 | 19.9 | 30.8 |
Price To Sales Price To Sales | 0.8 | 2.1 | 2.8 | 2.3 | 1.3 | 2.0 | 1.0 | 1.9 | 1.2 | 1.1 | 0.7 | 0.9 |
Price To Book Price To Book | 2.4 | 4.8 | 5.3 | 4.2 | 1.5 | 2.1 | 1.4 | 3.6 | 2.5 | 2.2 | 1.1 | 1.5 |
EV To EBITDA EV To EBITDA | 5.7 | 10.5 | 14.4 | 14.5 | 8.3 | 12.6 | 8.9 | 15.6 | 10.3 | 10.2 | 7.5 | 9.9 |
GPM GPM% | 33.4 | 36.1 | 34.6 | 31.0 | 35.0 | 36.0 | 28.7 | 26.0 | 25.0 | 28.6 | 32.0 | 32.0 |
OPM OPM% | 16.5 | 20.4 | 20.0 | 16.8 | 16.7 | 17.4 | 13.1 | 12.6 | 11.6 | 10.7 | 9.2 | 9.0 |
NPM NPM% | 7.5 | 10.5 | 10.8 | 8.8 | 8.4 | 6.6 | 5.0 | 6.2 | 5.9 | 5.7 | 3.5 | 3.1 |
ROCE ROCE% | 26.8 | 35.1 | 29.4 | 20.1 | 11.7 | 8.7 | 8.6 | 13.5 | 14.5 | 13.2 | 8.5 | 8.5 |
ROE ROE% | 21.7 | 24.5 | 20.1 | 16.1 | 9.9 | 7.1 | 7.2 | 12.0 | 12.4 | 11.7 | 5.6 | 5.6 |
ROA ROA% | 11.4 | 14.7 | 14.0 | 9.8 | 6.9 | 4.5 | 4.5 | 7.3 | 7.8 | 7.4 | 3.6 | 3.6 |
Documents — Sterling Tools Ltd
Concall Transcript Summaries — Sterling Tools Ltd