Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5,282Cr
Rev Gr TTM
Revenue Growth TTM
7.01%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SUNFLAG
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 29.0 | -12.5 | -3.1 | -1.8 | 9.8 | 14.1 | 0.9 | 4.5 | -3.9 | 14.4 | 12.4 | 5.7 |
| 740 | 704 | 759 | 757 | 820 | 815 | 767 | 781 | 783 | 903 | 872 | 810 |
Operating Profit Operating ProfitCr |
| 11.6 | 10.2 | 11.5 | 11.3 | 10.8 | 8.9 | 11.4 | 12.4 | 11.4 | 11.7 | 10.4 | 14.0 |
Other Income Other IncomeCr | 2 | 2 | 1 | 1 | 2 | 3 | 8 | 2 | 3 | 10 | 2 | -6 |
Interest Expense Interest ExpenseCr | 27 | 24 | 23 | 26 | 24 | 21 | 25 | 22 | 22 | 21 | 17 | 17 |
Depreciation DepreciationCr | 21 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 27 | 27 | 31 |
| 50 | 33 | 51 | 47 | 51 | 35 | 55 | 66 | 55 | 82 | 59 | 78 |
| 10 | 8 | 13 | 11 | 9 | 8 | 15 | 15 | 12 | 19 | 14 | 18 |
|
Growth YoY PAT Growth YoY% | -1.7 | -97.3 | -59.4 | -39.3 | 5.3 | 9.7 | 6.0 | 39.7 | 1.6 | 126.9 | 11.6 | 19.6 |
| 4.8 | 3.2 | 4.5 | 4.2 | 4.6 | 3.1 | 4.7 | 5.6 | 4.8 | 6.1 | 4.7 | 6.4 |
| 2.2 | 1.4 | 2.1 | 2.0 | 2.4 | 1.6 | 2.3 | 2.8 | 2.4 | 3.5 | 2.5 | 3.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 10.8 | -9.5 | -4.6 | 36.8 | 5.4 | -19.6 | 7.6 | 42.6 | 29.3 | -2.1 | 3.5 | 8.1 |
| 1,587 | 1,412 | 1,371 | 1,838 | 1,948 | 1,587 | 1,638 | 2,300 | 3,043 | 3,040 | 3,146 | 3,369 |
Operating Profit Operating ProfitCr |
| 9.6 | 11.2 | 9.6 | 11.4 | 10.9 | 9.7 | 13.4 | 14.8 | 12.8 | 11.0 | 11.0 | 11.9 |
Other Income Other IncomeCr | 5 | 9 | 7 | 17 | 11 | 12 | 11 | 5 | 1,201 | 8 | 17 | 9 |
Interest Expense Interest ExpenseCr | 71 | 65 | 35 | 35 | 39 | 43 | 29 | 42 | 81 | 97 | 90 | 76 |
Depreciation DepreciationCr | 51 | 36 | 33 | 34 | 38 | 46 | 70 | 76 | 81 | 103 | 104 | 111 |
| 52 | 86 | 85 | 184 | 172 | 94 | 166 | 285 | 1,485 | 183 | 212 | 274 |
| 27 | 30 | 20 | 55 | 62 | 2 | 25 | 68 | 370 | 40 | 50 | 63 |
|
| 12.6 | 128.5 | 16.9 | 97.3 | -14.3 | -16.5 | 52.7 | 54.3 | 413.9 | -87.1 | 12.9 | 30.1 |
| 1.4 | 3.5 | 4.3 | 6.2 | 5.0 | 5.2 | 7.4 | 8.0 | 32.0 | 4.2 | 4.6 | 5.5 |
| 1.4 | 3.1 | 3.6 | 7.1 | 6.1 | 5.1 | 7.8 | 12.0 | 61.9 | 8.0 | 9.0 | 11.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 185 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 | 180 |
| 403 | 463 | 529 | 657 | 760 | 1,205 | 1,353 | 1,569 | 3,162 | 4,984 | 8,586 | 8,361 |
Current Liabilities Current LiabilitiesCr | 528 | 434 | 515 | 520 | 644 | 598 | 437 | 882 | 887 | 1,052 | 1,053 | 1,084 |
Non Current Liabilities Non Current LiabilitiesCr | 224 | 169 | 156 | 208 | 183 | 415 | 418 | 458 | 711 | 805 | 1,366 | 1,244 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 717 | 657 | 765 | 855 | 976 | 933 | 906 | 1,349 | 1,387 | 1,517 | 1,567 | 1,598 |
Non Current Assets Non Current AssetsCr | 625 | 591 | 616 | 711 | 793 | 1,466 | 1,484 | 1,742 | 3,555 | 5,506 | 9,620 | 9,273 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 78 | 236 | -18 | 117 | 177 | 218 | 223 | 43 | 278 | 244 | 187 |
Investing Cash Flow Investing Cash FlowCr | -4 | -13 | -33 | -97 | -141 | -132 | -60 | -335 | -219 | -83 | -87 |
Financing Cash Flow Financing Cash FlowCr | -71 | -213 | 60 | -41 | -39 | -81 | -151 | 289 | -63 | 21 | -193 |
|
Free Cash Flow Free Cash FlowCr | 78 | 236 | -18 | 119 | 177 | 218 | 223 | 43 | 278 | 244 | 187 |
| 319.6 | 423.6 | -26.9 | 91.3 | 160.5 | 236.3 | 158.9 | 19.9 | 24.9 | 170.3 | 115.6 |
CFO To EBITDA CFO To EBITDA% | 46.1 | 132.9 | -12.0 | 49.6 | 74.4 | 127.5 | 88.0 | 10.8 | 62.3 | 65.2 | 48.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 424 | 360 | 662 | 1,356 | 880 | 436 | 1,131 | 1,136 | 2,665 | 3,341 | 4,221 |
Price To Earnings Price To Earnings | 17.8 | 6.4 | 10.2 | 10.5 | 8.0 | 4.7 | 8.0 | 5.2 | 2.4 | 23.3 | 26.1 |
Price To Sales Price To Sales | 0.2 | 0.2 | 0.4 | 0.7 | 0.4 | 0.2 | 0.6 | 0.4 | 0.8 | 0.9 | 1.2 |
Price To Book Price To Book | 0.7 | 0.6 | 0.9 | 1.6 | 0.9 | 0.4 | 1.0 | 0.8 | 0.9 | 0.7 | 0.5 |
| 4.2 | 2.6 | 6.2 | 6.8 | 4.8 | 3.8 | 5.2 | 4.2 | 7.1 | 10.2 | 12.0 |
Profitability Ratios Profitability Ratios |
| 41.6 | 44.0 | 43.1 | 41.2 | 37.2 | 38.6 | 36.0 | 39.2 | 36.3 | 35.1 | 37.6 |
| 9.6 | 11.2 | 9.6 | 11.4 | 10.9 | 9.7 | 13.4 | 14.8 | 12.8 | 11.0 | 11.0 |
| 1.4 | 3.5 | 4.3 | 6.2 | 5.0 | 5.2 | 7.4 | 8.0 | 32.0 | 4.2 | 4.6 |
| 13.3 | 18.5 | 11.7 | 19.2 | 16.7 | 8.3 | 10.8 | 14.0 | 39.6 | 4.8 | 3.2 |
| 4.2 | 8.7 | 9.2 | 15.4 | 11.7 | 6.7 | 9.2 | 12.4 | 33.4 | 2.8 | 1.9 |
| 1.8 | 4.5 | 4.7 | 8.2 | 6.2 | 3.8 | 5.9 | 7.0 | 22.6 | 2.0 | 1.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Sunflag Iron and Steel Company Limited is a leading Indian manufacturer of high-quality special steel and super alloys. Operating an integrated "state-of-the-art" facility in **Warthi, Maharashtra**, the company has evolved from a traditional automotive steel supplier into a technology-driven partner for mission-critical sectors including **Aerospace, Defence, Nuclear Power, and Space Exploration**.
---
### **Integrated Manufacturing Infrastructure & Specialized Metallurgy**
The company operates a comprehensive production ecosystem that ensures quality control from raw material processing to high-value finishing.
* **Core Integrated Facilities:** The **Warthi** plant includes a **Sponge Iron Plant**, **Mini Blast Furnace (MBF)**, **Sinter Plant**, and a **Steel Melt Shop (SMS)**. Power requirements are partially met by an in-house **Captive Power Plant (CPP)**.
* **Advanced Refining Capabilities:** To serve the Nuclear and Aerospace sectors, Sunflag has invested in specialized metallurgical equipment:
* **Vacuum Induction Melting (VIM):** **6.5 T** capacity.
* **Vacuum Arc Remelting (VAR):** **18 T** capacity.
* **Electro Slag Refining (ESR):** Two units with **22 T** and **1.8 T** capacities respectively.
* **Downstream Processing:** The facility features a **Continuous Casting Machine** with **Auto Mould Level Control**, Ingot Casting, and multiple rolling mills (**Blooming, HV, BSM, and ASM**).
* **Value-Addition & Finishing:** Modern facilities for **Annealing** (Bell, Electric, Hardening & Tempering) and **Bright Bar** production (peeling, drawing, polishing, and grinding). Recent upgrades include a **Forging Plant** equipped with **CNC Lathes** and a **5T Mobile Manipulator**.
* **Quality Assurance:** NABL-accredited laboratories utilizing **Phased Array Auto Ultrasonic testing**, **XRF Spectrometers**, and **Scanning Electron Microscopes**.
---
### **Strategic Pivot: Market Diversification & Import Substitution**
Sunflag is executing a deliberate strategy to reduce its historical reliance on the cyclical automotive sector by moving up the value chain.
* **High-Growth Segments:** The company is targeting **Commercial & Fighter Jet Parts**, **Space Vehicles**, **Nuclear Reactors**, and **Gas Turbines**.
* **Indigenous Development:** Sunflag is focused on **Import Substitution**, developing grades previously unavailable in India, such as:
* **Bulb Bars** for Warships.
* **Soft magnetic ferritic stainless steel**.
* **Duplex and Super duplex stainless steel**.
* **Bearing grades** and specialized steels for **Railways**.
* **Prestigious Accreditations:** The company has secured critical vendor approvals from **VSSC, LPSC, HAL, Brahmos, DRDO, Collins Aerospace, and GE Gas & Power**.
* **PLI Scheme Participation:** Sunflag has signed **MoUs for four product categories** under the Government of India’s **PLI Scheme for Specialty Steel**.
---
### **Raw Material Security & Backward Integration**
To insulate operations from global commodity volatility, the company is aggressively pursuing self-dependency in raw materials.
| Asset / Project | Status |
| :--- | :--- |
| **Surjagad 6 Iron Ore Block** | Received **Letter of Intent (Dec 2023)** for a **Composite Licence** (658 Hectares). |
| **Belgaon Coal Mine** | Active captive coal mine providing fuel security. |
| **Madanpur (North) / C T Mining** | De-allocated blocks; currently awaiting final compensation decisions. |
| **Future Acquisitions** | Actively scouting for additional **Coal and Iron Ore mines** to scale business volume. |
---
### **Financial Performance & Capital Structure**
Sunflag has maintained a stable credit profile while significantly expanding its net worth through strategic investments and operational growth.
**Key Financial Metrics**
| Particulars (₹ in Crore) | FY 2024-25 (Prov.) | FY 2023-24 (Audited) | FY 2022-23 (Audited) |
| :--- | :---: | :---: | :---: |
| **Total Income** | **3,552** | **3,421.35** | **3,495.44** |
| **Profit After Tax (PAT)** | **162** | **141.61** | **1,114.32*** |
| **Net Worth** | **8,412.03** | **4,792.24** | **—** |
| **Long-term Borrowings** | **165.34** | **262.61** | **—** |
*\*The FY23 PAT includes an exceptional gain of **₹892.64 Crore** from an arbitral award settlement with **Lloyds Metals and Energy Limited (LMEL)**.*
* **Strategic Investment in LMEL:** The company holds **6,00,00,000 Equity Shares** in LMEL. This investment is subject to **Mark-to-Market (MTM)** adjustments, significantly impacting the balance sheet.
* **Credit Ratings (Nov 2025):** Reaffirmed at **CRISIL AA-/Stable** (Long Term) and **CRISIL A1+** (Short Term).
* **Capital Allocation:** Management currently prioritizes **ploughing back profits** into expansion projects and debt reduction over dividend payouts.
---
### **Sustainability, ESG & Energy Transition**
The company is integrating "Green Steel" initiatives to enhance competitiveness and meet global decarbonization standards.
* **Renewable Energy Portfolio:**
* **71.34 MW Solar Project:** Commissioned in Dec 2024 via a **31.20%** stake in **ReNew Green (MPR Three) Pvt Ltd**.
* **11 MW Solar PPA:** Agreement with **Sunsure Solarpark Thirty Seven** (26% stake) for additional captive power.
* **Circular Economy:**
* **91%** of inputs are sourced sustainably.
* **Zero Liquid Discharge (ZLD):** Achieved through reuse of blow-down water in Sinter and MBF plants.
* **Waste Recycling:** **17,632 MTA** of Fly Ash and over **195,000 TPA** of slag are repurposed for cement manufacturing and road construction.
* **Energy Efficiency:** Recent investments of **₹2.12 crore** in **VFD installations** and **Hot Charging of Blooms** to reduce electrical and thermal consumption.
---
### **Subsidiaries, Joint Ventures & Governance**
Sunflag operates through a network of strategic entities to manage specialized business functions.
* **Key Joint Ventures:**
* **Daido D.M.S. India Pvt Ltd:** Partnership with **Daido Steel (Japan)** for die and mold steel (**₹59.53 crore** income in FY25).
* **Ramesh Sunwire Pvt Ltd:** JV for alloy steel wire (**₹36.6 crore** income in FY25).
* **Subsidiaries:** **Sunflag Power Limited** (Hydro project in Uttarakhand) and **Sunflag Foundation** (CSR implementation).
* **Leadership:** **Mr. Dev Dyuti Sen** was appointed as **CEO** effective **November 14, 2025**, joining a board with long-standing technical and financial expertise.
---
### **Risk Framework & Mitigation Strategies**
The company utilizes a **Business Risk Evaluation and Management (BREM)** framework to navigate a complex regulatory and market environment.
* **Regulatory Headwinds:** The notification of **New Labour Codes** in late 2025 resulted in a one-time exceptional liability of **₹18.7 crore** for gratuity and leave valuations.
* **Market & Sectoral Risks:**
* **EV Transition:** The shift to Electric Vehicles poses a long-term risk to traditional auto-steel demand, which Sunflag is mitigating through its pivot to Aerospace and Defence.
* **Raw Material Volatility:** Costs represent **60-65%** of revenue; margins typically fluctuate between **12-15%**.
* **Financial Sensitivities:** The company’s equity is highly sensitive to the share price of **LMEL**; a **5%** change in LMEL's stock price impacts Sunflag’s equity by **₹386.18 crore**.
* **Legal Contingencies:** The company is actively litigating for the restoration or compensation of de-allocated mining blocks (Bande, Warpani, and Navegoan) in the **Nagpur Bench of Bombay High Court**.