| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 55,682 | 55,312 | 58,687 | 54,771 | 53,905 | 53,648 | 56,218 | 53,178 | 58,689 | 57,002 | 63,270 | 60,794 | |
Growth YoY Revenue Growth YoY% | -7.0 | -3.1 | -6.8 | -7.9 | -3.2 | -3.0 | -4.2 | -2.9 | 8.9 | 6.3 | 12.5 | 14.3 |
| 51,414 | 49,048 | 52,087 | 48,077 | 47,763 | 47,745 | 49,659 | 45,751 | 49,793 | 48,803 | 53,441 | 51,530 | |
| 4,268 | 6,264 | 6,601 | 6,694 | 6,141 | 5,903 | 6,559 | 7,428 | 8,897 | 8,200 | 9,829 | 9,264 | |
OPM OPM% | 7.7 | 11.3 | 11.3 | 12.2 | 11.4 | 11.0 | 11.7 | 14.0 | 15.2 | 14.4 | 15.5 | 15.2 |
| -6,568 | -33 | -382 | -6 | 591 | 142 | 149 | 236 | -6 | 465 | 42 | -17 | |
Interest Expense Interest ExpenseCr | 1,959 | 1,881 | 1,842 | 1,777 | 1,971 | 1,804 | 1,789 | 1,852 | 1,775 | 1,747 | 1,792 | 1,771 |
Depreciation DepreciationCr | 2,480 | 2,422 | 2,568 | 2,535 | 2,597 | 2,569 | 2,720 | 2,744 | 2,893 | 3,049 | 3,268 | 3,640 |
PBT PBTCr | -6,739 | 1,928 | 1,809 | 2,377 | 2,164 | 1,672 | 2,200 | 3,067 | 4,222 | 3,869 | 4,810 | 3,838 |
| -228 | 1,406 | 1,254 | 1,458 | 1,405 | 1,377 | 999 | 1,060 | 1,039 | 1,138 | 1,845 | 1,452 | |
| -6,511 | 522 | 555 | 919 | 759 | 295 | 1,201 | 2,007 | 3,183 | 2,730 | 2,965 | 2,385 | |
Growth YoY PAT Growth YoY% | -602.0 | 120.9 | -64.6 | 75.0 | 111.7 | -43.4 | 116.5 | 118.5 | 319.5 | 824.0 | 146.9 | 18.8 |
NPM NPM% | -11.7 | 0.9 | 0.9 | 1.7 | 1.4 | 0.6 | 2.1 | 3.8 | 5.4 | 4.8 | 4.7 | 3.9 |
| -5.1 | 0.4 | 0.5 | 0.8 | 0.7 | 0.3 | 1.0 | 1.7 | 2.5 | 2.2 | 2.3 | 1.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 55,682 | 55,312 | 58,687 | 54,771 | 53,905 | 53,648 | 56,218 | 53,178 | 58,689 | 57,002 | 63,270 | 60,794 | |
Growth YoY Revenue Growth YoY% | -7.0 | -3.1 | -6.8 | -7.9 | -3.2 | -3.0 | -4.2 | -2.9 | 8.9 | 6.3 | 12.5 | 14.3 |
| 51,414 | 49,048 | 52,087 | 48,077 | 47,763 | 47,745 | 49,659 | 45,751 | 49,793 | 48,803 | 53,441 | 51,530 | |
| 4,268 | 6,264 | 6,601 | 6,694 | 6,141 | 5,903 | 6,559 | 7,428 | 8,897 | 8,200 | 9,829 | 9,264 | |
OPM OPM% | 7.7 | 11.3 | 11.3 | 12.2 | 11.4 | 11.0 | 11.7 | 14.0 | 15.2 | 14.4 | 15.5 | 15.2 |
| -6,568 | -33 | -382 | -6 | 591 | 142 | 149 | 236 | -6 | 465 | 42 | -17 | |
Interest Expense Interest ExpenseCr | 1,959 | 1,881 | 1,842 | 1,777 | 1,971 | 1,804 | 1,789 | 1,852 | 1,775 | 1,747 | 1,792 | 1,771 |
Depreciation DepreciationCr | 2,480 | 2,422 | 2,568 | 2,535 | 2,597 | 2,569 | 2,720 | 2,744 | 2,893 | 3,049 | 3,268 | 3,640 |
PBT PBTCr | -6,739 | 1,928 | 1,809 | 2,377 | 2,164 | 1,672 | 2,200 | 3,067 | 4,222 | 3,869 | 4,810 | 3,838 |
| -228 | 1,406 | 1,254 | 1,458 | 1,405 | 1,377 | 999 | 1,060 | 1,039 | 1,138 | 1,845 | 1,452 | |
| -6,511 | 522 | 555 | 919 | 759 | 295 | 1,201 | 2,007 | 3,183 | 2,730 | 2,965 | 2,385 | |
Growth YoY PAT Growth YoY% | -602.0 | 120.9 | -64.6 | 75.0 | 111.7 | -43.4 | 116.5 | 118.5 | 319.5 | 824.0 | 146.9 | 18.8 |
NPM NPM% | -11.7 | 0.9 | 0.9 | 1.7 | 1.4 | 0.6 | 2.1 | 3.8 | 5.4 | 4.8 | 4.7 | 3.9 |
| -5.1 | 0.4 | 0.5 | 0.8 | 0.7 | 0.3 | 1.0 | 1.7 | 2.5 | 2.2 | 2.3 | 1.9 |
| 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 | 1,01,965 | 1,12,299 | 1,23,249 | 1,57,669 | 1,39,817 | 1,56,477 | 2,43,959 | 2,43,353 | 2,29,171 | 2,18,543 | 2,32,140 | 2,39,756 |
Growth Revenue Growth% | -26.9 | 10.1 | 9.8 | 27.9 | -11.3 | 11.9 | 55.9 | -0.3 | -5.8 | -4.6 | 6.2 | 10.5 |
| 93,996 | 95,292 | 1,01,816 | 1,28,286 | 1,22,354 | 1,25,973 | 1,80,469 | 2,11,053 | 2,06,865 | 1,93,244 | 1,97,788 | 2,03,567 | |
| 7,968 | 17,008 | 21,433 | 29,383 | 17,463 | 30,504 | 63,490 | 32,300 | 22,306 | 25,298 | 34,352 | 36,189 | |
OPM OPM% | 7.8 | 15.2 | 17.4 | 18.6 | 12.5 | 19.5 | 26.0 | 13.3 | 9.7 | 11.6 | 14.8 | 15.1 |
| 4,292 | -3,789 | 10,719 | 1,524 | -1,721 | 180 | 1,300 | 1,569 | -6,063 | 877 | 738 | 485 | |
Interest Expense Interest ExpenseCr | 4,221 | 5,072 | 5,455 | 7,660 | 7,533 | 7,607 | 5,462 | 6,299 | 7,508 | 7,341 | 7,167 | 7,085 |
Depreciation DepreciationCr | 5,306 | 5,673 | 5,742 | 7,342 | 8,441 | 9,234 | 9,101 | 9,335 | 9,882 | 10,421 | 11,955 | 12,850 |
PBT PBTCr | 2,733 | 2,474 | 20,956 | 15,906 | -232 | 13,844 | 50,227 | 18,235 | -1,147 | 8,413 | 15,969 | 16,739 |
| 690 | 2,778 | 3,392 | 6,718 | -2,568 | 5,654 | 8,478 | 10,160 | 3,763 | 5,239 | 5,083 | 5,475 | |
PAT PATCr | 2,043 | -304 | 17,564 | 9,187 | 2,337 | 8,190 | 41,749 | 8,075 | -4,910 | 3,174 | 10,886 | 11,264 |
Growth PAT Growth% | 151.6 | -114.9 | 5,870.3 | -47.7 | -74.6 | 250.5 | 409.8 | -80.7 | -160.8 | 164.6 | 243.0 | 164.3 |
NPM NPM% | 2.0 | -0.3 | 14.3 | 5.8 | 1.7 | 5.2 | 17.1 | 3.3 | -2.1 | 1.4 | 4.7 | 4.7 |
| -0.7 | -4.3 | 12.8 | 8.8 | 1.2 | 6.4 | 33.2 | 7.2 | -3.6 | 2.7 | 8.7 | 8.8 |
| 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 | 1,01,965 | 1,12,299 | 1,23,249 | 1,57,669 | 1,39,817 | 1,56,477 | 2,43,959 | 2,43,353 | 2,29,171 | 2,18,543 | 2,32,140 | 2,39,756 |
Growth Revenue Growth% | -26.9 | 10.1 | 9.8 | 27.9 | -11.3 | 11.9 | 55.9 | -0.3 | -5.8 | -4.6 | 6.2 | 10.5 |
| 93,996 | 95,292 | 1,01,816 | 1,28,286 | 1,22,354 | 1,25,973 | 1,80,469 | 2,11,053 | 2,06,865 | 1,93,244 | 1,97,788 | 2,03,567 | |
| 7,968 | 17,008 | 21,433 | 29,383 | 17,463 | 30,504 | 63,490 | 32,300 | 22,306 | 25,298 | 34,352 | 36,189 | |
OPM OPM% | 7.8 | 15.2 | 17.4 | 18.6 | 12.5 | 19.5 | 26.0 | 13.3 | 9.7 | 11.6 | 14.8 | 15.1 |
| 4,292 | -3,789 | 10,719 | 1,524 | -1,721 | 180 | 1,300 | 1,569 | -6,063 | 877 | 738 | 485 | |
Interest Expense Interest ExpenseCr | 4,221 | 5,072 | 5,455 | 7,660 | 7,533 | 7,607 | 5,462 | 6,299 | 7,508 | 7,341 | 7,167 | 7,085 |
Depreciation DepreciationCr | 5,306 | 5,673 | 5,742 | 7,342 | 8,441 | 9,234 | 9,101 | 9,335 | 9,882 | 10,421 | 11,955 | 12,850 |
PBT PBTCr | 2,733 | 2,474 | 20,956 | 15,906 | -232 | 13,844 | 50,227 | 18,235 | -1,147 | 8,413 | 15,969 | 16,739 |
| 690 | 2,778 | 3,392 | 6,718 | -2,568 | 5,654 | 8,478 | 10,160 | 3,763 | 5,239 | 5,083 | 5,475 | |
PAT PATCr | 2,043 | -304 | 17,564 | 9,187 | 2,337 | 8,190 | 41,749 | 8,075 | -4,910 | 3,174 | 10,886 | 11,264 |
Growth PAT Growth% | 151.6 | -114.9 | 5,870.3 | -47.7 | -74.6 | 250.5 | 409.8 | -80.7 | -160.8 | 164.6 | 243.0 | 164.3 |
NPM NPM% | 2.0 | -0.3 | 14.3 | 5.8 | 1.7 | 5.2 | 17.1 | 3.3 | -2.1 | 1.4 | 4.7 | 4.7 |
| -0.7 | -4.3 | 12.8 | 8.8 | 1.2 | 6.4 | 33.2 | 7.2 | -3.6 | 2.7 | 8.7 | 8.8 |
| 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 | 970 | 970 | 1,145 | 1,145 | 1,145 | 1,198 | 1,221 | 1,221 | 1,247 | 1,247 | 1,247 |
Reserves ReservesCr | 40,487 | 34,574 | 57,451 | 65,505 | 70,156 | 72,262 | 1,13,222 | 1,01,861 | 90,788 | 89,922 | 1,00,920 |
| 47,954 | 50,341 | 55,661 | 61,034 | 61,661 | 70,867 | 90,588 | 97,295 | 98,403 | 86,094 | 96,918 | |
| 85,044 | 83,571 | 92,289 | 1,01,259 | 1,12,596 | 97,112 | 77,759 | 85,551 | 82,587 | 1,01,948 | 1,00,556 | |
| 1,77,511 | 1,73,333 | 2,09,758 | 2,33,582 | 2,50,419 | 2,45,487 | 2,85,446 | 2,88,022 | 2,73,424 | 2,79,395 | 3,01,254 | |
| 45,792 | 50,935 | 67,877 | 58,991 | 58,733 | 60,212 | 92,557 | 86,606 | 70,504 | 68,392 | 72,265 | |
| 1,31,719 | 1,22,398 | 1,41,881 | 1,74,591 | 1,91,687 | 1,85,275 | 1,92,889 | 2,01,416 | 2,02,920 | 2,11,003 | 2,28,989 | |
| 1,77,511 | 1,73,333 | 2,09,758 | 2,33,582 | 2,50,419 | 2,45,487 | 2,85,446 | 2,88,022 | 2,73,424 | 2,79,395 | 3,01,254 |
| 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 | 970 | 970 | 1,145 | 1,145 | 1,145 | 1,198 | 1,221 | 1,221 | 1,247 | 1,247 | 1,247 |
Reserves ReservesCr | 40,487 | 34,574 | 57,451 | 65,505 | 70,156 | 72,262 | 1,13,222 | 1,01,861 | 90,788 | 89,922 | 1,00,920 |
| 47,954 | 50,341 | 55,661 | 61,034 | 61,661 | 70,867 | 90,588 | 97,295 | 98,403 | 86,094 | 96,918 | |
| 85,044 | 83,571 | 92,289 | 1,01,259 | 1,12,596 | 97,112 | 77,759 | 85,551 | 82,587 | 1,01,948 | 1,00,556 | |
| 1,77,511 | 1,73,333 | 2,09,758 | 2,33,582 | 2,50,419 | 2,45,487 | 2,85,446 | 2,88,022 | 2,73,424 | 2,79,395 | 3,01,254 | |
| 45,792 | 50,935 | 67,877 | 58,991 | 58,733 | 60,212 | 92,557 | 86,606 | 70,504 | 68,392 | 72,265 | |
| 1,31,719 | 1,22,398 | 1,41,881 | 1,74,591 | 1,91,687 | 1,85,275 | 1,92,889 | 2,01,416 | 2,02,920 | 2,11,003 | 2,28,989 | |
| 1,77,511 | 1,73,333 | 2,09,758 | 2,33,582 | 2,50,419 | 2,45,487 | 2,85,446 | 2,88,022 | 2,73,424 | 2,79,395 | 3,01,254 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,455 | 10,824 | 8,023 | 25,336 | 20,169 | 44,327 | 44,381 | 21,683 | 20,301 | 23,138 | 35,064 | |
| -9,254 | -9,076 | -12,026 | -29,211 | -14,530 | -9,323 | -10,881 | -18,680 | -14,251 | -13,799 | -14,905 | |
| -4,729 | -2,579 | 6,640 | -673 | -1,695 | -37,090 | -23,401 | -6,981 | -11,097 | -7,002 | -21,387 | |
Net Cash Flow Net Cash FlowCr | -2,528 | -831 | 2,638 | -4,548 | 3,944 | -2,086 | 10,099 | -3,977 | -5,048 | 2,337 | -1,228 |
Free Cash Flow Free Cash FlowCr | 1,523 | 3,397 | 724 | 16,712 | 10,156 | 37,793 | 34,428 | 7,868 | 2,569 | 8,731 | 21,906 |
CFO To PAT CFO To PAT% | 560.8 | -3,556.2 | 45.7 | 275.8 | 863.1 | 541.2 | 106.3 | 268.5 | -413.5 | 729.0 | 322.1 |
CFO To EBITDA CFO To EBITDA% | 143.8 | 63.6 | 37.4 | 86.2 | 115.5 | 145.3 | 69.9 | 67.1 | 91.0 | 91.5 | 102.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,455 | 10,824 | 8,023 | 25,336 | 20,169 | 44,327 | 44,381 | 21,683 | 20,301 | 23,138 | 35,064 | |
| -9,254 | -9,076 | -12,026 | -29,211 | -14,530 | -9,323 | -10,881 | -18,680 | -14,251 | -13,799 | -14,905 | |
| -4,729 | -2,579 | 6,640 | -673 | -1,695 | -37,090 | -23,401 | -6,981 | -11,097 | -7,002 | -21,387 | |
Net Cash Flow Net Cash FlowCr | -2,528 | -831 | 2,638 | -4,548 | 3,944 | -2,086 | 10,099 | -3,977 | -5,048 | 2,337 | -1,228 |
Free Cash Flow Free Cash FlowCr | 1,523 | 3,397 | 724 | 16,712 | 10,156 | 37,793 | 34,428 | 7,868 | 2,569 | 8,731 | 21,906 |
CFO To PAT CFO To PAT% | 560.8 | -3,556.2 | 45.7 | 275.8 | 863.1 | 541.2 | 106.3 | 268.5 | -413.5 | 729.0 | 322.1 |
CFO To EBITDA CFO To EBITDA% | 143.8 | 63.6 | 37.4 | 86.2 | 115.5 | 145.3 | 69.9 | 67.1 | 91.0 | 91.5 | 102.1 |
| 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 | 31,030 | 46,876 | 64,311 | 59,171 | 30,617 | 97,157 | 1,59,631 | 1,27,715 | 1,94,618 | 1,92,558 | 2,39,434 | 2,30,908 |
Price To Earnings Price To Earnings | 4.9 | 5.8 | 19.9 | 13.0 | 4.0 | 14.6 | 56.3 | 22.2 | 20.9 | |||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.5 | 0.4 | 0.2 | 0.6 | 0.7 | 0.5 | 0.8 | 0.9 | 1.0 | 1.0 |
Price To Book Price To Book | 0.8 | 1.5 | 1.1 | 0.9 | 0.4 | 1.3 | 1.4 | 1.3 | 2.1 | 2.1 | 2.4 | 2.3 |
EV To EBITDA EV To EBITDA | 13.2 | 7.3 | 6.8 | 5.0 | 7.8 | 5.9 | 3.5 | 6.2 | 12.2 | 10.9 | 9.4 | 8.6 |
GPM GPM% | 39.5 | 46.3 | 45.1 | 44.9 | 39.9 | 46.9 | 50.7 | 35.9 | 30.8 | 32.8 | 37.4 | 37.4 |
OPM OPM% | 7.8 | 15.2 | 17.4 | 18.6 | 12.5 | 19.5 | 26.0 | 13.3 | 9.7 | 11.6 | 14.8 | 15.1 |
NPM NPM% | 2.0 | -0.3 | 14.3 | 5.8 | 1.7 | 5.2 | 17.1 | 3.3 | -2.1 | 1.4 | 4.7 | 4.7 |
ROCE ROCE% | 5.7 | 6.4 | 17.9 | 14.9 | 4.0 | 13.2 | 29.3 | 13.1 | 3.5 | 8.5 | 11.9 | 11.9 |
ROE ROE% | 4.9 | -0.9 | 30.0 | 13.8 | 3.3 | 11.2 | 36.5 | 7.8 | -5.3 | 3.5 | 10.7 | 10.7 |
ROA ROA% | 1.1 | -0.2 | 8.4 | 3.9 | 0.9 | 3.3 | 14.6 | 2.8 | -1.8 | 1.1 | 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 | 31,030 | 46,876 | 64,311 | 59,171 | 30,617 | 97,157 | 1,59,631 | 1,27,715 | 1,94,618 | 1,92,558 | 2,39,434 | 2,30,908 |
Price To Earnings Price To Earnings | 4.9 | 5.8 | 19.9 | 13.0 | 4.0 | 14.6 | 56.3 | 22.2 | 20.9 | |||
Price To Sales Price To Sales | 0.3 | 0.4 | 0.5 | 0.4 | 0.2 | 0.6 | 0.7 | 0.5 | 0.8 | 0.9 | 1.0 | 1.0 |
Price To Book Price To Book | 0.8 | 1.5 | 1.1 | 0.9 | 0.4 | 1.3 | 1.4 | 1.3 | 2.1 | 2.1 | 2.4 | 2.3 |
EV To EBITDA EV To EBITDA | 13.2 | 7.3 | 6.8 | 5.0 | 7.8 | 5.9 | 3.5 | 6.2 | 12.2 | 10.9 | 9.4 | 8.6 |
GPM GPM% | 39.5 | 46.3 | 45.1 | 44.9 | 39.9 | 46.9 | 50.7 | 35.9 | 30.8 | 32.8 | 37.4 | 37.4 |
OPM OPM% | 7.8 | 15.2 | 17.4 | 18.6 | 12.5 | 19.5 | 26.0 | 13.3 | 9.7 | 11.6 | 14.8 | 15.1 |
NPM NPM% | 2.0 | -0.3 | 14.3 | 5.8 | 1.7 | 5.2 | 17.1 | 3.3 | -2.1 | 1.4 | 4.7 | 4.7 |
ROCE ROCE% | 5.7 | 6.4 | 17.9 | 14.9 | 4.0 | 13.2 | 29.3 | 13.1 | 3.5 | 8.5 | 11.9 | 11.9 |
ROE ROE% | 4.9 | -0.9 | 30.0 | 13.8 | 3.3 | 11.2 | 36.5 | 7.8 | -5.3 | 3.5 | 10.7 | 10.7 |
ROA ROA% | 1.1 | -0.2 | 8.4 | 3.9 | 0.9 | 3.3 | 14.6 | 2.8 | -1.8 | 1.1 | 3.6 | 3.6 |
Documents — Tata Steel Ltd
Concall Transcript Summaries — Tata Steel Ltd