| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 415 | 397 | 439 | 415 | 495 | 427 | 428 | 434 | 432 | 431 | 458 | 486 | |
Growth YoY Revenue Growth YoY% | -6.3 | -0.8 | 4.1 | 1.3 | 19.2 | 7.4 | -2.6 | 4.6 | -12.6 | 0.9 | 7.0 | 12.1 |
| 384 | 364 | 391 | 372 | 456 | 392 | 397 | 402 | 387 | 387 | 412 | 428 | |
| 31 | 33 | 49 | 42 | 39 | 35 | 31 | 32 | 45 | 43 | 46 | 58 | |
OPM OPM% | 7.5 | 8.4 | 11.1 | 10.2 | 7.9 | 8.2 | 7.3 | 7.3 | 10.5 | 10.1 | 10.1 | 12.0 |
| 6 | 8 | 9 | 6 | 9 | 7 | 7 | 8 | 11 | 13 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 4 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 7 | 7 | 9 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 10 |
PBT PBTCr | 25 | 29 | 44 | 35 | 35 | 28 | 27 | 27 | 47 | 45 | 46 | 55 |
| 6 | 7 | 11 | 9 | 9 | 7 | 7 | 7 | 12 | 11 | 12 | 14 | |
| 18 | 22 | 33 | 26 | 26 | 21 | 20 | 20 | 35 | 34 | 34 | 41 | |
Growth YoY PAT Growth YoY% | -34.1 | -23.4 | 139.7 | 40.4 | 39.9 | -1.6 | -39.8 | -23.7 | 33.9 | 56.5 | 72.2 | 107.0 |
NPM NPM% | 4.5 | 5.5 | 7.5 | 6.3 | 5.2 | 5.0 | 4.6 | 4.6 | 8.0 | 7.8 | 7.4 | 8.5 |
| 2.3 | 2.7 | 4.0 | 3.2 | 3.2 | 2.6 | 2.4 | 2.4 | 3.6 | 3.5 | 3.5 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 415 | 397 | 439 | 415 | 495 | 427 | 428 | 434 | 432 | 431 | 458 | 486 | |
Growth YoY Revenue Growth YoY% | -6.3 | -0.8 | 4.1 | 1.3 | 19.2 | 7.4 | -2.6 | 4.6 | -12.6 | 0.9 | 7.0 | 12.1 |
| 384 | 364 | 391 | 372 | 456 | 392 | 397 | 402 | 387 | 387 | 412 | 428 | |
| 31 | 33 | 49 | 42 | 39 | 35 | 31 | 32 | 45 | 43 | 46 | 58 | |
OPM OPM% | 7.5 | 8.4 | 11.1 | 10.2 | 7.9 | 8.2 | 7.3 | 7.3 | 10.5 | 10.1 | 10.1 | 12.0 |
| 6 | 8 | 9 | 6 | 9 | 7 | 7 | 8 | 11 | 13 | 10 | 10 | |
Interest Expense Interest ExpenseCr | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 4 | 2 | 4 | 3 | 3 |
Depreciation DepreciationCr | 7 | 7 | 9 | 8 | 8 | 8 | 8 | 9 | 8 | 8 | 8 | 10 |
PBT PBTCr | 25 | 29 | 44 | 35 | 35 | 28 | 27 | 27 | 47 | 45 | 46 | 55 |
| 6 | 7 | 11 | 9 | 9 | 7 | 7 | 7 | 12 | 11 | 12 | 14 | |
| 18 | 22 | 33 | 26 | 26 | 21 | 20 | 20 | 35 | 34 | 34 | 41 | |
Growth YoY PAT Growth YoY% | -34.1 | -23.4 | 139.7 | 40.4 | 39.9 | -1.6 | -39.8 | -23.7 | 33.9 | 56.5 | 72.2 | 107.0 |
NPM NPM% | 4.5 | 5.5 | 7.5 | 6.3 | 5.2 | 5.0 | 4.6 | 4.6 | 8.0 | 7.8 | 7.4 | 8.5 |
| 2.3 | 2.7 | 4.0 | 3.2 | 3.2 | 2.6 | 2.4 | 2.4 | 3.6 | 3.5 | 3.5 | 4.3 |
| 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 | 653 | 674 | 859 | 1,121 | 846 | 937 | 1,368 | 1,735 | 1,661 | 1,764 | 1,754 | 1,807 |
Growth Revenue Growth% | -1.3 | 3.2 | 27.5 | 30.5 | -24.5 | 10.7 | 46.0 | 26.8 | -4.2 | 6.2 | -0.6 | 1.3 |
| 611 | 614 | 797 | 1,053 | 806 | 834 | 1,195 | 1,594 | 1,519 | 1,616 | 1,588 | 1,614 | |
| 42 | 60 | 62 | 68 | 40 | 103 | 174 | 141 | 142 | 148 | 166 | 193 | |
OPM OPM% | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 | 10.7 |
| 3 | 6 | 6 | 2 | 9 | 13 | 29 | 39 | 30 | 29 | 42 | 45 | |
Interest Expense Interest ExpenseCr | 23 | 28 | 21 | 24 | 26 | 20 | 17 | 18 | 18 | 19 | 12 | 12 |
Depreciation DepreciationCr | 17 | 18 | 22 | 24 | 26 | 30 | 27 | 28 | 31 | 33 | 33 | 33 |
PBT PBTCr | 4 | 19 | 25 | 22 | -2 | 66 | 158 | 134 | 123 | 125 | 164 | 193 |
| 0 | 0 | 0 | 0 | -6 | 22 | 58 | 34 | 31 | 32 | 42 | 49 | |
PAT PATCr | 4 | 19 | 25 | 22 | 3 | 44 | 101 | 100 | 92 | 93 | 122 | 143 |
Growth PAT Growth% | 127.9 | 353.9 | 30.8 | -11.3 | -85.0 | 1,223.2 | 128.0 | -0.3 | -8.8 | 1.6 | 31.1 | 64.9 |
NPM NPM% | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 | 7.9 |
| 0.8 | 3.8 | 4.0 | 3.1 | 0.5 | 5.5 | 12.4 | 12.4 | 11.3 | 11.4 | 13.2 | 14.9 |
| 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 | 653 | 674 | 859 | 1,121 | 846 | 937 | 1,368 | 1,735 | 1,661 | 1,764 | 1,754 | 1,807 |
Growth Revenue Growth% | -1.3 | 3.2 | 27.5 | 30.5 | -24.5 | 10.7 | 46.0 | 26.8 | -4.2 | 6.2 | -0.6 | 1.3 |
| 611 | 614 | 797 | 1,053 | 806 | 834 | 1,195 | 1,594 | 1,519 | 1,616 | 1,588 | 1,614 | |
| 42 | 60 | 62 | 68 | 40 | 103 | 174 | 141 | 142 | 148 | 166 | 193 | |
OPM OPM% | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 | 10.7 |
| 3 | 6 | 6 | 2 | 9 | 13 | 29 | 39 | 30 | 29 | 42 | 45 | |
Interest Expense Interest ExpenseCr | 23 | 28 | 21 | 24 | 26 | 20 | 17 | 18 | 18 | 19 | 12 | 12 |
Depreciation DepreciationCr | 17 | 18 | 22 | 24 | 26 | 30 | 27 | 28 | 31 | 33 | 33 | 33 |
PBT PBTCr | 4 | 19 | 25 | 22 | -2 | 66 | 158 | 134 | 123 | 125 | 164 | 193 |
| 0 | 0 | 0 | 0 | -6 | 22 | 58 | 34 | 31 | 32 | 42 | 49 | |
PAT PATCr | 4 | 19 | 25 | 22 | 3 | 44 | 101 | 100 | 92 | 93 | 122 | 143 |
Growth PAT Growth% | 127.9 | 353.9 | 30.8 | -11.3 | -85.0 | 1,223.2 | 128.0 | -0.3 | -8.8 | 1.6 | 31.1 | 64.9 |
NPM NPM% | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 | 7.9 |
| 0.8 | 3.8 | 4.0 | 3.1 | 0.5 | 5.5 | 12.4 | 12.4 | 11.3 | 11.4 | 13.2 | 14.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 19 | 19 | 36 | 36 | 40 | 41 | 41 | 41 | 81 | 82 | 97 |
Reserves ReservesCr | 161 | 180 | 304 | 326 | 373 | 419 | 514 | 602 | 638 | 716 | 1,181 |
| 305 | 298 | 235 | 391 | 246 | 231 | 263 | 321 | 283 | 313 | 330 | |
| 130 | 116 | 102 | 137 | 111 | 113 | 103 | 67 | 37 | 25 | 26 | |
| 614 | 613 | 677 | 889 | 770 | 803 | 921 | 1,031 | 1,040 | 1,136 | 1,633 | |
| 347 | 335 | 388 | 546 | 361 | 482 | 597 | 699 | 674 | 661 | 955 | |
| 267 | 278 | 289 | 344 | 409 | 320 | 324 | 332 | 365 | 475 | 678 | |
| 614 | 613 | 677 | 889 | 770 | 803 | 921 | 1,031 | 1,040 | 1,136 | 1,633 |
| 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 | 19 | 19 | 36 | 36 | 40 | 41 | 41 | 41 | 81 | 82 | 97 |
Reserves ReservesCr | 161 | 180 | 304 | 326 | 373 | 419 | 514 | 602 | 638 | 716 | 1,181 |
| 305 | 298 | 235 | 391 | 246 | 231 | 263 | 321 | 283 | 313 | 330 | |
| 130 | 116 | 102 | 137 | 111 | 113 | 103 | 67 | 37 | 25 | 26 | |
| 614 | 613 | 677 | 889 | 770 | 803 | 921 | 1,031 | 1,040 | 1,136 | 1,633 | |
| 347 | 335 | 388 | 546 | 361 | 482 | 597 | 699 | 674 | 661 | 955 | |
| 267 | 278 | 289 | 344 | 409 | 320 | 324 | 332 | 365 | 475 | 678 | |
| 614 | 613 | 677 | 889 | 770 | 803 | 921 | 1,031 | 1,040 | 1,136 | 1,633 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 68 | 11 | -19 | 135 | 87 | 59 | 74 | 142 | 127 | 106 | |
| -16 | -16 | -16 | -70 | -88 | 7 | -9 | -15 | -50 | -127 | -427 | |
| -35 | -50 | 7 | 82 | -45 | -94 | -52 | -49 | -94 | 3 | 317 | |
Net Cash Flow Net Cash FlowCr | -5 | 2 | 2 | -7 | 2 | 0 | -2 | 9 | -2 | 3 | -4 |
Free Cash Flow Free Cash FlowCr | 27 | 36 | -1 | -98 | 101 | 78 | 24 | 45 | 76 | 9 | -135 |
CFO To PAT CFO To PAT% | 1,100.0 | 355.5 | 44.8 | -84.9 | 4,054.9 | 197.4 | 58.4 | 73.3 | 155.4 | 136.3 | 86.8 |
CFO To EBITDA CFO To EBITDA% | 111.5 | 113.7 | 18.1 | -27.8 | 340.9 | 84.4 | 33.9 | 52.1 | 100.0 | 85.7 | 63.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 46 | 68 | 11 | -19 | 135 | 87 | 59 | 74 | 142 | 127 | 106 | |
| -16 | -16 | -16 | -70 | -88 | 7 | -9 | -15 | -50 | -127 | -427 | |
| -35 | -50 | 7 | 82 | -45 | -94 | -52 | -49 | -94 | 3 | 317 | |
Net Cash Flow Net Cash FlowCr | -5 | 2 | 2 | -7 | 2 | 0 | -2 | 9 | -2 | 3 | -4 |
Free Cash Flow Free Cash FlowCr | 27 | 36 | -1 | -98 | 101 | 78 | 24 | 45 | 76 | 9 | -135 |
CFO To PAT CFO To PAT% | 1,100.0 | 355.5 | 44.8 | -84.9 | 4,054.9 | 197.4 | 58.4 | 73.3 | 155.4 | 136.3 | 86.8 |
CFO To EBITDA CFO To EBITDA% | 111.5 | 113.7 | 18.1 | -27.8 | 340.9 | 84.4 | 33.9 | 52.1 | 100.0 | 85.7 | 63.6 |
| 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 | 98 | 272 | 514 | 349 | 164 | 558 | 924 | 1,620 | 1,728 | 1,626 | 2,003 | 3,939 |
Price To Earnings Price To Earnings | 23.1 | 14.2 | 20.6 | 15.7 | 48.9 | 12.6 | 9.2 | 16.1 | 18.9 | 17.5 | 16.4 | 27.4 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.3 | 0.2 | 0.6 | 0.7 | 0.9 | 1.0 | 0.9 | 1.1 | 2.2 |
Price To Book Price To Book | 0.5 | 1.4 | 1.5 | 1.0 | 0.4 | 1.2 | 1.7 | 2.5 | 2.4 | 2.0 | 1.6 | 3.1 |
EV To EBITDA EV To EBITDA | 9.4 | 8.7 | 11.7 | 9.9 | 10.6 | 6.5 | 6.2 | 12.4 | 12.7 | 11.7 | 12.2 | 20.4 |
GPM GPM% | 17.9 | 21.2 | 18.1 | 14.5 | 15.3 | 22.7 | 22.6 | 17.0 | 18.2 | 18.2 | 20.4 | 20.4 |
OPM OPM% | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 | 10.7 |
NPM NPM% | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 | 7.9 |
ROCE ROCE% | 5.7 | 10.5 | 8.3 | 6.7 | 3.5 | 13.7 | 24.5 | 19.3 | 17.6 | 15.7 | 12.8 | 12.8 |
ROE ROE% | 2.4 | 9.7 | 7.4 | 6.1 | 0.8 | 9.6 | 18.1 | 15.6 | 12.7 | 11.7 | 9.6 | 9.6 |
ROA ROA% | 0.7 | 3.1 | 3.7 | 2.5 | 0.4 | 5.5 | 10.9 | 9.8 | 8.8 | 8.2 | 7.5 | 7.5 |
| 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 | 98 | 272 | 514 | 349 | 164 | 558 | 924 | 1,620 | 1,728 | 1,626 | 2,003 | 3,939 |
Price To Earnings Price To Earnings | 23.1 | 14.2 | 20.6 | 15.7 | 48.9 | 12.6 | 9.2 | 16.1 | 18.9 | 17.5 | 16.4 | 27.4 |
Price To Sales Price To Sales | 0.1 | 0.4 | 0.6 | 0.3 | 0.2 | 0.6 | 0.7 | 0.9 | 1.0 | 0.9 | 1.1 | 2.2 |
Price To Book Price To Book | 0.5 | 1.4 | 1.5 | 1.0 | 0.4 | 1.2 | 1.7 | 2.5 | 2.4 | 2.0 | 1.6 | 3.1 |
EV To EBITDA EV To EBITDA | 9.4 | 8.7 | 11.7 | 9.9 | 10.6 | 6.5 | 6.2 | 12.4 | 12.7 | 11.7 | 12.2 | 20.4 |
GPM GPM% | 17.9 | 21.2 | 18.1 | 14.5 | 15.3 | 22.7 | 22.6 | 17.0 | 18.2 | 18.2 | 20.4 | 20.4 |
OPM OPM% | 6.4 | 8.9 | 7.2 | 6.0 | 4.7 | 11.0 | 12.7 | 8.2 | 8.6 | 8.4 | 9.5 | 10.7 |
NPM NPM% | 0.7 | 2.8 | 2.9 | 2.0 | 0.4 | 4.7 | 7.4 | 5.8 | 5.5 | 5.3 | 7.0 | 7.9 |
ROCE ROCE% | 5.7 | 10.5 | 8.3 | 6.7 | 3.5 | 13.7 | 24.5 | 19.3 | 17.6 | 15.7 | 12.8 | 12.8 |
ROE ROE% | 2.4 | 9.7 | 7.4 | 6.1 | 0.8 | 9.6 | 18.1 | 15.6 | 12.7 | 11.7 | 9.6 | 9.6 |
ROA ROA% | 0.7 | 3.1 | 3.7 | 2.5 | 0.4 | 5.5 | 10.9 | 9.8 | 8.8 | 8.2 | 7.5 | 7.5 |
Documents — Vardhman Special Steels Ltd
Concall Transcript Summaries — Vardhman Special Steels Ltd