| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 280 | 251 | 291 | 225 | 236 | 247 | 288 | 231 | 282 | 302 | 335 | 294 | |
Growth YoY Revenue Growth YoY% | -4.7 | -10.2 | -15.7 | -1.5 | -1.0 | 2.8 | 19.3 | 21.9 | 16.2 | 27.2 | ||
| 266 | 238 | 278 | 216 | 229 | 238 | 277 | 221 | 273 | 293 | 320 | 282 | |
| 14 | 13 | 13 | 9 | 7 | 10 | 11 | 10 | 9 | 9 | 15 | 12 | |
OPM OPM% | 5.0 | 5.1 | 4.5 | 4.0 | 2.9 | 3.9 | 3.9 | 4.4 | 3.2 | 3.0 | 4.6 | 4.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 4 | 5 | 6 | 6 |
PBT PBTCr | 7 | 6 | 7 | 4 | 2 | 5 | 7 | 4 | 2 | 2 | 4 | 3 |
| 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 2 | 1 | |
| 5 | 4 | 5 | 3 | 1 | 3 | 4 | 3 | 1 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 9.6 | -9.6 | -82.8 | -20.4 | -9.2 | 4.0 | 59.5 | -51.6 | -42.1 | -38.5 | ||
NPM NPM% | 1.9 | 1.7 | 1.7 | 1.3 | 0.4 | 1.4 | 1.5 | 1.4 | 0.5 | 0.6 | 0.8 | 0.7 |
| 2.7 | 3.0 | 2.6 | 1.6 | 0.5 | 1.8 | 2.3 | 1.7 | 0.8 | 0.9 | 1.4 | 1.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 280 | 251 | 291 | 225 | 236 | 247 | 288 | 231 | 282 | 302 | 335 | 294 | |
Growth YoY Revenue Growth YoY% | -4.7 | -10.2 | -15.7 | -1.5 | -1.0 | 2.8 | 19.3 | 21.9 | 16.2 | 27.2 | ||
| 266 | 238 | 278 | 216 | 229 | 238 | 277 | 221 | 273 | 293 | 320 | 282 | |
| 14 | 13 | 13 | 9 | 7 | 10 | 11 | 10 | 9 | 9 | 15 | 12 | |
OPM OPM% | 5.0 | 5.1 | 4.5 | 4.0 | 2.9 | 3.9 | 3.9 | 4.4 | 3.2 | 3.0 | 4.6 | 4.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 2 | -1 | 0 | |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 2 | 4 | 5 | 6 | 6 |
PBT PBTCr | 7 | 6 | 7 | 4 | 2 | 5 | 7 | 4 | 2 | 2 | 4 | 3 |
| 2 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 0 | 1 | 2 | 1 | |
| 5 | 4 | 5 | 3 | 1 | 3 | 4 | 3 | 1 | 2 | 3 | 2 | |
Growth YoY PAT Growth YoY% | 9.6 | -9.6 | -82.8 | -20.4 | -9.2 | 4.0 | 59.5 | -51.6 | -42.1 | -38.5 | ||
NPM NPM% | 1.9 | 1.7 | 1.7 | 1.3 | 0.4 | 1.4 | 1.5 | 1.4 | 0.5 | 0.6 | 0.8 | 0.7 |
| 2.7 | 3.0 | 2.6 | 1.6 | 0.5 | 1.8 | 2.3 | 1.7 | 0.8 | 0.9 | 1.4 | 1.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 600 | 558 | 517 | 818 | 1,113 | 1,073 | 996 | 1,149 | 1,212 |
Growth Revenue Growth% | -7.1 | -7.4 | 58.3 | 36.1 | -3.6 | -7.1 | 15.3 | 20.9 | |
| 577 | 528 | 497 | 788 | 1,068 | 1,024 | 960 | 1,106 | 1,167 | |
| 24 | 30 | 20 | 30 | 46 | 49 | 36 | 43 | 45 | |
OPM OPM% | 3.9 | 5.3 | 3.9 | 3.6 | 4.1 | 4.5 | 3.7 | 3.8 | 3.7 |
| 6 | 1 | 1 | 0 | 1 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 9 | 9 | 12 | 18 | 11 | 16 | 16 |
Depreciation DepreciationCr | 7 | 7 | 7 | 6 | 6 | 8 | 10 | 17 | 20 |
PBT PBTCr | 9 | 8 | 5 | 15 | 28 | 24 | 17 | 12 | 11 |
| 2 | 3 | 2 | 4 | 7 | 6 | 5 | 4 | 3 | |
PAT PATCr | 6 | 5 | 3 | 11 | 21 | 18 | 12 | 9 | 8 |
Growth PAT Growth% | -19.0 | -43.3 | 294.6 | 85.9 | -15.9 | -33.6 | -25.3 | -36.3 | |
NPM NPM% | 1.0 | 0.9 | 0.6 | 1.4 | 1.9 | 1.6 | 1.2 | 0.8 | 0.6 |
| 4.4 | 3.6 | 2.0 | 8.0 | 14.8 | 9.3 | 6.2 | 4.6 | 4.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 600 | 558 | 517 | 818 | 1,113 | 1,073 | 996 | 1,149 | 1,212 |
Growth Revenue Growth% | -7.1 | -7.4 | 58.3 | 36.1 | -3.6 | -7.1 | 15.3 | 20.9 | |
| 577 | 528 | 497 | 788 | 1,068 | 1,024 | 960 | 1,106 | 1,167 | |
| 24 | 30 | 20 | 30 | 46 | 49 | 36 | 43 | 45 | |
OPM OPM% | 3.9 | 5.3 | 3.9 | 3.6 | 4.1 | 4.5 | 3.7 | 3.8 | 3.7 |
| 6 | 1 | 1 | 0 | 1 | 2 | 2 | 2 | 2 | |
Interest Expense Interest ExpenseCr | 14 | 16 | 9 | 9 | 12 | 18 | 11 | 16 | 16 |
Depreciation DepreciationCr | 7 | 7 | 7 | 6 | 6 | 8 | 10 | 17 | 20 |
PBT PBTCr | 9 | 8 | 5 | 15 | 28 | 24 | 17 | 12 | 11 |
| 2 | 3 | 2 | 4 | 7 | 6 | 5 | 4 | 3 | |
PAT PATCr | 6 | 5 | 3 | 11 | 21 | 18 | 12 | 9 | 8 |
Growth PAT Growth% | -19.0 | -43.3 | 294.6 | 85.9 | -15.9 | -33.6 | -25.3 | -36.3 | |
NPM NPM% | 1.0 | 0.9 | 0.6 | 1.4 | 1.9 | 1.6 | 1.2 | 0.8 | 0.6 |
| 4.4 | 3.6 | 2.0 | 8.0 | 14.8 | 9.3 | 6.2 | 4.6 | 4.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 19 | 19 | 19 |
Reserves ReservesCr | 41 | 46 | 48 | 58 | 79 | 159 | 169 | 178 |
| 161 | 110 | 76 | 160 | 184 | 183 | 237 | 188 | |
| 40 | 37 | 32 | 17 | 16 | 22 | 49 | 54 | |
| 256 | 207 | 170 | 249 | 294 | 383 | 473 | 439 | |
| 193 | 151 | 118 | 197 | 231 | 282 | 324 | 236 | |
| 62 | 57 | 52 | 52 | 62 | 101 | 150 | 203 | |
| 256 | 207 | 170 | 249 | 294 | 383 | 473 | 439 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 14 | 14 | 14 | 14 | 19 | 19 | 19 |
Reserves ReservesCr | 41 | 46 | 48 | 58 | 79 | 159 | 169 | 178 |
| 161 | 110 | 76 | 160 | 184 | 183 | 237 | 188 | |
| 40 | 37 | 32 | 17 | 16 | 22 | 49 | 54 | |
| 256 | 207 | 170 | 249 | 294 | 383 | 473 | 439 | |
| 193 | 151 | 118 | 197 | 231 | 282 | 324 | 236 | |
| 62 | 57 | 52 | 52 | 62 | 101 | 150 | 203 | |
| 256 | 207 | 170 | 249 | 294 | 383 | 473 | 439 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 34 | 44 | -35 | 7 | 6 | 36 | 61 | |
| 11 | 0 | -4 | -16 | -42 | -58 | -70 | |
| -45 | -36 | 44 | 13 | 35 | 16 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | 6 | 5 | -1 | -5 | -3 |
Free Cash Flow Free Cash FlowCr | 32 | 43 | -39 | -4 | -27 | -21 | 1 |
CFO To PAT CFO To PAT% | 670.8 | 1,547.3 | -304.9 | 33.4 | 33.1 | 305.2 | 696.9 |
CFO To EBITDA CFO To EBITDA% | 113.8 | 222.5 | -116.3 | 15.4 | 12.0 | 98.6 | 141.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| 34 | 44 | -35 | 7 | 6 | 36 | 61 | |
| 11 | 0 | -4 | -16 | -42 | -58 | -70 | |
| -45 | -36 | 44 | 13 | 35 | 16 | 6 | |
Net Cash Flow Net Cash FlowCr | 0 | 8 | 6 | 5 | -1 | -5 | -3 |
Free Cash Flow Free Cash FlowCr | 32 | 43 | -39 | -4 | -27 | -21 | 1 |
CFO To PAT CFO To PAT% | 670.8 | 1,547.3 | -304.9 | 33.4 | 33.1 | 305.2 | 696.9 |
CFO To EBITDA CFO To EBITDA% | 113.8 | 222.5 | -116.3 | 15.4 | 12.0 | 98.6 | 141.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 475 | 280 | 193 | 218 | |||||
Price To Earnings Price To Earnings | 26.8 | 23.8 | 21.9 | 28.7 | |||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.2 | 0.2 | |||||
Price To Book Price To Book | 2.7 | 1.5 | 1.0 | 1.1 | |||||
EV To EBITDA EV To EBITDA | 12.1 | 11.9 | 8.5 | 8.6 | |||||
GPM GPM% | 6.9 | 8.6 | 8.5 | 6.2 | 6.3 | 7.6 | 7.3 | 7.5 | 7.5 |
OPM OPM% | 3.9 | 5.3 | 3.9 | 3.6 | 4.1 | 4.5 | 3.7 | 3.8 | 3.7 |
NPM NPM% | 1.0 | 0.9 | 0.6 | 1.4 | 1.9 | 1.6 | 1.2 | 0.8 | 0.6 |
ROCE ROCE% | 12.2 | 14.3 | 10.2 | 12.1 | 16.5 | 13.2 | 7.8 | 7.3 | 7.3 |
ROE ROE% | 11.4 | 8.5 | 4.6 | 15.7 | 22.6 | 10.0 | 6.3 | 4.5 | 4.5 |
ROA ROA% | 2.5 | 2.4 | 1.7 | 4.6 | 7.2 | 4.6 | 2.5 | 2.0 | 2.0 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 475 | 280 | 193 | 218 | |||||
Price To Earnings Price To Earnings | 26.8 | 23.8 | 21.9 | 28.7 | |||||
Price To Sales Price To Sales | 0.4 | 0.3 | 0.2 | 0.2 | |||||
Price To Book Price To Book | 2.7 | 1.5 | 1.0 | 1.1 | |||||
EV To EBITDA EV To EBITDA | 12.1 | 11.9 | 8.5 | 8.6 | |||||
GPM GPM% | 6.9 | 8.6 | 8.5 | 6.2 | 6.3 | 7.6 | 7.3 | 7.5 | 7.5 |
OPM OPM% | 3.9 | 5.3 | 3.9 | 3.6 | 4.1 | 4.5 | 3.7 | 3.8 | 3.7 |
NPM NPM% | 1.0 | 0.9 | 0.6 | 1.4 | 1.9 | 1.6 | 1.2 | 0.8 | 0.6 |
ROCE ROCE% | 12.2 | 14.3 | 10.2 | 12.1 | 16.5 | 13.2 | 7.8 | 7.3 | 7.3 |
ROE ROE% | 11.4 | 8.5 | 4.6 | 15.7 | 22.6 | 10.0 | 6.3 | 4.5 | 4.5 |
ROA ROA% | 2.5 | 2.4 | 1.7 | 4.6 | 7.2 | 4.6 | 2.5 | 2.0 | 2.0 |
Documents — Vibhor Steel Tubes Ltd
Concall Transcript Summaries — Vibhor Steel Tubes Ltd