| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 46 | 43 | 29 | 30 | 36 | 25 | 19 | 14 | 9 | 11 | 7 | |
Growth YoY Revenue Growth YoY% | -44.4 | 84.2 | 41.0 | 16.8 | 8.4 | -22.1 | -42.4 | -33.6 | -53.3 | -73.7 | -54.5 | -62.0 |
| 34 | 45 | 36 | 31 | 31 | 36 | 27 | 23 | 19 | 13 | 14 | 7 | |
| -7 | 1 | 7 | -3 | -1 | 0 | -2 | -4 | -5 | -4 | -3 | 0 | |
OPM OPM% | -23.5 | 1.4 | 15.6 | -9.3 | -1.9 | 0.0 | -8.2 | -23.5 | -38.8 | -38.5 | -22.9 | -1.5 |
| 0 | 0 | 5 | 2 | 1 | 1 | 6 | 7 | 7 | 6 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -8 | -1 | 10 | -2 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -8 | -1 | 10 | -2 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 46.0 | 2.9 | 3,703.8 | 18.6 | 94.2 | 70.2 | -71.9 | 150.0 | 263.6 | 835.0 | -50.0 | -54.2 |
NPM NPM% | -27.2 | -1.5 | 23.0 | -6.7 | -1.5 | -0.6 | 11.2 | 5.1 | 5.1 | 15.6 | 12.3 | 6.1 |
| -0.5 | -0.1 | 0.7 | -0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | 46 | 43 | 29 | 30 | 36 | 25 | 19 | 14 | 9 | 11 | 7 | |
Growth YoY Revenue Growth YoY% | -44.4 | 84.2 | 41.0 | 16.8 | 8.4 | -22.1 | -42.4 | -33.6 | -53.3 | -73.7 | -54.5 | -62.0 |
| 34 | 45 | 36 | 31 | 31 | 36 | 27 | 23 | 19 | 13 | 14 | 7 | |
| -7 | 1 | 7 | -3 | -1 | 0 | -2 | -4 | -5 | -4 | -3 | 0 | |
OPM OPM% | -23.5 | 1.4 | 15.6 | -9.3 | -1.9 | 0.0 | -8.2 | -23.5 | -38.8 | -38.5 | -22.9 | -1.5 |
| 0 | 0 | 5 | 2 | 1 | 1 | 6 | 7 | 7 | 6 | 5 | 2 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -8 | -1 | 10 | -2 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| -8 | -1 | 10 | -2 | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 0 | |
Growth YoY PAT Growth YoY% | 46.0 | 2.9 | 3,703.8 | 18.6 | 94.2 | 70.2 | -71.9 | 150.0 | 263.6 | 835.0 | -50.0 | -54.2 |
NPM NPM% | -27.2 | -1.5 | 23.0 | -6.7 | -1.5 | -0.6 | 11.2 | 5.1 | 5.1 | 15.6 | 12.3 | 6.1 |
| -0.5 | -0.1 | 0.7 | -0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| 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 | 91 | 157 | 170 | 184 | 101 | 78 | 163 | 165 | 143 | 119 | 53 | 42 |
Growth Revenue Growth% | 8.9 | 71.5 | 8.1 | 8.2 | -44.8 | -23.2 | 109.5 | 1.1 | -13.2 | -16.9 | -55.2 | -61.7 |
| 129 | 176 | 212 | 298 | 127 | 79 | 148 | 177 | 143 | 124 | 70 | 54 | |
| -37 | -19 | -42 | -114 | -26 | -2 | 15 | -12 | 0 | -5 | -16 | -12 | |
OPM OPM% | -40.6 | -12.2 | -24.9 | -62.1 | -25.7 | -2.0 | 9.2 | -7.4 | -0.2 | -4.4 | -30.4 | -28.1 |
| 23 | 1 | 16 | 7 | 13 | 11 | 9 | 7 | 5 | 10 | 25 | 20 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 8 | 7 | 5 | 3 | 7 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 6 | 7 | 6 | 6 | 3 | 3 | 2 | 3 | 2 | 2 | 2 |
PBT PBTCr | -31 | -33 | -41 | -120 | -24 | 3 | 14 | -11 | 0 | 0 | 4 | 4 |
| 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -33 | -33 | -41 | -120 | -24 | 3 | 12 | -11 | 0 | 0 | 4 | 4 |
Growth PAT Growth% | 49.4 | -1.6 | -23.7 | -192.6 | 80.3 | 112.1 | 336.8 | -189.0 | 95.8 | 203.5 | 813.8 | 29.7 |
NPM NPM% | -35.7 | -21.2 | -24.2 | -65.4 | -23.4 | 3.7 | 7.7 | -6.7 | -0.3 | 0.4 | 8.2 | 9.6 |
| -2.5 | -2.5 | -3.0 | -9.2 | -2.2 | -0.9 | 0.8 | -1.0 | -0.1 | 0.0 | 0.3 | 0.3 |
| 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 | 91 | 157 | 170 | 184 | 101 | 78 | 163 | 165 | 143 | 119 | 53 | 42 |
Growth Revenue Growth% | 8.9 | 71.5 | 8.1 | 8.2 | -44.8 | -23.2 | 109.5 | 1.1 | -13.2 | -16.9 | -55.2 | -61.7 |
| 129 | 176 | 212 | 298 | 127 | 79 | 148 | 177 | 143 | 124 | 70 | 54 | |
| -37 | -19 | -42 | -114 | -26 | -2 | 15 | -12 | 0 | -5 | -16 | -12 | |
OPM OPM% | -40.6 | -12.2 | -24.9 | -62.1 | -25.7 | -2.0 | 9.2 | -7.4 | -0.2 | -4.4 | -30.4 | -28.1 |
| 23 | 1 | 16 | 7 | 13 | 11 | 9 | 7 | 5 | 10 | 25 | 20 | |
Interest Expense Interest ExpenseCr | 10 | 9 | 8 | 7 | 5 | 3 | 7 | 3 | 3 | 2 | 2 | 2 |
Depreciation DepreciationCr | 6 | 6 | 7 | 6 | 6 | 3 | 3 | 2 | 3 | 2 | 2 | 2 |
PBT PBTCr | -31 | -33 | -41 | -120 | -24 | 3 | 14 | -11 | 0 | 0 | 4 | 4 |
| 1 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | |
PAT PATCr | -33 | -33 | -41 | -120 | -24 | 3 | 12 | -11 | 0 | 0 | 4 | 4 |
Growth PAT Growth% | 49.4 | -1.6 | -23.7 | -192.6 | 80.3 | 112.1 | 336.8 | -189.0 | 95.8 | 203.5 | 813.8 | 29.7 |
NPM NPM% | -35.7 | -21.2 | -24.2 | -65.4 | -23.4 | 3.7 | 7.7 | -6.7 | -0.3 | 0.4 | 8.2 | 9.6 |
| -2.5 | -2.5 | -3.0 | -9.2 | -2.2 | -0.9 | 0.8 | -1.0 | -0.1 | 0.0 | 0.3 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 131 | 131 | 131 | 131 | 131 | 142 | 142 | 142 | 142 | 142 | 142 |
Reserves ReservesCr | -186 | -219 | -260 | -373 | -383 | -396 | -384 | -398 | -399 | -399 | -391 |
| 369 | 410 | 441 | 457 | 406 | 372 | 412 | 407 | 406 | 382 | 356 | |
| 45 | 32 | 34 | 21 | 25 | 17 | 22 | 18 | 33 | 33 | 47 | |
| 360 | 353 | 346 | 236 | 180 | 136 | 192 | 169 | 182 | 159 | 154 | |
| 239 | 243 | 249 | 143 | 110 | 86 | 146 | 98 | 110 | 88 | 84 | |
| 120 | 110 | 97 | 93 | 70 | 50 | 47 | 71 | 72 | 71 | 70 | |
| 360 | 353 | 346 | 236 | 180 | 136 | 192 | 169 | 182 | 159 | 154 |
| 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 | 131 | 131 | 131 | 131 | 131 | 142 | 142 | 142 | 142 | 142 | 142 |
Reserves ReservesCr | -186 | -219 | -260 | -373 | -383 | -396 | -384 | -398 | -399 | -399 | -391 |
| 369 | 410 | 441 | 457 | 406 | 372 | 412 | 407 | 406 | 382 | 356 | |
| 45 | 32 | 34 | 21 | 25 | 17 | 22 | 18 | 33 | 33 | 47 | |
| 360 | 353 | 346 | 236 | 180 | 136 | 192 | 169 | 182 | 159 | 154 | |
| 239 | 243 | 249 | 143 | 110 | 86 | 146 | 98 | 110 | 88 | 84 | |
| 120 | 110 | 97 | 93 | 70 | 50 | 47 | 71 | 72 | 71 | 70 | |
| 360 | 353 | 346 | 236 | 180 | 136 | 192 | 169 | 182 | 159 | 154 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 21 | 25 | 16 | -1 | 18 | 5 | 6 | -1 | |
| 0 | 14 | 0 | 9 | -4 | -2 | -2 | -1 | |
| -21 | -41 | -15 | -7 | -11 | -7 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 0 | 2 | -5 | 3 | -2 |
Free Cash Flow Free Cash FlowCr | 21 | 25 | 16 | 8 | 14 | 3 | 6 | |
CFO To PAT CFO To PAT% | -17.6 | -105.3 | 575.5 | -9.4 | -161.2 | -1,024.4 | 1,303.5 | -23.7 |
CFO To EBITDA CFO To EBITDA% | -18.6 | -95.6 | -1,070.7 | -7.8 | -146.3 | -1,903.7 | -119.0 | 6.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| 21 | 25 | 16 | -1 | 18 | 5 | 6 | -1 | |
| 0 | 14 | 0 | 9 | -4 | -2 | -2 | -1 | |
| -21 | -41 | -15 | -7 | -11 | -7 | -2 | 0 | |
Net Cash Flow Net Cash FlowCr | 0 | -2 | 1 | 0 | 2 | -5 | 3 | -2 |
Free Cash Flow Free Cash FlowCr | 21 | 25 | 16 | 8 | 14 | 3 | 6 | |
CFO To PAT CFO To PAT% | -17.6 | -105.3 | 575.5 | -9.4 | -161.2 | -1,024.4 | 1,303.5 | -23.7 |
CFO To EBITDA CFO To EBITDA% | -18.6 | -95.6 | -1,070.7 | -7.8 | -146.3 | -1,903.7 | -119.0 | 6.4 |
| 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 | 8 | 8 | 23 | 7 | 6 | 8 | 34 | 49 | 107 | 92 | 65 | 75 |
Price To Earnings Price To Earnings | 2.9 | 325.0 | 14.8 | 18.9 | ||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.8 | 0.8 | 1.2 | 1.8 |
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | -0.4 | -0.4 | -0.3 | -0.3 |
EV To EBITDA EV To EBITDA | -6.5 | -14.6 | -6.9 | -2.3 | -8.7 | -151.5 | 17.1 | -21.4 | -1,290.1 | -58.0 | -17.4 | -25.4 |
GPM GPM% | 15.2 | 11.9 | 6.8 | 20.7 | 20.9 | 18.1 | 35.6 | 16.8 | 30.2 | 37.4 | ||
OPM OPM% | -40.6 | -12.2 | -24.9 | -62.1 | -25.7 | -2.0 | 9.2 | -7.4 | -0.2 | -4.4 | -30.4 | -28.1 |
NPM NPM% | -35.7 | -21.2 | -24.2 | -65.4 | -23.4 | 3.7 | 7.7 | -6.7 | -0.3 | 0.4 | 8.2 | 9.6 |
ROCE ROCE% | -11.3 | -13.2 | -23.1 | -580.0 | 72.7 | -24.5 | -146.0 | 20.7 | -5.9 | -7.1 | -24.1 | -24.1 |
ROE ROE% | 59.7 | 37.7 | 32.0 | 49.7 | 9.4 | -1.1 | -5.2 | 4.3 | 0.2 | -0.2 | -1.8 | -1.8 |
ROA ROA% | -9.1 | -9.4 | -11.9 | -50.9 | -13.2 | 2.1 | 6.5 | -6.6 | -0.3 | 0.3 | 2.9 | 2.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 8 | 8 | 23 | 7 | 6 | 8 | 34 | 49 | 107 | 92 | 65 | 75 |
Price To Earnings Price To Earnings | 2.9 | 325.0 | 14.8 | 18.9 | ||||||||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | 0.8 | 0.8 | 1.2 | 1.8 |
Price To Book Price To Book | -0.1 | -0.1 | -0.2 | 0.0 | 0.0 | 0.0 | -0.1 | -0.2 | -0.4 | -0.4 | -0.3 | -0.3 |
EV To EBITDA EV To EBITDA | -6.5 | -14.6 | -6.9 | -2.3 | -8.7 | -151.5 | 17.1 | -21.4 | -1,290.1 | -58.0 | -17.4 | -25.4 |
GPM GPM% | 15.2 | 11.9 | 6.8 | 20.7 | 20.9 | 18.1 | 35.6 | 16.8 | 30.2 | 37.4 | ||
OPM OPM% | -40.6 | -12.2 | -24.9 | -62.1 | -25.7 | -2.0 | 9.2 | -7.4 | -0.2 | -4.4 | -30.4 | -28.1 |
NPM NPM% | -35.7 | -21.2 | -24.2 | -65.4 | -23.4 | 3.7 | 7.7 | -6.7 | -0.3 | 0.4 | 8.2 | 9.6 |
ROCE ROCE% | -11.3 | -13.2 | -23.1 | -580.0 | 72.7 | -24.5 | -146.0 | 20.7 | -5.9 | -7.1 | -24.1 | -24.1 |
ROE ROE% | 59.7 | 37.7 | 32.0 | 49.7 | 9.4 | -1.1 | -5.2 | 4.3 | 0.2 | -0.2 | -1.8 | -1.8 |
ROA ROA% | -9.1 | -9.4 | -11.9 | -50.9 | -13.2 | 2.1 | 6.5 | -6.6 | -0.3 | 0.3 | 2.9 | 2.9 |
Documents — Zenith Steel Pipes & Industries Ltd