Aditya Ispat (BSE 513513)₹9.95−0.50%Iron & Steel Products
In the Mar 2026 quarter (standalone), Aditya Ispat reported sales of ₹9.38 Cr, up 14.7% from Mar 2025, and net profit of −₹5.13 Cr. For the year to Mar 2026, sales were ₹32.80 Cr and net profit −₹8.61 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 13.36 | 17.96 | 11.88 | 18.86 | 10.69 | 13.41 | 11.68 | 8.18 | 6.54 | 8.70 | 8.20 | 9.38 |
| Expenses | 12.17 | 16.81 | 10.73 | 21.08 | 10.28 | 13.48 | 12.78 | 8.63 | 6.68 | 8.92 | 8.28 | 15.37 |
| Operating Profit | 1.17 | 1.12 | 1.13 | −2.27 | 0.40 | −0.12 | −1.14 | −0.48 | −0.17 | −0.25 | −0.12 | −6.00 |
| OPM % | 8.7% | 6.2% | 9.4% | −12.1% | 3.6% | −0.8% | −9.8% | −5.8% | −2.5% | −2.8% | −1.4% | −64.2% |
| Other Income | 0.01 | 0.01 | 0.01 | 0.60 | 0.00 | 0.67 | 3.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 |
| Interest | 0.81 | 0.73 | 0.77 | 0.67 | 0.71 | 0.68 | 0.50 | 0.52 | 0.45 | 0.44 | 0.41 | 0.43 |
| Depreciation | 0.37 | 0.37 | 0.37 | 0.36 | 0.36 | 0.35 | 0.35 | 0.38 | 0.36 | 0.35 | 0.35 | 0.35 |
| Profit before tax | 0.00 | 0.00 | 0.00 | −2.69 | −0.66 | −0.45 | 1.06 | −1.37 | −0.98 | −1.04 | −0.88 | −6.76 |
| Tax % | — | 0.0% | — | −13.4% | −20.9% | 17.4% | 19.6% | −57.4% | −4.1% | −5.9% | −50.6% | −24.7% |
| Net Profit | 0.02 | 0.02 | 0.00 | −2.34 | −0.55 | −0.55 | 0.87 | −0.58 | −0.95 | −0.98 | −0.45 | −5.13 |
| EPS (Rs) | 0.01 | 0.01 | 0.00 | −4.35 | −1.00 | −1.00 | 1.60 | −1.06 | −1.75 | −1.80 | −0.81 | −9.53 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 28.29 | 34.80 | 28.64 | 39.62 | 30.79 | 49.78 | 42.15 | 53.36 | 62.09 | 44.00 | 32.80 | 32.82 |
| Expenses | 26.52 | 32.58 | 26.50 | 37.38 | 28.76 | 47.20 | 39.08 | 48.79 | 60.79 | 45.22 | 39.28 | 39.25 |
| Operating Profit | 1.73 | 2.14 | 2.11 | 2.18 | 1.93 | 2.47 | 2.99 | 4.49 | 1.16 | −1.34 | −6.53 | −6.54 |
| OPM % | 6.1% | 6.1% | 7.3% | 5.5% | 6.2% | 4.9% | 7.1% | 8.4% | 1.8% | −3.1% | −20.0% | −19.9% |
| Other Income | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.09 | 0.11 | 0.66 | 3.75 | 0.02 | 0.01 |
| Interest | 0.91 | 1.16 | 1.23 | 1.22 | 1.25 | 1.57 | 1.83 | 2.98 | 2.98 | 2.38 | 1.73 | 1.73 |
| Depreciation | 0.37 | 0.39 | 0.40 | 0.42 | 0.40 | 0.41 | 0.71 | 1.22 | 1.49 | 1.47 | 1.45 | 1.41 |
| Profit before tax | 0.46 | 0.62 | 0.51 | 0.59 | 0.33 | 0.54 | 0.51 | 0.41 | −2.66 | −1.43 | −9.68 | −9.66 |
| Tax % | 31.9% | 31.1% | 9.6% | 26.6% | 29.4% | 25.4% | 26.9% | 25.0% | −13.1% | −45.1% | −11.5% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 4.01 | 0.00 | — |
| Net Profit | 0.33 | 0.43 | 0.49 | 0.45 | 0.26 | 0.41 | 0.39 | 0.31 | −2.32 | −0.79 | −8.61 | −7.51 |
| EPS (Rs) | 0.59 | 0.78 | 0.89 | 0.81 | 0.46 | 0.74 | 0.70 | 0.55 | −4.31 | −1.45 | −16.01 | −13.89 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 |
| Reserves | 2.40 | 2.72 | 3.14 | 3.62 | 4.03 | 4.28 | 4.70 | 5.10 | 5.41 | 3.19 | 2.44 | −6.10 |
| Borrowings | 9.22 | 10.75 | 13.11 | 12.81 | 17.16 | 23.41 | 27.18 | 35.45 | 36.24 | 33.35 | 25.60 | 11.22 |
| Other Liabilities | 2.45 | 2.93 | 5.43 | 2.83 | 4.00 | 4.34 | 4.00 | 5.56 | 5.02 | 3.91 | 3.70 | 22.05 |
| Total Liabilities | 19.41 | 21.74 | 27.02 | 24.60 | 30.53 | 37.37 | 41.22 | 51.45 | 52.01 | 45.79 | 37.08 | 32.51 |
| Fixed Assets | 5.62 | 5.83 | 5.65 | 5.32 | 5.94 | 6.18 | 9.69 | 16.61 | 24.52 | 23.01 | 21.24 | 0.00 |
| CWIP | 0.27 | 0.00 | 0.00 | 0.71 | 4.19 | 13.10 | 12.53 | 8.30 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 13.52 | 15.91 | 21.37 | 18.57 | 20.40 | 18.09 | 19.00 | 26.54 | 27.49 | 22.78 | 15.84 | 32.51 |
| Inventories | 5.13 | 3.73 | 5.43 | 5.62 | 6.35 | 4.29 | 5.07 | 7.19 | 7.23 | 8.72 | 5.56 | 3.62 |
| Trade receivables | 7.37 | 10.96 | 15.09 | 11.93 | 10.60 | 10.84 | 12.04 | 17.49 | 19.60 | 12.94 | 9.53 | 8.91 |
| Cash & equivalents | 0.53 | 0.74 | 0.24 | 0.41 | 0.34 | 0.24 | 0.06 | 0.10 | 0.18 | 0.15 | 0.12 | 0.17 |
| Total Assets | 19.41 | 21.74 | 27.02 | 24.60 | 30.53 | 37.37 | 41.22 | 51.45 | 52.01 | 45.79 | 37.08 | 32.51 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 3.64 | −0.21 | −1.08 | 2.37 | 1.81 | 4.47 | 1.14 | −3.13 | 3.02 | 5.20 | 6.08 | −0.69 |
| Cash from investing activity | −1.43 | −0.28 | −0.20 | −0.79 | −4.53 | −9.59 | −3.38 | −3.41 | −0.81 | 0.60 | 4.07 | 0.02 |
| Cash from financing activity | −2.19 | 0.66 | 1.05 | −1.50 | 2.65 | 5.11 | 2.22 | 6.51 | −2.14 | −5.82 | −10.14 | 0.70 |
| Net cash flow | 0.03 | 0.19 | −0.21 | 0.08 | −0.08 | 0.00 | −0.04 | −0.02 | 0.09 | −0.04 | −0.04 | 0.06 |
| Capex | 1.45 | 0.30 | 0.20 | 0.79 | 4.52 | 9.58 | 3.37 | 3.39 | 0.83 | 0.01 | 0.00 | 0.00 |
| Free cash flow | 2.18 | −0.52 | −1.29 | 1.57 | −2.74 | −5.14 | −2.26 | −6.53 | 2.20 | 5.77 | 10.11 | −0.69 |
| CFO / OP % | 230.9% | −6.0% | −42.1% | 120.0% | 87.9% | 235.0% | 48.9% | −101.1% | 69.0% | 450.9% | −456.1% | 9.9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 86 | 140 | 157 | 151 | 96 | 127 | 87 | 150 | 133 | 75 | 78 | 98 |
| Inventory days | 66 | 54 | 62 | 80 | 64 | 56 | 40 | 69 | 56 | 53 | 46 | 39 |
| Days payable | 17 | 22 | 48 | 24 | 28 | 33 | 16 | 35 | 26 | 13 | 14 | 17 |
| Cash conversion cycle | 135 | 173 | 173 | 208 | 133 | 152 | 112 | 184 | 163 | 116 | 111 | 121 |
| Working capital days | 28 | 29 | 42 | 59 | 37 | −5 | 15 | 7 | 8 | −6 | −12 | −11 |
| ROCE % | 7.7% | 7.7% | 8.8% | 8.1% | 7.5% | 5.3% | 6.0% | 5.7% | 7.2% | −0.6% | −7.4% | −36.3% |
For the Mar 2026 quarter, Aditya Ispat reported sales of ₹9.38 Cr, up 14.7% year on year and net profit of −₹5.13 Cr. The operating margin was −64.2%.
Aditya Ispat's sales for the year to Mar 2026 were ₹32.80 Cr; over the last twelve months they were ₹32.82 Cr.
Net profit for the year to Mar 2026 was −₹8.61 Cr, and −₹7.51 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−13.89.
Aditya Ispat reported borrowings of ₹11.22 Cr at Mar 2026, against cash and equivalents of ₹0.17 Cr.
Cash from operations was −₹0.69 Cr in the year to Mar 2026; after capital spending, free cash flow was −₹0.69 Cr.