Earthstahl & Alloys (BSE 543765)₹14.50+3.57%Iron & Steel Products
In the Mar 2026 quarter (standalone), Earthstahl & Alloys reported sales of ₹27.75 Cr, down 22.4% from Mar 2025, and net profit of −₹1.70 Cr. For the year to Mar 2026, sales were ₹61.78 Cr and net profit −₹4.89 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Mar 2023 | Sep 2023 | Mar 2024 | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Sales | 43.81 | 45.85 | 42.37 | 36.82 | 35.76 | 34.03 | 27.75 |
| Expenses | 40.23 | 43.07 | 39.41 | 34.43 | 33.64 | 36.14 | 28.00 |
| Operating Profit | 3.33 | 2.49 | 2.74 | 2.15 | 1.85 | −2.30 | −0.40 |
| OPM % | 7.7% | 5.5% | 6.5% | 5.9% | 5.2% | −6.7% | −1.4% |
| Other Income | 0.28 | 0.47 | 0.49 | 0.25 | 0.23 | 0.34 | 0.37 |
| Interest | 0.51 | 0.48 | 0.43 | 0.36 | 0.76 | 0.80 | 0.67 |
| Depreciation | 1.23 | 1.02 | 1.12 | 1.09 | 1.48 | 1.56 | 1.56 |
| Profit before tax | 1.84 | 1.43 | 1.65 | 0.92 | −0.17 | −4.31 | −2.25 |
| Tax % | 5.4% | 27.0% | 49.9% | 26.8% | −22.3% | −26.0% | −24.4% |
| Net Profit | 1.74 | 1.05 | 0.82 | 0.67 | −0.13 | −3.18 | −1.70 |
| EPS (Rs) | 1.42 | 0.86 | 0.67 | 0.55 | −0.10 | −2.60 | −1.39 |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 1.88 | 39.21 | 31.80 | 24.22 | 49.06 | 92.14 | 88.21 | 72.61 | 61.78 |
| Expenses | 2.57 | 40.84 | 28.97 | 17.90 | 35.31 | 79.20 | 82.51 | 68.06 | 64.13 |
| Operating Profit | −0.72 | −1.89 | 2.62 | 6.19 | 13.49 | 12.45 | 5.22 | 3.99 | −2.69 |
| OPM % | −37.9% | −4.8% | 8.3% | 25.6% | 27.6% | 13.6% | 6.0% | 5.5% | −4.3% |
| Other Income | 1.16 | 0.26 | 0.15 | 0.45 | 0.19 | 0.37 | 0.97 | 0.49 | 0.72 |
| Interest | 0.08 | 1.57 | 1.74 | 1.74 | 1.19 | 1.05 | 0.92 | 1.13 | 1.48 |
| Depreciation | 1.63 | 1.34 | 1.37 | 1.44 | 1.50 | 2.09 | 2.14 | 2.58 | 3.12 |
| Profit before tax | −1.26 | −4.53 | −0.35 | 3.42 | 10.93 | 9.62 | 3.10 | 0.74 | −6.56 |
| Tax % | 0.0% | 0.0% | −5.6% | 21.8% | 31.4% | 21.9% | 39.2% | 29.3% | −25.5% |
| Exceptional items | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | −1.26 | −4.53 | −0.32 | 2.66 | 7.47 | 7.49 | 1.88 | 0.52 | −4.89 |
| EPS (Rs) | −4.22 | −15.10 | −1.09 | 8.88 | 24.91 | 6.13 | 1.53 | 0.42 | −3.99 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 8.1% | 0.0% | 0.0% | 0.0% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2.99 | 2.99 | 2.99 | 2.99 | 2.99 | 12.21 | 12.22 | 12.21 | 12.21 |
| Reserves | 3.67 | −0.89 | 2.01 | 4.70 | 12.22 | 23.47 | 24.73 | 25.26 | 20.36 |
| Borrowings | 15.24 | 14.99 | 17.35 | 13.95 | 13.98 | 12.71 | 12.95 | 18.27 | 14.86 |
| Other Liabilities | 2.06 | 5.81 | 7.54 | 6.54 | 6.73 | 9.30 | 10.39 | 11.82 | 9.80 |
| Total Liabilities | 23.96 | 22.90 | 29.89 | 28.18 | 35.92 | 57.69 | 60.29 | 67.56 | 57.23 |
| Fixed Assets | 17.50 | 17.05 | 16.23 | 15.82 | 15.92 | 24.10 | 22.92 | 41.30 | 38.14 |
| CWIP | 0.00 | 0.15 | 0.21 | 0.25 | 5.22 | 1.57 | 11.92 | 0.00 | 0.00 |
| Investments | 0.00 | 0.03 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.02 | 0.02 |
| Other Assets | 6.46 | 5.67 | 13.29 | 11.95 | 14.62 | 31.86 | 25.29 | 26.24 | 19.07 |
| Inventories | 2.86 | 2.08 | 4.97 | 3.65 | 9.64 | 10.66 | 9.95 | 16.35 | 10.70 |
| Trade receivables | 0.33 | 0.93 | 0.67 | 0.83 | 0.55 | 3.48 | 1.60 | 1.65 | 1.20 |
| Cash & equivalents | 0.12 | 0.03 | 0.02 | 0.68 | 0.15 | 7.15 | 1.04 | 0.07 | 0.09 |
| Total Assets | 23.96 | 22.90 | 29.89 | 28.18 | 35.92 | 57.69 | 60.29 | 67.56 | 57.23 |
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.44 | 6.83 | 6.61 | 8.70 | 7.84 | −0.67 | 4.50 |
| Cash from investing activity | −1.51 | −1.05 | −5.97 | −12.35 | −12.65 | −4.52 | 0.46 |
| Cash from financing activity | 0.05 | −5.10 | −1.16 | 10.62 | −1.28 | 4.18 | −4.90 |
| Net cash flow | −0.02 | 0.67 | −0.54 | 7.00 | −6.10 | −0.99 | 0.03 |
| Capex | 0.61 | 1.07 | 6.50 | 6.63 | 11.28 | 9.08 | 0.06 |
| Free cash flow | 0.82 | 5.74 | 0.08 | 2.04 | −3.50 | −9.78 | 4.51 |
| CFO / OP % | 54.9% | 110.0% | 48.9% | 81.9% | 155.9% | −7.0% | −168.1% |
| Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 66 | 9 | 8 | 13 | 4 | 14 | 7 | 8 | 7 |
| Inventory days | 1,225 | 36 | 199 | 208 | 286 | 104 | 102 | 254 | 143 |
| Days payable | 653 | 46 | 131 | 133 | 108 | 55 | 62 | 119 | 97 |
| Cash conversion cycle | 638 | 0 | 76 | 88 | 183 | 63 | 47 | 143 | 54 |
| Working capital days | 153 | −43 | −52 | −44 | 26 | 8 | −1 | −2 | −14 |
| ROCE % | — | −15.2% | 7.0% | 23.5% | 47.4% | 27.5% | 8.2% | 3.6% | −9.9% |
For the Mar 2026 quarter, Earthstahl & Alloys reported sales of ₹27.75 Cr, down 22.4% year on year and net profit of −₹1.70 Cr. The operating margin was −1.4%.
Earthstahl & Alloys' sales for the year to Mar 2026 were ₹61.78 Cr.
Net profit for the year to Mar 2026 was −₹4.89 Cr. Earnings per share over the same trailing period were ₹−3.99.
Earthstahl & Alloys reported borrowings of ₹14.86 Cr at Mar 2026, against cash and equivalents of ₹0.09 Cr.
Cash from operations was ₹4.50 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹4.51 Cr.