| Periods | 1 Week | 1 Month | 3 Months | 6 Months | 1 Year | 3 Years | All Time |
|---|---|---|---|---|---|---|---|
| Primex-40 | |||||||
| AOne Steels India Limited |
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Non-current
assets |
|
|
|
Property, plant and equipment |
292.47 |
316.10 |
|
Capital work-in-progress |
50.42 |
33.30 |
|
Right-of-use assets |
85.96 |
93.09 |
|
Other Intangible assets |
0.02 |
0.03 |
|
Investments in subsidiaries |
100.74 |
54.11 |
|
Investments |
75.90 |
74.57 |
|
Loans |
12.22 |
12.40 |
|
Other financial assets |
48.63 |
90.65 |
|
Non-current tax assets (net) |
0.72 |
0.72 |
|
Other non-current assets |
45.41 |
47.12 |
|
Current assets |
|
|
|
Inventories |
699.55 |
610.01 |
|
Trade receivables |
696.17 |
438.95 |
|
Cash and cash equivalents |
10.64 |
6.99 |
|
Bank balances other than cash and cash equivalents |
67.26 |
80.77 |
|
Loans |
2.33 |
1.22 |
|
Other financial assets |
13.82 |
11.53 |
|
Current Tax Asset (net) |
2.12 |
2.12 |
|
Other current assets |
398.12 |
341.66 |
|
Total Assets |
2,602.50 |
2,215.34 |
|
Equity |
|
|
|
Equity share capital |
68.47 |
68.47 |
|
Other equity |
690.21 |
579.06 |
|
Non-current
liabilities |
|
|
|
Borrowings |
198.05 |
142.99 |
|
Lease liabilities |
105.29 |
109.16 |
|
Other financial liabilities |
0.36 |
20.60 |
|
Provisions |
6.15 |
5.24 |
|
Deferred tax liabilities (net) |
3.14 |
3.38 |
|
Other non-current liabilities |
45.08 |
30.09 |
|
Current
liabilities |
|
|
|
Borrowings |
547.45 |
553.43 |
|
Lease liabilities |
2.51 |
2.26 |
|
Trade payables - total outstanding dues of micro
enterprises and small enterprises |
7.41 |
4.32 |
|
Trade payables - total outstanding dues of creditors other than micro enterprises and small enterprises |
784.53 |
606.57 |
|
Other financial liabilities |
35.29 |
15.30 |
|
Other current liabilities |
80.95 |
60.36 |
|
Provisions |
0.15 |
0.13 |
|
Current tax liabilities (net) |
27.46 |
13.99 |
|
Total Equity and
Liabilities |
2,602.50 |
2,215.34 |
A-One Steels India Limited Standalone Profit & Loss Statement (Rs in Crores)
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Income |
|
|
|
Revenue from operations |
3,396.09 |
3,004.31 |
|
Government Grants |
6.64 |
2.19 |
|
Other income |
16.51 |
18.83 |
|
Total Income |
3,419.24 |
3,025.32 |
|
Expenses |
|
|
|
Cost of materials consumed |
2,803.95 |
2,508.14 |
|
Changes in inventories of finished goods and by
products |
-72.88 |
-28.08 |
|
Employee benefit expense |
43.81 |
38.92 |
|
Finance costs |
85.65 |
87.18 |
|
Depreciation and amortisation expense |
44.83 |
41.87 |
|
Other expenses |
366.53 |
307.23 |
|
Total Expenses |
3,271.89 |
2,955.25 |
|
Profit before
exceptional items and tax |
147.35 |
70.07 |
|
Less: Exceptional items |
- |
4.44 |
|
Profit before
tax |
147.35 |
65.64 |
|
Current tax |
36.78 |
18.78 |
|
Income tax for earlier years |
-0.09 |
-0.66 |
|
Deferred tax charge/(benefit) |
-0.30 |
0.80 |
|
Profit for the
year |
110.96 |
46.72 |
|
Other
comprehensive income/(loss) |
|
|
|
Remeasurement of defined benefit plans |
0.25 |
-0.13 |
|
Income tax relating to these items |
-0.06 |
0.03 |
|
Total
comprehensive income for the year |
111.14 |
46.62 |
|
Earnings per
equity share |
|
|
|
Basic and diluted earnings per share (Absolute Number) |
16.21 |
7.06 |
A-One Steels India Limited Standalone Cash Flow Statement (Rs in Crores)
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Cash flow from
operating activities |
|
|
|
Profit before tax |
147.35 |
65.64 |
|
Adjustments to reconcile profit before tax to cash generated from operating activities |
|
|
|
Provision for employee benefits |
1.85 |
1.88 |
|
Depreciation and amortization expense |
44.83 |
41.87 |
|
Allowances for credit losses on trade receivables |
0.84 |
-0.02 |
|
Profit on sale of machinery |
- |
-0.28 |
|
Bad debts |
1.23 |
0.15 |
|
Government Grants |
-6.64 |
4.44 |
|
Interest income |
-13.88 |
-17.93 |
|
Gain on Modification of Lease Contracts |
-0.27 |
- |
|
Finance costs |
82.56 |
84.88 |
|
Sale of Capital Items |
- |
-1.11 |
|
Unrealised Loss on Foreign Exchange |
4.78 |
1.17 |
|
Operating profit before change in non-current/current assets and liabilities |
262.67 |
180.68 |
|
Adjustments for (increase)/decrease in
operating assets |
|
|
|
Inventories |
-89.54 |
-164.07 |
|
Trade receivables |
-264.08 |
92.36 |
|
Loans Given to Employees |
-0.01 |
-0.50 |
|
Other financial assets |
-17.28 |
-1.91 |
|
Other non financial assets |
-57.57 |
-61.30 |
|
Adjustments for increase/(decrease) in
operating liabilities |
|
|
|
Trade payables |
180.71 |
242.02 |
|
Other financial liabilities |
1.25 |
-3.71 |
|
Other non financial liabilities |
41.81 |
-111.66 |
|
Other Provisions |
-0.68 |
-0.17 |
|
Cash generated
from/(used in) operations |
57.28 |
171.75 |
|
Less: Income tax paid (net of refunds) |
-25.06 |
-2.88 |
|
Net cash flow
generated from/(used in) operating activities |
32.22 |
168.87 |
|
Cash flows from
investing activities |
|
|
|
Payments for purchase of PPE, intangible assets and
CWIP |
-26.32 |
-113.49 |
|
Redemption of Fixed Deposits |
54.39 |
- |
|
Investment in Fixed Deposits |
-19.99 |
-12.23 |
|
Purchase of Investment |
-1.33 |
-15.22 |
|
Investment in Subsidiary |
-6.58 |
-47.55 |
|
Net (increase)/decrease in Loan to Subsidiaries |
0.10 |
- |
|
Proceeds from sale of PPE, intangible assets and CWIP |
- |
2.02 |
|
Net (increase)/decrease in Derivatives |
- |
0.35 |
|
Interest income |
1.22 |
5.58 |
|
Net cash inflow
from/(used in) investing activities |
1.49 |
-180.54 |
|
Cash flows from
financing activities |
|
|
|
Proceeds from issue of Equity Share Capital |
- |
246.58 |
|
Repayments of borrowings |
-149.90 |
-285.47 |
|
Proceeds from borrowings |
193.00 |
124.78 |
|
Payment of lease liabilities |
-2.02 |
-1.60 |
|
Payment of interest towards lease liability |
-9.40 |
-9.54 |
|
Finance cost paid |
-61.73 |
-63.76 |
|
Net cash inflow
from/(used in) financing activities |
-30.05 |
10.98 |
|
Net increase (decrease) in cash and cash equivalents |
3.65 |
-0.68 |
|
Cash and cash equivalents at the beginning of the year |
6.99 |
7.67 |
|
Cash and cash
equivalents at the end of the year |
10.64 |
6.99 |
Summary
of Cash Flow Statement for the years 2026 and 2025:
Cash
Flow from Operating Activities
The net cash flow
from operating activities declined sharply from ₹168.87 crore in FY 2024-25 to ₹32.22 crore in FY
2025-26, despite
profit before tax increasing to ₹147.35
crore from ₹65.64
crore. The improvement in profitability was supported by higher
depreciation and finance cost adjustments, resulting in an operating profit of ₹262.67 crore before
working capital changes. However, the company experienced substantial cash
outflows due to a significant increase in trade receivables (₹264.08 crore) and inventories (₹89.54 crore), indicating higher funds locked in
working capital. Although trade payables increased by ₹180.71 crore,
providing temporary financing support, it could not offset the adverse impact
of receivables and inventory growth. After paying ₹25.06 crore in
income taxes, operating cash generation remained weak, highlighting lower cash
conversion despite improved accounting profits.
Cash
Flow from Investing Activities
The company reported
a net cash inflow of
₹1.49 crore from investing activities in FY 2025-26 compared
with a substantial cash
outflow of ₹180.54 crore in the previous year. The improvement
was mainly driven by a significant reduction in capital expenditure, which
declined from ₹113.49
crore to ₹26.32 crore, indicating the completion of major
expansion projects or a more cautious investment approach. Additionally, the
redemption of fixed deposits amounting to ₹54.39 crore generated considerable cash
inflows. However, the company continued investing in fixed deposits,
subsidiaries, and other investments, reflecting its long-term growth strategy.
Overall, the positive investing cash flow demonstrates effective capital
allocation and improved liquidity management while maintaining selective
investments for future expansion.
Cash
Flow from Financing Activities
Financing activities
resulted in a net cash
outflow of ₹30.05 crore during FY 2025-26, compared with a net inflow of ₹10.98 crore
in the previous year. The company raised ₹193.00
crore through fresh borrowings but repaid ₹149.90 crore of
existing debt, reflecting a balanced approach towards debt management. Unlike
the previous year, no equity capital was raised, whereas FY 2024-25 included ₹246.58 crore from
the issue of equity shares. The company also incurred finance costs of ₹61.73 crore and lease-related payments of ₹11.42 crore, which
further reduced cash flows. The overall financing outflow indicates the
company 's focus on servicing debt obligations and maintaining a prudent capital
structure while reducing dependence on equity financing.
Net
change in Cash and Cash Equivalents
Despite weak
operating cash generation and negative financing cash flows, the company
recorded a net increase
of ₹3.65 crore in cash and cash equivalents during FY 2025-26,
compared with a decline of ₹0.68
crore in the previous year. Consequently, cash and cash
equivalents increased from ₹6.99
crore at the beginning of the year to ₹10.64 crore at
year-end. The improvement was primarily supported by positive cash flows from
investing activities, particularly the redemption of fixed deposits and lower
capital expenditure. While the higher closing cash balance strengthens the
company 's short-term liquidity position, sustaining future cash reserves will
largely depend on improving operating cash flows through better working capital
management, especially faster collection of receivables and efficient inventory
control.
Financial ratios of A-One Steels India Limited
|
Particulars |
31-03-2026 |
31-03-2025 |
|
Current Ratio (in times) |
1.33 |
1.24 |
|
Debt-Equity Ratio (in times) |
0.98 |
1.08 |
|
Debt Service Coverage Ratio (in times) |
2.23 |
1.80 |
|
Return on Equity Ratio (%) |
0.16 |
0.09 |
|
Return on Capital Employed (%) |
15.49 |
11.70 |
|
Net Profit Ratio (%) |
3.27 |
1.56 |
|
Inventory Turnover Ratio (in times) |
4.17 |
4.70 |
|
Trade Receivables Turnover Ratio (in times) |
5.98 |
6.19 |
|
Trade Payables Turnover Ratio (in times) |
3.79 |
5.11 |
|
Net Capital Turnover Ratio (in times) |
10.59 |
16.88 |
Summary
of Financial Ratios for the year 2026 and 2025:
Current
Ratio
The Current Ratio
improved from 1.24 to
1.33 times, indicating a stronger short-term liquidity
position. The company is better equipped to meet its current obligations
through its current assets.
Debt-Equity
Ratio
The Debt-Equity
Ratio declined from 1.08
to 0.98 times, reflecting reduced financial leverage. This
indicates a healthier capital structure with lower dependence on borrowed
funds.
Debt
Service Coverage Ratio
The DSCR increased
from 1.80 to 2.23 times,
showing an improved ability to meet interest and principal repayment
obligations. This reflects stronger debt servicing capacity.
Return
on Equity
ROE improved from 9% to 16%, indicating
that the company generated higher returns for its shareholders. The increase
reflects improved profitability and efficient utilisation of equity capital.
Return
on Capital Employed
ROCE increased from 11.70% to 15.49%,
demonstrating better utilisation of long-term capital. The improvement
indicates enhanced operational efficiency and profitability.
Net
Profit Ratio
The Net Profit Ratio
rose from 1.56% to
3.27%, showing a significant improvement in profitability. The
company earned a higher profit from each rupee of revenue.
Inventory
Turnover Ratio
The Inventory
Turnover Ratio decreased from 4.70
to 4.17 times, indicating slower inventory movement. This suggests
higher inventory holding and relatively lower inventory management efficiency.
Trade
Receivables Turnover Ratio
The Trade
Receivables Turnover Ratio declined from 6.19
to 5.98 times, indicating slower collection of receivables.
This reflects an increase in the credit period extended to customers.
Trade
Payables Turnover Ratio
The Trade Payables
Turnover Ratio decreased from 5.11
to 3.79 times, indicating that the company took longer to pay
its suppliers. This helped conserve cash and improve short-term liquidity.
Net
Capital Turnover Ratio
The Net Capital Turnover Ratio declined from 16.88 to 10.59 times, indicating lower efficiency in generating sales from working capital. The decrease reflects increased investment in inventories and receivables.