Vraj Iron and Steel logo

Vraj Iron and Steel financials and balance sheet

NSE: VRAJBSE: 544204Ferrous MetalsSmall Cap

Last close ₹120.17down ₹0.80 (0.66%)BSE ₹119.75

Share price at the NSE close on 23 Oct 2026. Previous close ₹120.97.

52-week range of traded prices to 23 Oct 2026
₹93.00Low, 30 Mar 2026₹152.57High, 29 Oct 2025
Market cap
₹396 Cr1,959th largest listed
P/E
11.0
P/B
0.9
Dividend yield
Nonein the last 12 months
ROE
8.7%
ROCE
8.1%
Debt to equity
0.10
Volume, NSE
17,60683.2% delivered

3 years at a glance

Consolidated: the company and its subsidiaries together. ₹ crore, years to March.Vraj Iron and Steel annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
Peak revenue ₹588 Cr, year to Mar 2026

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue588
  2. Materials and goods−456
  3. Employee costs−15
  4. Other expenses−61
  5. Operating profit57
  6. Depreciation−23
  7. Other income+8.7
  8. One-off items0.0
  9. Finance costs−2.1
  10. Profit before tax40
  11. Tax−11
  12. Joint ventures+2.5
  13. Net profit32

What the company owns

  • Plant, investments and other assets₹390 Cr
  • Inventory₹68 Cr
  • Receivables₹33 Cr
  • Cash and bank₹6 Cr

What pays for it: net worth and liabilities

  • Net worth₹430 Cr
  • Borrowings₹41 Cr
  • Other liabilities₹14 Cr
  • Owed to suppliers₹11 Cr

Profit and loss

Consolidated, ₹ crore, years to March.Vraj Iron and Steel quarterly results

₹ croreMar 2024Filed 5 AugMar 2025Filed 12 JunMar 2026Filed 28 May
Revenue from operations420475588
343413531
Materials and goods bought283343456
Employee costs91115
Other expenses525861
Operating profit before depreciation766257
Operating margin18.2%13.1%9.6%
Materials, % of revenue67.3%72.3%77.5%
Employee costs, % of revenue2.0%2.3%2.5%
Other expenses, % of revenue12.4%12.3%10.3%
Depreciation and amortisation6823
Operating profit after depreciation715434
Other income449
Finance costs222
One-off items000
Profit before tax735740
181511
Share of profit of joint ventures and associates322
Net profit574432
Other comprehensive income121
Total comprehensive income584633
Net margin13.7%9.3%5.4%
Net margin without joint ventures and associates12.9%8.8%5.0%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Filed 5 AugMar 2025Filed 12 JunMar 2026Filed 28 May
200397430
Share capital253333
Reserves176364397
62141
241320
56745
Total assets281417496
170279350
110138145
Net debt22−3935
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Filed 5 AugMar 2025Filed 12 JunMar 2026Filed 28 May
191431
402739
−37−36−25
Receivables1−10−11
Inventories−10−9−17
Payables−3−23
Other working capital−25−150
Tax paid−21−13−8
Capital spending158
Free cash flow19923
−56−103−70
369038
Dividends paid000
Shares bought back000
Shares issued01530
Net change in cash01−1
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2024Filed 5 AugMar 2025Filed 12 JunMar 2026Filed 28 May
Earnings per share₹23.22₹14.28₹9.70
Diluted earnings per share₹23.22₹14.28₹9.70
Book value per share₹81.04₹120.34₹130.31
Shareholder yield–−30.2%0.0%
Market cap at the year end (₹ crore)–506312

Ratios

Consolidated, years to March.Vraj Iron and Steel PE ratio and valuation

RatioMar 2024Filed 5 AugMar 2025Filed 12 JunMar 2026Filed 28 May
Revenue growth–13.1%23.8%
Operating profit growth–−18.6%−8.8%
Net profit growth–−23.2%−27.4%
Earnings per share growth–−38.5%−32.1%
28.7%14.8%7.7%
–−13.9 pts−7.0 pts
From the net margin–−9.2 pts−6.1 pts
From asset turnover–−1.8 pts−0.5 pts
From borrowing–−2.9 pts−0.5 pts
Return on capital employed27.0%13.6%7.2%
Cash conversion33.5%30.9%97.3%
Interest cover29.035.015.9
Debt to equity0.310.000.10
Receivable days101620
Inventory days545454
Payable days1399
Cash conversion cycle, days516266
Working capital days496678
Asset turnover1.501.361.29
Assets per rupee of net worth1.401.171.10
Sales per rupee of plant8.782.442.18
Capital spending to depreciation0.120.570.36
Plant being built, % of plant in use133.1%1.7%2.7%

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
7.0%
Cash from operations against operating profit
54.9%
Measure3 years
Return on equity, average17.1%
Return on capital employed, average15.9%
Operating margin, average13.7%
Net margin, average9.5%
Asset turnover, average1.38
Cash conversion cycle, days, average59
Interest cover, average26.6
Debt to equity, average0.14

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations6431
Cash from investing−228−70
Cash from financing16538
Capital spending138
Dividends paid00
Shares bought back00
Shares issued for cash1530
Borrowings raised8340
Borrowings repaid650

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––3
Altman Z-scorePublished threshold 1.81–18.055.74
Beneish M-scorePublished threshold −1.78–−1.11−2.95
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–38.2015.55
Cash from operations to profit, 3 yearsPublished threshold 0.7 times––0.48
Receivables growth less revenue growthOur threshold 0 percentage points–70.6929.71
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–−0.240.55
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–2.122.20
Assets under construction, years of additionsOur threshold 2 years of additions–0.020.08
Effective tax ratePublished threshold 17.16 per cent25.4626.0526.93
Tax charged less tax paid, % of profitOur threshold 10 percentage points−3.432.717.95
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
26 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Cash CreditCARE A-Review, Re-affirmStable40
26 Feb 2026CARE Ratings Limited (opens in a new tab)Non-fund-based - LT/ ST-BG/LCCARE A- / CARE A2+Review, Re-affirmStable50
26 Feb 2026CARE Ratings Limited (opens in a new tab)Fund-based - LT-Term LoanCARE A-New, NewStable38
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.