Beekay Steel Industries Ltd

BOM:BEEKAYBasic Materials

——At close · Market cap —

BEEKAY · Income statement · TradingHolo

INR billions	FY2021	FY2022	FY2023	FY2024	FY2025	FY2026	YoY
Revenue	8.2	13.0	10.4	10.0	10.8	11.8	+9.2%
Cost of revenue	6.8	10.0	8.9	5.9	7.8	9.4	+20.2%
Gross profit	1.4	1.8	1.5	4.1	2.9	2.3	−20.4%
Research & development	0.0	0.0	0.0	0.0	0.0	0.0	—
Selling, general & administrative	0.1	0.3	0.2	0.5	0.6	1.8	+206.3%
Selling & marketing	0.1	0.2	0.2	0.1	0.0	0.0	−100.0%
Operating expenses	0.2	(0.2)	0.1	0.5	2.0	1.8	−10.8%
Operating income	2.8	2.0	1.4	3.6	0.9	0.5	−42.0%
Interest expense	0.1	0.1	0.1	0.1	0.2	0.2	+35.8%
Interest income	0.0	0.0	0.0	0.0	0.0	0.0	—
Other income / expense	(1.8)	(2.4)	0.0	(2.2)	0.2	(0.0)	−111.5%
Pre-tax income	1.1	2.1	1.4	1.5	1.1	0.5	−55.0%
Income tax	0.3	0.5	0.4	0.2	0.2	0.1	−39.1%
Net income	0.8	1.6	1.0	1.3	0.9	0.4	−59.2%
Discontinued operations	0.0	0.0	0.0	0.0	0.0	0.0	—
Other net income adjustments	0.0	0.0	(0.0)	0.0	(0.0)	0.0	+100.0%
EPS, basic (per share)	41.97	82.70	55.60	68.25	46.62	18.94	−59.4%
EPS, diluted (per share)	41.97	82.70	55.04	68.25	46.62	18.94	−59.4%
EBITDA	1.4	2.4	1.8	1.9	1.6	0.9	−41.1%
Depreciation & amortization	0.2	0.2	0.3	0.3	0.3	0.4	+28.9%
Weighted average shares (shares)	19,072,052	19,072,052	19,072,052	19,072,052	18,726,580	18,797,000	+0.4%
Weighted average diluted shares (shares)	19,072,052	19,072,052	19,072,052	19,072,052	18,726,580	18,797,000	+0.4%
Gross margin	16.7%	14.0%	14.6%	41.2%	27.2%	19.8%	−7.4 pts
Operating margin	34.4%	15.5%	13.5%	36.4%	8.3%	4.4%	−3.9 pts
Net margin	9.7%	12.1%	10.0%	13.0%	8.1%	3.0%	−5.1 pts

INR billionsUpdated Tue 31 Mar ·

ⓘ

Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.