Steel Authority of India Ltd
BSE:500113
Steel Authority of India Ltd
BSE:500113
Price:
158.95
INR
-0.16%
Market Closed
Market Cap:
₹656.5B
Income Statement
Earnings Waterfall
Steel Authority of India Ltd
Steel Authority of India Ltd
Income Statement
Steel Authority of India Ltd
Steel Authority of India Ltd
Currency: INR
| Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7 030
|
10 393
|
13 953
|
12 903
|
11 955
|
10 701
|
9 501
|
8 737
|
7 190
|
6 836
|
6 364
|
0
|
0
|
0
|
10 190
|
0
|
0
|
0
|
9 109
|
0
|
0
|
0
|
6 938
|
0
|
0
|
0
|
5 400
|
0
|
0
|
0
|
2 596
|
0
|
0
|
0
|
1 294
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
74 470
N/A
|
119 188
+60%
|
180 239
+51%
|
191 684
+6%
|
206 549
+8%
|
220 948
+7%
|
225 761
+2%
|
244 116
+8%
|
260 847
+7%
|
280 063
+7%
|
303 806
+8%
|
159 075
-48%
|
326 394
+105%
|
484 816
+49%
|
669 736
+38%
|
658 870
-2%
|
632 841
-4%
|
639 844
+1%
|
616 642
-4%
|
559 108
-9%
|
587 073
+5%
|
620 005
+6%
|
691 136
+11%
|
806 891
+17%
|
905 916
+12%
|
960 029
+6%
|
1 034 768
+8%
|
1 068 624
+3%
|
1 062 807
-1%
|
1 060 758
0%
|
1 044 477
-2%
|
1 047 782
+0%
|
1 082 439
+3%
|
1 065 505
-2%
|
1 053 783
-1%
|
1 050 170
0%
|
999 802
-5%
|
1 011 214
+1%
|
1 024 791
+1%
|
1 044 030
+2%
|
1 064 320
+2%
|
1 093 135
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41 175)
|
(65 876)
|
(113 033)
|
(112 155)
|
(119 137)
|
(124 134)
|
(121 844)
|
(122 516)
|
(127 465)
|
(130 359)
|
(146 432)
|
(64 319)
|
(140 014)
|
(202 893)
|
(414 010)
|
(300 420)
|
(288 526)
|
(315 691)
|
(360 178)
|
(210 541)
|
(234 156)
|
(219 476)
|
(394 852)
|
(290 323)
|
(294 898)
|
(331 971)
|
(613 340)
|
(485 337)
|
(557 796)
|
(580 833)
|
(748 285)
|
(585 841)
|
(576 949)
|
(553 599)
|
(736 014)
|
(533 647)
|
(494 000)
|
(508 519)
|
(703 979)
|
(512 857)
|
(530 769)
|
(547 819)
|
|
| Gross Profit |
33 295
N/A
|
53 312
+60%
|
67 206
+26%
|
79 529
+18%
|
87 412
+10%
|
96 814
+11%
|
103 917
+7%
|
121 600
+17%
|
133 382
+10%
|
149 704
+12%
|
157 374
+5%
|
94 756
-40%
|
186 380
+97%
|
281 923
+51%
|
255 726
-9%
|
358 450
+40%
|
344 315
-4%
|
324 153
-6%
|
256 464
-21%
|
348 568
+36%
|
352 918
+1%
|
400 530
+13%
|
296 284
-26%
|
516 568
+74%
|
611 018
+18%
|
628 058
+3%
|
421 428
-33%
|
583 288
+38%
|
505 012
-13%
|
479 926
-5%
|
296 192
-38%
|
461 940
+56%
|
505 491
+9%
|
511 906
+1%
|
317 770
-38%
|
516 523
+63%
|
505 802
-2%
|
502 696
-1%
|
320 811
-36%
|
531 173
+66%
|
533 551
+0%
|
545 316
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(31 051)
|
(48 492)
|
(64 712)
|
(65 618)
|
(67 519)
|
(69 723)
|
(75 039)
|
(76 109)
|
(76 440)
|
(73 673)
|
(68 553)
|
(77 073)
|
(153 230)
|
(231 471)
|
(189 876)
|
(305 207)
|
(303 877)
|
(300 225)
|
(188 917)
|
(304 843)
|
(302 733)
|
(310 147)
|
(209 547)
|
(361 077)
|
(404 869)
|
(439 370)
|
(248 378)
|
(456 968)
|
(442 955)
|
(432 825)
|
(255 158)
|
(438 519)
|
(452 099)
|
(458 870)
|
(254 522)
|
(453 374)
|
(452 052)
|
(451 072)
|
(267 434)
|
(476 123)
|
(483 841)
|
(493 908)
|
|
| Selling, General & Administrative |
(16 767)
|
(25 925)
|
(49 012)
|
(42 218)
|
(43 013)
|
(44 514)
|
(59 424)
|
(51 706)
|
(52 838)
|
(51 651)
|
(56 032)
|
(22 268)
|
(43 909)
|
(65 345)
|
(149 342)
|
(86 725)
|
(84 719)
|
(83 566)
|
(145 299)
|
(87 441)
|
(88 233)
|
(91 423)
|
(162 378)
|
(112 370)
|
(125 321)
|
(139 009)
|
(197 237)
|
(131 082)
|
(126 070)
|
(116 679)
|
(196 207)
|
(119 016)
|
(121 941)
|
(123 593)
|
(193 284)
|
(116 993)
|
(114 467)
|
(112 295)
|
(200 172)
|
(118 401)
|
(119 060)
|
(120 265)
|
|
| Depreciation & Amortization |
(5 686)
|
(8 626)
|
(12 205)
|
(12 148)
|
(12 112)
|
(12 057)
|
(11 950)
|
(11 922)
|
(11 918)
|
(11 901)
|
(12 047)
|
(8 138)
|
(16 401)
|
(24 950)
|
(33 853)
|
(34 442)
|
(35 192)
|
(35 907)
|
(37 557)
|
(38 567)
|
(39 454)
|
(40 004)
|
(41 028)
|
(41 556)
|
(42 214)
|
(42 890)
|
(42 750)
|
(44 428)
|
(45 705)
|
(47 428)
|
(49 635)
|
(50 447)
|
(51 877)
|
(52 872)
|
(52 783)
|
(54 055)
|
(53 828)
|
(54 827)
|
(56 507)
|
(56 899)
|
(58 394)
|
(59 343)
|
|
| Other Operating Expenses |
(8 600)
|
(13 943)
|
(3 496)
|
(11 254)
|
(12 395)
|
(13 152)
|
(3 665)
|
(12 481)
|
(11 684)
|
(10 119)
|
(474)
|
(46 668)
|
(92 922)
|
(141 176)
|
(6 680)
|
(184 042)
|
(183 967)
|
(180 752)
|
(6 061)
|
(178 836)
|
(175 047)
|
(178 721)
|
(6 141)
|
(207 151)
|
(237 334)
|
(257 470)
|
(8 391)
|
(281 457)
|
(271 180)
|
(268 720)
|
(9 316)
|
(269 059)
|
(278 281)
|
(282 404)
|
(8 455)
|
(282 326)
|
(283 756)
|
(283 950)
|
(10 756)
|
(300 824)
|
(306 386)
|
(314 300)
|
|
| Operating Income |
2 243
N/A
|
4 818
+115%
|
2 494
-48%
|
13 909
+458%
|
19 890
+43%
|
27 090
+36%
|
28 879
+7%
|
45 492
+58%
|
56 944
+25%
|
76 031
+34%
|
88 821
+17%
|
17 683
-80%
|
33 149
+87%
|
50 451
+52%
|
65 850
+31%
|
53 242
-19%
|
40 438
-24%
|
23 928
-41%
|
67 546
+182%
|
43 725
-35%
|
50 185
+15%
|
90 383
+80%
|
86 737
-4%
|
155 491
+79%
|
206 149
+33%
|
188 688
-8%
|
173 050
-8%
|
126 320
-27%
|
62 057
-51%
|
47 101
-24%
|
41 034
-13%
|
23 421
-43%
|
53 392
+128%
|
53 036
-1%
|
63 248
+19%
|
63 150
0%
|
53 750
-15%
|
51 624
-4%
|
53 378
+3%
|
55 050
+3%
|
49 711
-10%
|
51 408
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(7 031)
|
(10 394)
|
(13 035)
|
(12 904)
|
(11 955)
|
(10 701)
|
(8 699)
|
(8 737)
|
(7 189)
|
(6 836)
|
(3 806)
|
(7 385)
|
(14 383)
|
(22 273)
|
(28 774)
|
(29 366)
|
(31 092)
|
(30 707)
|
(32 667)
|
(33 870)
|
(31 611)
|
(28 590)
|
(19 371)
|
(19 532)
|
(16 689)
|
(13 551)
|
(10 261)
|
(10 694)
|
(10 972)
|
(14 904)
|
(2 594)
|
(17 100)
|
(18 301)
|
(17 815)
|
4 248
|
(20 709)
|
(21 631)
|
(22 322)
|
(21 677)
|
(22 431)
|
(20 268)
|
(19 521)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 774)
|
(3 116)
|
(3 349)
|
(2 880)
|
(1 121)
|
(779)
|
(546)
|
(6 406)
|
(7 718)
|
(5 494)
|
(5 469)
|
1 775
|
585
|
(1 639)
|
(5 303)
|
(2 167)
|
(3 534)
|
(3 534)
|
3 089
|
(526)
|
2 580
|
(1 570)
|
(3 789)
|
(8 408)
|
(11 526)
|
(7 376)
|
(7 856)
|
(3 126)
|
(9)
|
(3 393)
|
(3 679)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(453)
|
0
|
0
|
0
|
(494)
|
0
|
0
|
0
|
(377)
|
0
|
0
|
0
|
(217)
|
0
|
0
|
0
|
3 942
|
2 788
|
0
|
0
|
1 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
5 911
|
0
|
0
|
0
|
7 069
|
0
|
0
|
0
|
9 621
|
988
|
2 027
|
2 672
|
1 749
|
5 730
|
6 223
|
7 302
|
5 036
|
10 072
|
10 261
|
10 153
|
3 292
|
6 937
|
7 006
|
6 904
|
2 514
|
9 177
|
11 344
|
10 811
|
(12 932)
|
9 644
|
9 936
|
10 393
|
(19 769)
|
7 802
|
8 011
|
8 909
|
3 942
|
8 602
|
8 991
|
8 401
|
|
| Pre-Tax Income |
(4 788)
N/A
|
(5 576)
-16%
|
(4 630)
+17%
|
1 005
N/A
|
7 935
+690%
|
16 389
+107%
|
27 249
+66%
|
36 755
+35%
|
49 755
+35%
|
69 195
+39%
|
94 637
+37%
|
8 512
-91%
|
17 678
+108%
|
27 501
+56%
|
35 492
+29%
|
28 486
-20%
|
14 790
-48%
|
(22)
N/A
|
33 016
N/A
|
12 209
-63%
|
23 341
+91%
|
66 477
+185%
|
72 057
+8%
|
143 481
+99%
|
194 828
+36%
|
176 739
-9%
|
162 919
-8%
|
121 270
-26%
|
58 895
-51%
|
46 096
-22%
|
28 924
-37%
|
21 333
-26%
|
43 457
+104%
|
41 825
-4%
|
40 618
-3%
|
38 717
-5%
|
32 753
-15%
|
30 355
-7%
|
32 515
+7%
|
41 213
+27%
|
35 041
-15%
|
36 609
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
116
|
116
|
23
|
24
|
(272)
|
(558)
|
(1 263)
|
(2 200)
|
(5 120)
|
(16 798)
|
(25 688)
|
(2 992)
|
(6 060)
|
(9 495)
|
(12 005)
|
(9 491)
|
(4 752)
|
236
|
(11 809)
|
(4 292)
|
(8 200)
|
(33 218)
|
(30 575)
|
(50 762)
|
(63 086)
|
(44 394)
|
(40 484)
|
(29 764)
|
(14 070)
|
(11 134)
|
(7 159)
|
(5 487)
|
(11 262)
|
(10 823)
|
(9 951)
|
(9 358)
|
(7 478)
|
(7 890)
|
(8 797)
|
(10 867)
|
(9 479)
|
(8 726)
|
|
| Income from Continuing Operations |
(4 673)
|
(5 461)
|
(4 607)
|
1 028
|
7 664
|
15 832
|
25 986
|
34 556
|
44 636
|
52 398
|
68 949
|
5 520
|
11 618
|
18 006
|
23 487
|
18 995
|
10 038
|
214
|
21 207
|
7 915
|
15 139
|
33 257
|
41 481
|
92 720
|
131 743
|
132 346
|
122 435
|
91 506
|
44 824
|
34 961
|
21 765
|
15 845
|
32 195
|
31 002
|
30 667
|
29 360
|
25 275
|
22 465
|
23 718
|
30 346
|
25 562
|
27 883
|
|
| Income to Minority Interest |
0
|
0
|
(4)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(4 673)
N/A
|
(5 461)
-17%
|
(4 614)
+16%
|
1 020
N/A
|
7 656
+651%
|
15 824
+107%
|
25 989
+64%
|
34 559
+33%
|
44 639
+29%
|
52 401
+17%
|
68 944
+32%
|
5 520
-92%
|
11 618
+110%
|
18 006
+55%
|
23 487
+30%
|
18 995
-19%
|
10 038
-47%
|
214
-98%
|
21 207
+9 810%
|
7 915
-63%
|
15 139
+91%
|
33 257
+120%
|
41 481
+25%
|
92 720
+124%
|
131 743
+42%
|
132 346
+0%
|
122 435
-7%
|
91 506
-25%
|
44 824
-51%
|
34 961
-22%
|
21 765
-38%
|
15 845
-27%
|
32 195
+103%
|
31 002
-4%
|
30 667
-1%
|
29 360
-4%
|
25 275
-14%
|
22 465
-11%
|
23 718
+6%
|
30 346
+28%
|
25 562
-16%
|
27 883
+9%
|
|
| EPS (Diluted) |
-1.13
N/A
|
-1.32
-17%
|
-1.12
+15%
|
0.25
N/A
|
1.85
+640%
|
3.83
+107%
|
6.29
+64%
|
8.37
+33%
|
10.81
+29%
|
12.69
+17%
|
16.69
+32%
|
1.34
-92%
|
2.82
+110%
|
4.37
+55%
|
5.69
+30%
|
4.61
-19%
|
2.44
-47%
|
0.06
-98%
|
5.13
+8 450%
|
1.91
-63%
|
3.67
+92%
|
8.04
+119%
|
10.04
+25%
|
22.45
+124%
|
31.88
+42%
|
32.03
+0%
|
29.64
-7%
|
22.17
-25%
|
10.88
-51%
|
8.46
-22%
|
5.27
-38%
|
3.8
-28%
|
7.8
+105%
|
7.47
-4%
|
7.42
-1%
|
7.18
-3%
|
6.11
-15%
|
5.38
-12%
|
5.74
+7%
|
7.35
+28%
|
6.16
-16%
|
6.78
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
