| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 8 | 10 | 9 | 8 | 10 | 9 | 9 | 9 | 11 | 11 | 11 | |
Growth YoY Revenue Growth YoY% | 17.7 | 14.7 | 21.3 | 22.1 | 6.7 | 20.4 | -0.7 | 5.7 | 15.3 | 12.9 | 16.1 | 15.7 |
Interest Expended Interest ExpendedCr | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Expenses ExpensesCr | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 3 |
| 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | |
FPM FPM% | 52.3 | 52.7 | 46.9 | 50.7 | 55.9 | 60.2 | 59.5 | 62.8 | 64.6 | 58.7 | 64.4 | 57.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 6 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 3 | 3 | 3 | 3 | 3 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 44.7 | 41.1 | 40.9 | 36.5 | 14.6 | 49.0 | 33.8 | 34.4 | 37.7 | 6.8 | 15.8 | 7.4 |
NPM NPM% | 39.0 | 38.6 | 34.8 | 38.0 | 41.9 | 47.8 | 46.9 | 48.3 | 50.0 | 45.2 | 46.8 | 44.8 |
| 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.5 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.6 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | 8 | 10 | 9 | 8 | 10 | 9 | 9 | 9 | 11 | 11 | 11 | |
Growth YoY Revenue Growth YoY% | 17.7 | 14.7 | 21.3 | 22.1 | 6.7 | 20.4 | -0.7 | 5.7 | 15.3 | 12.9 | 16.1 | 15.7 |
Interest Expended Interest ExpendedCr | 1 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Expenses ExpensesCr | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 3 | 2 | 3 |
| 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 6 | |
FPM FPM% | 52.3 | 52.7 | 46.9 | 50.7 | 55.9 | 60.2 | 59.5 | 62.8 | 64.6 | 58.7 | 64.4 | 57.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 4 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 6 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | |
| 3 | 3 | 3 | 3 | 3 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | |
Growth YoY PAT Growth YoY% | 44.7 | 41.1 | 40.9 | 36.5 | 14.6 | 49.0 | 33.8 | 34.4 | 37.7 | 6.8 | 15.8 | 7.4 |
NPM NPM% | 39.0 | 38.6 | 34.8 | 38.0 | 41.9 | 47.8 | 46.9 | 48.3 | 50.0 | 45.2 | 46.8 | 44.8 |
| 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.5 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 1.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 16 | 19 | 22 | 24 | 21 | 22 | 27 | 32 | 36 | 41 | 43 |
Growth Revenue Growth% | 4.3 | 20.8 | 23.8 | 14.9 | 6.7 | -12.9 | 7.0 | 24.3 | 17.9 | 11.5 | 14.0 | 15.0 |
Interest Expended Interest ExpendedCr | 4 | 4 | 7 | 8 | 9 | 8 | 7 | 7 | 7 | 5 | 5 | 6 |
Expenses ExpensesCr | 4 | 5 | 5 | 5 | 7 | 8 | 7 | 9 | 10 | 11 | 10 | 10 |
| 5 | 6 | 8 | 9 | 8 | 4 | 8 | 11 | 16 | 20 | 26 | 26 | |
FPM FPM% | 41.8 | 41.6 | 40.9 | 40.4 | 32.9 | 21.8 | 36.0 | 40.3 | 48.6 | 56.2 | 62.5 | 61.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 6 | 8 | 9 | 8 | 5 | 8 | 11 | 16 | 21 | 26 | 26 |
| 2 | 2 | 2 | 3 | 2 | 1 | 2 | 3 | 4 | 5 | 6 | 6 | |
PAT PATCr | 3 | 4 | 6 | 6 | 6 | 4 | 6 | 8 | 12 | 16 | 19 | 20 |
Growth PAT Growth% | -8.8 | 24.4 | 31.8 | 12.9 | -9.3 | -39.5 | 71.3 | 39.2 | 42.8 | 33.7 | 21.8 | 15.5 |
NPM NPM% | 26.8 | 27.6 | 29.4 | 28.9 | 24.5 | 17.1 | 27.3 | 30.6 | 37.0 | 44.4 | 47.5 | 46.6 |
| 1.7 | 2.1 | 2.8 | 3.3 | 2.9 | 1.8 | 3.0 | 3.4 | 4.5 | 4.3 | 6.3 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 13 | 16 | 19 | 22 | 24 | 21 | 22 | 27 | 32 | 36 | 41 | 43 |
Growth Revenue Growth% | 4.3 | 20.8 | 23.8 | 14.9 | 6.7 | -12.9 | 7.0 | 24.3 | 17.9 | 11.5 | 14.0 | 15.0 |
Interest Expended Interest ExpendedCr | 4 | 4 | 7 | 8 | 9 | 8 | 7 | 7 | 7 | 5 | 5 | 6 |
Expenses ExpensesCr | 4 | 5 | 5 | 5 | 7 | 8 | 7 | 9 | 10 | 11 | 10 | 10 |
| 5 | 6 | 8 | 9 | 8 | 4 | 8 | 11 | 16 | 20 | 26 | 26 | |
FPM FPM% | 41.8 | 41.6 | 40.9 | 40.4 | 32.9 | 21.8 | 36.0 | 40.3 | 48.6 | 56.2 | 62.5 | 61.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 5 | 6 | 8 | 9 | 8 | 5 | 8 | 11 | 16 | 21 | 26 | 26 |
| 2 | 2 | 2 | 3 | 2 | 1 | 2 | 3 | 4 | 5 | 6 | 6 | |
PAT PATCr | 3 | 4 | 6 | 6 | 6 | 4 | 6 | 8 | 12 | 16 | 19 | 20 |
Growth PAT Growth% | -8.8 | 24.4 | 31.8 | 12.9 | -9.3 | -39.5 | 71.3 | 39.2 | 42.8 | 33.7 | 21.8 | 15.5 |
NPM NPM% | 26.8 | 27.6 | 29.4 | 28.9 | 24.5 | 17.1 | 27.3 | 30.6 | 37.0 | 44.4 | 47.5 | 46.6 |
| 1.7 | 2.1 | 2.8 | 3.3 | 2.9 | 1.8 | 3.0 | 3.4 | 4.5 | 4.3 | 6.3 | 6.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 31 |
Reserves ReservesCr | 16 | 20 | 26 | 32 | 37 | 40 | 46 | 70 | 90 | 147 | 141 |
Borrowings BorrowingsCr | 29 | 43 | 60 | 71 | 76 | 62 | 57 | 55 | 58 | 37 | 56 |
Other Liabilities Other LiabilitiesCr | 4 | 5 | 6 | 7 | 5 | 4 | 10 | 6 | 3 | 4 | 4 |
Total Liabilities Total LiabilitiesCr | 55 | 73 | 96 | 115 | 123 | 112 | 117 | 136 | 158 | 195 | 232 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | |
Cash Equivalents Cash EquivalentsCr | 1 | 1 | 3 | 3 | 5 | 1 | 3 | 7 | 17 | 4 | 6 |
Other Assets Other AssetsCr | 53 | 70 | 91 | 110 | 115 | 108 | 112 | 127 | 139 | 188 | 222 |
Total Assets Total AssetsCr | 55 | 73 | 96 | 115 | 123 | 112 | 117 | 136 | 158 | 195 | 232 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 31 |
Reserves ReservesCr | 16 | 20 | 26 | 32 | 37 | 40 | 46 | 70 | 90 | 147 | 141 |
Borrowings BorrowingsCr | 29 | 43 | 60 | 71 | 76 | 62 | 57 | 55 | 58 | 37 | 56 |
Other Liabilities Other LiabilitiesCr | 4 | 5 | 6 | 7 | 5 | 4 | 10 | 6 | 3 | 4 | 4 |
Total Liabilities Total LiabilitiesCr | 55 | 73 | 96 | 115 | 123 | 112 | 117 | 136 | 158 | 195 | 232 |
| 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | |
Cash Equivalents Cash EquivalentsCr | 1 | 1 | 3 | 3 | 5 | 1 | 3 | 7 | 17 | 4 | 6 |
Other Assets Other AssetsCr | 53 | 70 | 91 | 110 | 115 | 108 | 112 | 127 | 139 | 188 | 222 |
Total Assets Total AssetsCr | 55 | 73 | 96 | 115 | 123 | 112 | 117 | 136 | 158 | 195 | 232 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -12 | -15 | -12 | 0 | 7 | 2 | -5 | 3 | -27 | -20 | |
| 0 | -2 | 0 | -1 | -2 | 2 | -1 | -2 | -2 | -10 | 5 | |
| 3 | 14 | 17 | 12 | 4 | -14 | 1 | 11 | 9 | 24 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 2 | -1 | 3 | -4 | 2 | 4 | 10 | -13 | 2 |
Free Cash Flow Free Cash FlowCr | -4 | -12 | -15 | -12 | 0 | 7 | 2 | -5 | 2 | -28 | -21 |
CFO To EBITDA CFO To EBITDA% | -62.2 | -182.0 | -187.3 | -132.1 | 5.7 | 164.7 | 23.2 | -41.4 | 16.2 | -133.3 | -76.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -12 | -15 | -12 | 0 | 7 | 2 | -5 | 3 | -27 | -20 | |
| 0 | -2 | 0 | -1 | -2 | 2 | -1 | -2 | -2 | -10 | 5 | |
| 3 | 14 | 17 | 12 | 4 | -14 | 1 | 11 | 9 | 24 | 17 | |
Net Cash Flow Net Cash FlowCr | 0 | 1 | 2 | -1 | 3 | -4 | 2 | 4 | 10 | -13 | 2 |
Free Cash Flow Free Cash FlowCr | -4 | -12 | -15 | -12 | 0 | 7 | 2 | -5 | 2 | -28 | -21 |
CFO To EBITDA CFO To EBITDA% | -62.2 | -182.0 | -187.3 | -132.1 | 5.7 | 164.7 | 23.2 | -41.4 | 16.2 | -133.3 | -76.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 37 | 65 | 46 | 25 | 28 | 93 | 82 | 355 | 413 | 240 | 237 |
Price To Earnings Price To Earnings | 7.2 | 8.6 | 11.4 | 7.1 | 4.3 | 7.8 | 15.4 | 9.7 | 29.7 | 25.8 | 12.3 | 12.0 |
Price To Sales Price To Sales | 1.9 | 2.4 | 3.3 | 2.0 | 1.1 | 1.3 | 4.2 | 2.9 | 10.8 | 11.3 | 5.8 | 5.6 |
Price To Book Price To Book | 1.1 | 1.5 | 2.1 | 1.2 | 0.6 | 0.6 | 1.8 | 1.1 | 3.7 | 2.7 | 1.4 | 1.4 |
EV To EBITDA EV To EBITDA | 9.7 | 12.1 | 15.3 | 12.7 | 12.3 | 19.8 | 18.4 | 11.7 | 25.2 | 22.1 | 11.3 | 11.0 |
FPM FPM% | 41.9 | 41.6 | 40.9 | 40.4 | 32.9 | 21.8 | 36.0 | 40.3 | 48.6 | 56.2 | 62.5 | 61.2 |
NPM NPM% | 26.8 | 27.6 | 29.4 | 28.9 | 24.5 | 17.1 | 27.3 | 30.6 | 37.0 | 44.4 | 47.5 | 46.6 |
ROCE ROCE% | 18.2 | 15.9 | 16.0 | 15.6 | 14.6 | 12.3 | 13.9 | 14.1 | 14.6 | 13.5 | 13.5 | 13.5 |
ROE ROE% | 16.1 | 17.1 | 18.4 | 17.5 | 13.9 | 7.8 | 11.8 | 11.1 | 12.4 | 10.4 | 11.3 | 11.3 |
ROA ROA% | 6.3 | 5.9 | 5.9 | 5.6 | 4.7 | 3.1 | 5.1 | 6.1 | 7.6 | 8.2 | 8.4 | 8.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24 | 37 | 65 | 46 | 25 | 28 | 93 | 82 | 355 | 413 | 240 | 237 |
Price To Earnings Price To Earnings | 7.2 | 8.6 | 11.4 | 7.1 | 4.3 | 7.8 | 15.4 | 9.7 | 29.7 | 25.8 | 12.3 | 12.0 |
Price To Sales Price To Sales | 1.9 | 2.4 | 3.3 | 2.0 | 1.1 | 1.3 | 4.2 | 2.9 | 10.8 | 11.3 | 5.8 | 5.6 |
Price To Book Price To Book | 1.1 | 1.5 | 2.1 | 1.2 | 0.6 | 0.6 | 1.8 | 1.1 | 3.7 | 2.7 | 1.4 | 1.4 |
EV To EBITDA EV To EBITDA | 9.7 | 12.1 | 15.3 | 12.7 | 12.3 | 19.8 | 18.4 | 11.7 | 25.2 | 22.1 | 11.3 | 11.0 |
FPM FPM% | 41.9 | 41.6 | 40.9 | 40.4 | 32.9 | 21.8 | 36.0 | 40.3 | 48.6 | 56.2 | 62.5 | 61.2 |
NPM NPM% | 26.8 | 27.6 | 29.4 | 28.9 | 24.5 | 17.1 | 27.3 | 30.6 | 37.0 | 44.4 | 47.5 | 46.6 |
ROCE ROCE% | 18.2 | 15.9 | 16.0 | 15.6 | 14.6 | 12.3 | 13.9 | 14.1 | 14.6 | 13.5 | 13.5 | 13.5 |
ROE ROE% | 16.1 | 17.1 | 18.4 | 17.5 | 13.9 | 7.8 | 11.8 | 11.1 | 12.4 | 10.4 | 11.3 | 11.3 |
ROA ROA% | 6.3 | 5.9 | 5.9 | 5.6 | 4.7 | 3.1 | 5.1 | 6.1 | 7.6 | 8.2 | 8.4 | 8.4 |
Documents — Shalibhadra Finance Ltd
Concall Transcript Summaries — Shalibhadra Finance Ltd