| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 12 | 14 | 16 | 16 | 19 | 22 | 24 | 28 | 22 | 25 | 26 | |
Growth YoY Revenue Growth YoY% | 126.8 | 138.2 | 58.4 | 64.0 | 40.9 | 53.9 | 60.2 | 47.1 | 69.7 | 15.3 | 14.8 | 7.5 |
Interest Expended Interest ExpendedCr | 4 | 5 | 7 | 8 | 8 | 10 | 11 | 12 | 13 | 13 | 14 | 14 |
Expenses ExpensesCr | 6 | 5 | 5 | 5 | 7 | 7 | 7 | 9 | 11 | 7 | 9 | 11 |
| 1 | 2 | 2 | 3 | 1 | 2 | 3 | 3 | 4 | 2 | 3 | 1 | |
FPM FPM% | 9.1 | 18.1 | 17.3 | 19.9 | 8.0 | 10.7 | 15.5 | 13.5 | 14.2 | 9.1 | 10.8 | 4.6 |
| 1 | 0 | 0 | 0 | 3 | 2 | 1 | -1 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 4 | 2 | 2 | 1 |
| -1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | |
| 3 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 219.5 | 121.4 | 20.4 | 29.9 | 4.6 | 94.8 | 47.8 | -19.1 | 8.8 | -54.3 | -41.5 | -76.0 |
NPM NPM% | 22.6 | 12.6 | 15.1 | 15.4 | 16.8 | 16.0 | 14.0 | 8.5 | 10.8 | 6.3 | 7.1 | 1.9 |
| 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 |
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 12 | 14 | 16 | 16 | 19 | 22 | 24 | 28 | 22 | 25 | 26 | |
Growth YoY Revenue Growth YoY% | 126.8 | 138.2 | 58.4 | 64.0 | 40.9 | 53.9 | 60.2 | 47.1 | 69.7 | 15.3 | 14.8 | 7.5 |
Interest Expended Interest ExpendedCr | 4 | 5 | 7 | 8 | 8 | 10 | 11 | 12 | 13 | 13 | 14 | 14 |
Expenses ExpensesCr | 6 | 5 | 5 | 5 | 7 | 7 | 7 | 9 | 11 | 7 | 9 | 11 |
| 1 | 2 | 2 | 3 | 1 | 2 | 3 | 3 | 4 | 2 | 3 | 1 | |
FPM FPM% | 9.1 | 18.1 | 17.3 | 19.9 | 8.0 | 10.7 | 15.5 | 13.5 | 14.2 | 9.1 | 10.8 | 4.6 |
| 1 | 0 | 0 | 0 | 3 | 2 | 1 | -1 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2 | 2 | 2 | 3 | 4 | 4 | 4 | 3 | 4 | 2 | 2 | 1 |
| -1 | 1 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 1 | 0 | |
| 3 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 3 | 1 | 2 | 0 | |
Growth YoY PAT Growth YoY% | 219.5 | 121.4 | 20.4 | 29.9 | 4.6 | 94.8 | 47.8 | -19.1 | 8.8 | -54.3 | -41.5 | -76.0 |
NPM NPM% | 22.6 | 12.6 | 15.1 | 15.4 | 16.8 | 16.0 | 14.0 | 8.5 | 10.8 | 6.3 | 7.1 | 1.9 |
| 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.2 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 3 | 3 | 7 | 12 | 16 | 16 | 19 | 35 | 59 | 93 | 100 |
Growth Revenue Growth% | 49.7 | 35.1 | 22.1 | 110.3 | 77.8 | 35.6 | -1.4 | 19.4 | 88.7 | 65.9 | 57.9 | 23.8 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 2 | 5 | 5 | 5 | 6 | 11 | 28 | 46 | 53 |
Expenses ExpensesCr | 1 | 1 | 1 | 1 | 1 | 5 | 8 | 12 | 18 | 22 | 33 | 37 |
| 1 | 2 | 2 | 4 | 6 | 6 | 2 | 1 | 6 | 9 | 13 | 10 | |
FPM FPM% | 46.3 | 61.5 | 59.9 | 54.2 | 51.1 | 38.8 | 14.9 | 5.1 | 18.3 | 15.6 | 13.6 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 4 | 6 | 6 | 2 | 1 | 8 | 11 | 14 | 9 |
| 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | |
PAT PATCr | 1 | 1 | 1 | 3 | 4 | 5 | 2 | 1 | 7 | 9 | 11 | 7 |
Growth PAT Growth% | 81.5 | 73.2 | 21.8 | 105.7 | 41.7 | 22.9 | -69.1 | -60.0 | 1,021.8 | 27.3 | 24.9 | -38.9 |
NPM NPM% | 35.1 | 45.0 | 44.9 | 43.9 | 35.0 | 31.7 | 9.9 | 3.3 | 19.8 | 15.2 | 12.0 | 6.6 |
| 0.2 | 0.1 | 0.3 | 0.5 | 0.7 | 0.8 | 0.2 | 0.1 | 0.8 | 1.0 | 1.2 | 0.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2 | 3 | 3 | 7 | 12 | 16 | 16 | 19 | 35 | 59 | 93 | 100 |
Growth Revenue Growth% | 49.7 | 35.1 | 22.1 | 110.3 | 77.8 | 35.6 | -1.4 | 19.4 | 88.7 | 65.9 | 57.9 | 23.8 |
Interest Expended Interest ExpendedCr | 0 | 0 | 0 | 2 | 5 | 5 | 5 | 6 | 11 | 28 | 46 | 53 |
Expenses ExpensesCr | 1 | 1 | 1 | 1 | 1 | 5 | 8 | 12 | 18 | 22 | 33 | 37 |
| 1 | 2 | 2 | 4 | 6 | 6 | 2 | 1 | 6 | 9 | 13 | 10 | |
FPM FPM% | 46.3 | 61.5 | 59.9 | 54.2 | 51.1 | 38.8 | 14.9 | 5.1 | 18.3 | 15.6 | 13.6 | 9.8 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 2 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 1 | 2 | 2 | 4 | 6 | 6 | 2 | 1 | 8 | 11 | 14 | 9 |
| 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 3 | 2 | |
PAT PATCr | 1 | 1 | 1 | 3 | 4 | 5 | 2 | 1 | 7 | 9 | 11 | 7 |
Growth PAT Growth% | 81.5 | 73.2 | 21.8 | 105.7 | 41.7 | 22.9 | -69.1 | -60.0 | 1,021.8 | 27.3 | 24.9 | -38.9 |
NPM NPM% | 35.1 | 45.0 | 44.9 | 43.9 | 35.0 | 31.7 | 9.9 | 3.3 | 19.8 | 15.2 | 12.0 | 6.6 |
| 0.2 | 0.1 | 0.3 | 0.5 | 0.7 | 0.8 | 0.2 | 0.1 | 0.8 | 1.0 | 1.2 | 0.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 12 | 12 | 12 | 16 | 16 | 17 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 9 | 11 | 6 | 11 | 18 | 37 | 38 | 46 | 68 | 79 | 90 | 107 |
Borrowings BorrowingsCr | 3 | 1 | 6 | 25 | 42 | 38 | 64 | 78 | 163 | 320 | 404 | 392 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 7 | 1 | 1 | 7 | 12 | 17 | 52 | 22 | 17 |
Total Liabilities Total LiabilitiesCr | 18 | 18 | 25 | 54 | 73 | 91 | 125 | 153 | 286 | 490 | 555 | 555 |
| 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | |||
Cash Equivalents Cash EquivalentsCr | 4 | 0 | 2 | 1 | 3 | 1 | 24 | 34 | 41 | 86 | 104 | 37 |
Other Assets Other AssetsCr | 14 | 18 | 22 | 53 | 69 | 89 | 100 | 117 | 242 | 402 | 448 | 514 |
Total Assets Total AssetsCr | 18 | 18 | 25 | 54 | 73 | 91 | 125 | 153 | 286 | 490 | 555 | 555 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 6 | 12 | 12 | 12 | 16 | 16 | 17 | 39 | 39 | 39 | 39 |
Reserves ReservesCr | 9 | 11 | 6 | 11 | 18 | 37 | 38 | 46 | 68 | 79 | 90 | 107 |
Borrowings BorrowingsCr | 3 | 1 | 6 | 25 | 42 | 38 | 64 | 78 | 163 | 320 | 404 | 392 |
Other Liabilities Other LiabilitiesCr | 0 | 0 | 1 | 7 | 1 | 1 | 7 | 12 | 17 | 52 | 22 | 17 |
Total Liabilities Total LiabilitiesCr | 18 | 18 | 25 | 54 | 73 | 91 | 125 | 153 | 286 | 490 | 555 | 555 |
| 0 | 0 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | |||
Cash Equivalents Cash EquivalentsCr | 4 | 0 | 2 | 1 | 3 | 1 | 24 | 34 | 41 | 86 | 104 | 37 |
Other Assets Other AssetsCr | 14 | 18 | 22 | 53 | 69 | 89 | 100 | 117 | 242 | 402 | 448 | 514 |
Total Assets Total AssetsCr | 18 | 18 | 25 | 54 | 73 | 91 | 125 | 153 | 286 | 490 | 555 | 555 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -2 | -3 | -22 | -14 | -11 | -9 | -6 | -111 | -129 | -65 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -4 | -7 | -10 | -14 | 4 | |
| 5 | -1 | 5 | 21 | 16 | 9 | 32 | 22 | 120 | 176 | 85 | |
Net Cash Flow Net Cash FlowCr | 3 | -4 | 2 | -1 | 2 | -2 | 19 | 9 | -1 | 33 | 23 |
Free Cash Flow Free Cash FlowCr | -1 | -3 | -3 | -22 | -14 | -11 | -10 | -7 | -114 | -131 | -65 |
CFO To EBITDA CFO To EBITDA% | -156.5 | -136.8 | -149.3 | -618.4 | -232.3 | -172.9 | -386.5 | -661.9 | -1,719.0 | -1,413.7 | -518.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1 | -2 | -3 | -22 | -14 | -11 | -9 | -6 | -111 | -129 | -65 | |
| 0 | 0 | 0 | 0 | 0 | 0 | -4 | -7 | -10 | -14 | 4 | |
| 5 | -1 | 5 | 21 | 16 | 9 | 32 | 22 | 120 | 176 | 85 | |
Net Cash Flow Net Cash FlowCr | 3 | -4 | 2 | -1 | 2 | -2 | 19 | 9 | -1 | 33 | 23 |
Free Cash Flow Free Cash FlowCr | -1 | -3 | -3 | -22 | -14 | -11 | -10 | -7 | -114 | -131 | -65 |
CFO To EBITDA CFO To EBITDA% | -156.5 | -136.8 | -149.3 | -618.4 | -232.3 | -172.9 | -386.5 | -661.9 | -1,719.0 | -1,413.7 | -518.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 18 | 24 | 52 | 113 | 72 | 94 | 115 | 163 | 378 | 365 | 226 | 36 |
Price To Earnings Price To Earnings | 27.2 | 21.1 | 37.0 | 39.1 | 17.6 | 18.6 | 74.1 | 258.2 | 54.4 | 41.0 | 20.3 | 6.0 |
Price To Sales Price To Sales | 9.0 | 9.0 | 15.5 | 16.3 | 6.2 | 5.9 | 7.3 | 8.7 | 10.7 | 6.2 | 2.4 | 0.4 |
Price To Book Price To Book | 1.2 | 1.5 | 2.9 | 5.0 | 2.5 | 1.8 | 2.2 | 2.6 | 3.6 | 3.1 | 1.8 | 0.3 |
EV To EBITDA EV To EBITDA | 19.1 | 16.2 | 29.8 | 38.3 | 18.6 | 21.1 | 66.8 | 217.6 | 77.3 | 65.7 | 41.8 | 39.8 |
FPM FPM% | 46.3 | 61.5 | 60.0 | 54.2 | 51.1 | 38.8 | 14.9 | 5.1 | 18.3 | 15.6 | 13.6 | 9.8 |
NPM NPM% | 35.1 | 45.0 | 44.9 | 43.9 | 35.0 | 31.7 | 9.9 | 3.3 | 19.8 | 15.2 | 12.0 | 6.6 |
ROCE ROCE% | 7.4 | 11.2 | 10.8 | 12.1 | 14.6 | 12.3 | 6.1 | 5.3 | 7.2 | 9.0 | 11.4 | 11.5 |
ROE ROE% | 4.3 | 7.0 | 7.8 | 12.8 | 13.7 | 9.6 | 2.9 | 1.0 | 6.6 | 7.5 | 8.6 | 4.5 |
ROA ROA% | 3.6 | 6.4 | 5.6 | 5.3 | 5.7 | 5.5 | 1.3 | 0.4 | 2.4 | 1.8 | 2.0 | 1.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 18 | 24 | 52 | 113 | 72 | 94 | 115 | 163 | 378 | 365 | 226 | 36 |
Price To Earnings Price To Earnings | 27.2 | 21.1 | 37.0 | 39.1 | 17.6 | 18.6 | 74.1 | 258.2 | 54.4 | 41.0 | 20.3 | 6.0 |
Price To Sales Price To Sales | 9.0 | 9.0 | 15.5 | 16.3 | 6.2 | 5.9 | 7.3 | 8.7 | 10.7 | 6.2 | 2.4 | 0.4 |
Price To Book Price To Book | 1.2 | 1.5 | 2.9 | 5.0 | 2.5 | 1.8 | 2.2 | 2.6 | 3.6 | 3.1 | 1.8 | 0.3 |
EV To EBITDA EV To EBITDA | 19.1 | 16.2 | 29.8 | 38.3 | 18.6 | 21.1 | 66.8 | 217.6 | 77.3 | 65.7 | 41.8 | 39.8 |
FPM FPM% | 46.3 | 61.5 | 60.0 | 54.2 | 51.1 | 38.8 | 14.9 | 5.1 | 18.3 | 15.6 | 13.6 | 9.8 |
NPM NPM% | 35.1 | 45.0 | 44.9 | 43.9 | 35.0 | 31.7 | 9.9 | 3.3 | 19.8 | 15.2 | 12.0 | 6.6 |
ROCE ROCE% | 7.4 | 11.2 | 10.8 | 12.1 | 14.6 | 12.3 | 6.1 | 5.3 | 7.2 | 9.0 | 11.4 | 11.5 |
ROE ROE% | 4.3 | 7.0 | 7.8 | 12.8 | 13.7 | 9.6 | 2.9 | 1.0 | 6.6 | 7.5 | 8.6 | 4.5 |
ROA ROA% | 3.6 | 6.4 | 5.6 | 5.3 | 5.7 | 5.5 | 1.3 | 0.4 | 2.4 | 1.8 | 2.0 | 1.2 |
Documents — Star Housing Finance Ltd
Concall Transcript Summaries — Star Housing Finance Ltd