| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 497 | 508 | 546 | 542 | 579 | 597 | 636 | 628 | 667 | 674 | 715 | 709 | |
Growth YoY Revenue Growth YoY% | 25.8 | 23.5 | 21.5 | 16.2 | 16.6 | 17.5 | 16.5 | 15.7 | 15.2 | 13.0 | 12.3 | 12.9 |
Interest Expended Interest ExpendedCr | 204 | 217 | 222 | 235 | 249 | 259 | 265 | 271 | 276 | 274 | 273 | 293 |
Expenses ExpensesCr | 130 | 134 | 139 | 138 | 133 | 142 | 170 | 168 | 170 | 170 | 199 | 185 |
| 163 | 157 | 186 | 169 | 198 | 196 | 202 | 188 | 222 | 230 | 243 | 231 | |
FPM FPM% | 32.9 | 30.9 | 34.0 | 31.2 | 34.1 | 32.9 | 31.7 | 30.0 | 33.2 | 34.1 | 33.9 | 32.6 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 11 | 11 | 12 | 11 |
PBT PBTCr | 157 | 150 | 177 | 161 | 190 | 188 | 193 | 179 | 211 | 219 | 231 | 220 |
| 35 | 33 | 35 | 35 | 42 | 42 | 40 | 40 | 47 | 49 | 49 | 49 | |
| 122 | 117 | 143 | 126 | 148 | 146 | 154 | 139 | 164 | 170 | 182 | 171 | |
Growth YoY PAT Growth YoY% | 13.9 | 8.7 | 12.5 | 14.9 | 21.5 | 25.5 | 7.8 | 10.4 | 10.8 | 16.1 | 18.2 | 23.0 |
NPM NPM% | 24.5 | 23.0 | 26.1 | 23.3 | 25.5 | 24.5 | 24.2 | 22.2 | 24.6 | 25.2 | 25.4 | 24.2 |
| 15.4 | 14.7 | 18.0 | 15.9 | 18.7 | 18.5 | 19.4 | 17.6 | 20.7 | 21.5 | 22.9 | 21.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 497 | 508 | 546 | 542 | 579 | 597 | 636 | 628 | 667 | 674 | 715 | 709 | |
Growth YoY Revenue Growth YoY% | 25.8 | 23.5 | 21.5 | 16.2 | 16.6 | 17.5 | 16.5 | 15.7 | 15.2 | 13.0 | 12.3 | 12.9 |
Interest Expended Interest ExpendedCr | 204 | 217 | 222 | 235 | 249 | 259 | 265 | 271 | 276 | 274 | 273 | 293 |
Expenses ExpensesCr | 130 | 134 | 139 | 138 | 133 | 142 | 170 | 168 | 170 | 170 | 199 | 185 |
| 163 | 157 | 186 | 169 | 198 | 196 | 202 | 188 | 222 | 230 | 243 | 231 | |
FPM FPM% | 32.9 | 30.9 | 34.0 | 31.2 | 34.1 | 32.9 | 31.7 | 30.0 | 33.2 | 34.1 | 33.9 | 32.6 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 8 | 9 | 9 | 9 | 9 | 9 | 10 | 9 | 11 | 11 | 12 | 11 |
PBT PBTCr | 157 | 150 | 177 | 161 | 190 | 188 | 193 | 179 | 211 | 219 | 231 | 220 |
| 35 | 33 | 35 | 35 | 42 | 42 | 40 | 40 | 47 | 49 | 49 | 49 | |
| 122 | 117 | 143 | 126 | 148 | 146 | 154 | 139 | 164 | 170 | 182 | 171 | |
Growth YoY PAT Growth YoY% | 13.9 | 8.7 | 12.5 | 14.9 | 21.5 | 25.5 | 7.8 | 10.4 | 10.8 | 16.1 | 18.2 | 23.0 |
NPM NPM% | 24.5 | 23.0 | 26.1 | 23.3 | 25.5 | 24.5 | 24.2 | 22.2 | 24.6 | 25.2 | 25.4 | 24.2 |
| 15.4 | 14.7 | 18.0 | 15.9 | 18.7 | 18.5 | 19.4 | 17.6 | 20.7 | 21.5 | 22.9 | 21.6 |
| 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 | 197 | 305 | 494 | 710 | 902 | 1,103 | 1,304 | 1,608 | 2,018 | 2,355 | 2,683 | 2,765 |
Growth Revenue Growth% | 85.2 | 54.9 | 61.8 | 43.9 | 27.1 | 22.3 | 18.2 | 23.3 | 25.4 | 16.7 | 14.0 | 13.3 |
Interest Expended Interest ExpendedCr | 97 | 143 | 193 | 255 | 356 | 458 | 478 | 591 | 828 | 1,007 | 1,095 | 1,116 |
Expenses ExpensesCr | 50 | 71 | 161 | 188 | 225 | 273 | 349 | 441 | 535 | 582 | 706 | 724 |
| 50 | 91 | 139 | 266 | 321 | 372 | 477 | 576 | 654 | 765 | 882 | 925 | |
FPM FPM% | 25.4 | 29.8 | 28.2 | 37.5 | 35.6 | 33.7 | 36.6 | 35.8 | 32.4 | 32.5 | 32.9 | 33.5 |
| 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | 3 | 4 | 1 | 1 | |
Depreciation DepreciationCr | 1 | 3 | 6 | 10 | 20 | 21 | 24 | 29 | 33 | 36 | 43 | 45 |
PBT PBTCr | 49 | 89 | 134 | 258 | 302 | 353 | 455 | 549 | 624 | 733 | 840 | 881 |
| 17 | 31 | 41 | 82 | 53 | 64 | 98 | 119 | 134 | 158 | 186 | 195 | |
PAT PATCr | 32 | 58 | 93 | 176 | 249 | 290 | 357 | 430 | 491 | 574 | 655 | 687 |
Growth PAT Growth% | 68.0 | 80.4 | 60.9 | 89.0 | 41.6 | 16.2 | 23.3 | 20.5 | 14.1 | 17.0 | 14.1 | 17.0 |
NPM NPM% | 16.3 | 19.0 | 18.9 | 24.8 | 27.6 | 26.2 | 27.4 | 26.7 | 24.3 | 24.4 | 24.4 | 24.9 |
| 8.0 | 11.2 | 15.9 | 23.6 | 31.9 | 36.9 | 45.3 | 54.4 | 62.0 | 72.5 | 82.7 | 86.7 |
| 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 | 197 | 305 | 494 | 710 | 902 | 1,103 | 1,304 | 1,608 | 2,018 | 2,355 | 2,683 | 2,765 |
Growth Revenue Growth% | 85.2 | 54.9 | 61.8 | 43.9 | 27.1 | 22.3 | 18.2 | 23.3 | 25.4 | 16.7 | 14.0 | 13.3 |
Interest Expended Interest ExpendedCr | 97 | 143 | 193 | 255 | 356 | 458 | 478 | 591 | 828 | 1,007 | 1,095 | 1,116 |
Expenses ExpensesCr | 50 | 71 | 161 | 188 | 225 | 273 | 349 | 441 | 535 | 582 | 706 | 724 |
| 50 | 91 | 139 | 266 | 321 | 372 | 477 | 576 | 654 | 765 | 882 | 925 | |
FPM FPM% | 25.4 | 29.8 | 28.2 | 37.5 | 35.6 | 33.7 | 36.6 | 35.8 | 32.4 | 32.5 | 32.9 | 33.5 |
| 0 | 0 | 1 | 1 | 1 | 2 | 1 | 2 | 3 | 4 | 1 | 1 | |
Depreciation DepreciationCr | 1 | 3 | 6 | 10 | 20 | 21 | 24 | 29 | 33 | 36 | 43 | 45 |
PBT PBTCr | 49 | 89 | 134 | 258 | 302 | 353 | 455 | 549 | 624 | 733 | 840 | 881 |
| 17 | 31 | 41 | 82 | 53 | 64 | 98 | 119 | 134 | 158 | 186 | 195 | |
PAT PATCr | 32 | 58 | 93 | 176 | 249 | 290 | 357 | 430 | 491 | 574 | 655 | 687 |
Growth PAT Growth% | 68.0 | 80.4 | 60.9 | 89.0 | 41.6 | 16.2 | 23.3 | 20.5 | 14.1 | 17.0 | 14.1 | 17.0 |
NPM NPM% | 16.3 | 19.0 | 18.9 | 24.8 | 27.6 | 26.2 | 27.4 | 26.7 | 24.3 | 24.4 | 24.4 | 24.9 |
| 8.0 | 11.2 | 15.9 | 23.6 | 31.9 | 36.9 | 45.3 | 54.4 | 62.0 | 72.5 | 82.7 | 86.7 |
| 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 | 38 | 58 | 69 | 78 | 78 | 79 | 79 | 79 | 79 | 79 | 79 |
Reserves ReservesCr | 165 | 508 | 1,120 | 1,759 | 2,020 | 2,323 | 2,729 | 3,191 | 3,694 | 4,282 | 4,972 |
Borrowings BorrowingsCr | 1,309 | 1,589 | 2,738 | 3,653 | 5,352 | 6,345 | 7,973 | 9,841 | 12,350 | 13,850 | 15,592 |
Other Liabilities Other LiabilitiesCr | 199 | 296 | 113 | 137 | 207 | 213 | 240 | 300 | 396 | 408 | 569 |
Total Liabilities Total LiabilitiesCr | 1,711 | 2,451 | 4,040 | 5,627 | 7,657 | 8,960 | 11,020 | 13,411 | 16,519 | 18,618 | 21,213 |
| 18 | 23 | 60 | 59 | 68 | 99 | 127 | 144 | 178 | |||
Cash Equivalents Cash EquivalentsCr | 235 | 276 | 565 | 679 | 1,192 | 1,121 | 1,530 | 1,382 | 1,798 | 1,560 | 1,843 |
Other Assets Other AssetsCr | 1,476 | 2,175 | 3,457 | 4,925 | 6,405 | 7,780 | 9,422 | 11,930 | 14,594 | 16,915 | 19,191 |
Total Assets Total AssetsCr | 1,711 | 2,451 | 4,040 | 5,627 | 7,657 | 8,960 | 11,020 | 13,411 | 16,519 | 18,618 | 21,213 |
| 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 | 38 | 58 | 69 | 78 | 78 | 79 | 79 | 79 | 79 | 79 | 79 |
Reserves ReservesCr | 165 | 508 | 1,120 | 1,759 | 2,020 | 2,323 | 2,729 | 3,191 | 3,694 | 4,282 | 4,972 |
Borrowings BorrowingsCr | 1,309 | 1,589 | 2,738 | 3,653 | 5,352 | 6,345 | 7,973 | 9,841 | 12,350 | 13,850 | 15,592 |
Other Liabilities Other LiabilitiesCr | 199 | 296 | 113 | 137 | 207 | 213 | 240 | 300 | 396 | 408 | 569 |
Total Liabilities Total LiabilitiesCr | 1,711 | 2,451 | 4,040 | 5,627 | 7,657 | 8,960 | 11,020 | 13,411 | 16,519 | 18,618 | 21,213 |
| 18 | 23 | 60 | 59 | 68 | 99 | 127 | 144 | 178 | |||
Cash Equivalents Cash EquivalentsCr | 235 | 276 | 565 | 679 | 1,192 | 1,121 | 1,530 | 1,382 | 1,798 | 1,560 | 1,843 |
Other Assets Other AssetsCr | 1,476 | 2,175 | 3,457 | 4,925 | 6,405 | 7,780 | 9,422 | 11,930 | 14,594 | 16,915 | 19,191 |
Total Assets Total AssetsCr | 1,711 | 2,451 | 4,040 | 5,627 | 7,657 | 8,960 | 11,020 | 13,411 | 16,519 | 18,618 | 21,213 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -596 | -591 | -933 | -1,276 | -1,172 | -1,071 | -1,136 | -1,920 | -2,001 | -1,660 | -1,386 | |
| -2 | -15 | -218 | -327 | -342 | -265 | -467 | 196 | -647 | 176 | -117 | |
| 811 | 640 | 1,240 | 1,404 | 1,705 | 1,008 | 1,623 | 1,858 | 2,491 | 1,475 | 1,720 | |
Net Cash Flow Net Cash FlowCr | 213 | 34 | 90 | -199 | 191 | -328 | 20 | 134 | -156 | -9 | 217 |
Free Cash Flow Free Cash FlowCr | -598 | -598 | -947 | -1,290 | -1,192 | -1,079 | -1,151 | -1,958 | -2,032 | -1,688 | -1,418 |
CFO To EBITDA CFO To EBITDA% | -1,189.3 | -648.6 | -671.0 | -479.0 | -365.4 | -288.0 | -237.9 | -333.4 | -305.7 | -217.0 | -157.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -596 | -591 | -933 | -1,276 | -1,172 | -1,071 | -1,136 | -1,920 | -2,001 | -1,660 | -1,386 | |
| -2 | -15 | -218 | -327 | -342 | -265 | -467 | 196 | -647 | 176 | -117 | |
| 811 | 640 | 1,240 | 1,404 | 1,705 | 1,008 | 1,623 | 1,858 | 2,491 | 1,475 | 1,720 | |
Net Cash Flow Net Cash FlowCr | 213 | 34 | 90 | -199 | 191 | -328 | 20 | 134 | -156 | -9 | 217 |
Free Cash Flow Free Cash FlowCr | -598 | -598 | -947 | -1,290 | -1,192 | -1,079 | -1,151 | -1,958 | -2,032 | -1,688 | -1,418 |
CFO To EBITDA CFO To EBITDA% | -1,189.3 | -648.6 | -671.0 | -479.0 | -365.4 | -288.0 | -237.9 | -333.4 | -305.7 | -217.0 | -157.2 |
| 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 | 9,067 | 9,283 | 18,989 | 20,252 | 12,695 | 10,412 | 16,520 | 8,554 | 10,213 | |||
Price To Earnings Price To Earnings | 51.5 | 37.3 | 65.6 | 56.8 | 29.5 | 21.2 | 28.8 | 13.1 | 14.8 | |||
Price To Sales Price To Sales | 12.8 | 10.3 | 17.2 | 15.5 | 7.9 | 5.2 | 7.0 | 3.2 | 3.7 | |||
Price To Book Price To Book | 4.9 | 4.4 | 7.9 | 7.2 | 3.9 | 2.8 | 3.8 | 1.7 | 2.0 | |||
EV To EBITDA EV To EBITDA | 45.2 | 41.9 | 65.1 | 55.9 | 36.7 | 32.0 | 37.6 | 25.3 | 26.2 | |||
FPM FPM% | 25.4 | 29.8 | 28.2 | 37.5 | 35.5 | 33.7 | 36.6 | 35.8 | 32.4 | 32.5 | 32.9 | 33.5 |
NPM NPM% | 16.3 | 19.0 | 18.9 | 24.8 | 27.6 | 26.2 | 27.4 | 26.7 | 24.3 | 24.4 | 24.4 | 24.9 |
ROCE ROCE% | 9.6 | 10.7 | 8.3 | 9.3 | 8.8 | 9.3 | 8.7 | 8.7 | 9.0 | 9.6 | 9.4 | 9.4 |
ROE ROE% | 15.8 | 10.2 | 7.8 | 9.6 | 11.9 | 12.1 | 12.7 | 13.2 | 13.0 | 13.2 | 13.0 | 13.0 |
ROA ROA% | 1.9 | 2.4 | 2.3 | 3.1 | 3.3 | 3.2 | 3.2 | 3.2 | 3.0 | 3.1 | 3.1 | 3.1 |
| 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 | 9,067 | 9,283 | 18,989 | 20,252 | 12,695 | 10,412 | 16,520 | 8,554 | 10,213 | |||
Price To Earnings Price To Earnings | 51.5 | 37.3 | 65.6 | 56.8 | 29.5 | 21.2 | 28.8 | 13.1 | 14.8 | |||
Price To Sales Price To Sales | 12.8 | 10.3 | 17.2 | 15.5 | 7.9 | 5.2 | 7.0 | 3.2 | 3.7 | |||
Price To Book Price To Book | 4.9 | 4.4 | 7.9 | 7.2 | 3.9 | 2.8 | 3.8 | 1.7 | 2.0 | |||
EV To EBITDA EV To EBITDA | 45.2 | 41.9 | 65.1 | 55.9 | 36.7 | 32.0 | 37.6 | 25.3 | 26.2 | |||
FPM FPM% | 25.4 | 29.8 | 28.2 | 37.5 | 35.5 | 33.7 | 36.6 | 35.8 | 32.4 | 32.5 | 32.9 | 33.5 |
NPM NPM% | 16.3 | 19.0 | 18.9 | 24.8 | 27.6 | 26.2 | 27.4 | 26.7 | 24.3 | 24.4 | 24.4 | 24.9 |
ROCE ROCE% | 9.6 | 10.7 | 8.3 | 9.3 | 8.8 | 9.3 | 8.7 | 8.7 | 9.0 | 9.6 | 9.4 | 9.4 |
ROE ROE% | 15.8 | 10.2 | 7.8 | 9.6 | 11.9 | 12.1 | 12.7 | 13.2 | 13.0 | 13.2 | 13.0 | 13.0 |
ROA ROA% | 1.9 | 2.4 | 2.3 | 3.1 | 3.3 | 3.2 | 3.2 | 3.2 | 3.0 | 3.1 | 3.1 | 3.1 |
Documents — AAVAS Financiers Ltd
Concall Transcript Summaries — AAVAS Financiers Ltd