| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 365 | 506 | 252 | 296 | 641 | 1,280 | 1,063 | 1,894 | 6,832 | 6,495 | 8,708 | 3,713 | |
Growth YoY Revenue Growth YoY% | 45.3 | 95.8 | -55.9 | 17.7 | 75.5 | 152.9 | 321.4 | 539.6 | 965.4 | 407.3 | 719.1 | 96.0 |
| 327 | 468 | 215 | 252 | 595 | 1,228 | 1,016 | 1,842 | 6,784 | 6,451 | 8,693 | 3,613 | |
| 39 | 38 | 37 | 44 | 46 | 52 | 48 | 51 | 48 | 44 | 16 | 100 | |
OPM OPM% | 10.6 | 7.6 | 14.6 | 14.8 | 7.2 | 4.0 | 4.5 | 2.7 | 0.7 | 0.7 | 0.2 | 2.7 |
| 0 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 14 | 13 | 12 | 15 | 12 | 17 | 15 | 12 | 9 | 9 | 12 | 13 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 25 | 26 | 25 | 29 | 35 | 35 | 33 | 41 | 40 | 36 | 4 | 86 |
| 1 | 2 | 4 | 5 | 8 | 8 | 3 | 8 | -2 | 2 | 8 | 21 | |
| 23 | 24 | 21 | 24 | 27 | 27 | 30 | 33 | 42 | 34 | -4 | 66 | |
Growth YoY PAT Growth YoY% | 24.4 | 57.2 | -6.3 | 16.1 | 17.2 | 12.9 | 41.8 | 35.0 | 52.9 | 27.4 | -112.3 | 101.4 |
NPM NPM% | 6.4 | 4.7 | 8.4 | 8.2 | 4.3 | 2.1 | 2.8 | 1.7 | 0.6 | 0.5 | 0.0 | 1.8 |
| 4.7 | 4.8 | 4.2 | 4.8 | 5.5 | 5.4 | 6.0 | 6.5 | 8.3 | 6.8 | -0.7 | 12.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 365 | 506 | 252 | 296 | 641 | 1,280 | 1,063 | 1,894 | 6,832 | 6,495 | 8,708 | 3,713 | |
Growth YoY Revenue Growth YoY% | 45.3 | 95.8 | -55.9 | 17.7 | 75.5 | 152.9 | 321.4 | 539.6 | 965.4 | 407.3 | 719.1 | 96.0 |
| 327 | 468 | 215 | 252 | 595 | 1,228 | 1,016 | 1,842 | 6,784 | 6,451 | 8,693 | 3,613 | |
| 39 | 38 | 37 | 44 | 46 | 52 | 48 | 51 | 48 | 44 | 16 | 100 | |
OPM OPM% | 10.6 | 7.6 | 14.6 | 14.8 | 7.2 | 4.0 | 4.5 | 2.7 | 0.7 | 0.7 | 0.2 | 2.7 |
| 0 | 1 | 0 | 0 | 1 | 0 | 1 | 2 | 2 | 1 | 1 | 1 | |
Interest Expense Interest ExpenseCr | 14 | 13 | 12 | 15 | 12 | 17 | 15 | 12 | 9 | 9 | 12 | 13 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
PBT PBTCr | 25 | 26 | 25 | 29 | 35 | 35 | 33 | 41 | 40 | 36 | 4 | 86 |
| 1 | 2 | 4 | 5 | 8 | 8 | 3 | 8 | -2 | 2 | 8 | 21 | |
| 23 | 24 | 21 | 24 | 27 | 27 | 30 | 33 | 42 | 34 | -4 | 66 | |
Growth YoY PAT Growth YoY% | 24.4 | 57.2 | -6.3 | 16.1 | 17.2 | 12.9 | 41.8 | 35.0 | 52.9 | 27.4 | -112.3 | 101.4 |
NPM NPM% | 6.4 | 4.7 | 8.4 | 8.2 | 4.3 | 2.1 | 2.8 | 1.7 | 0.6 | 0.5 | 0.0 | 1.8 |
| 4.7 | 4.8 | 4.2 | 4.8 | 5.5 | 5.4 | 6.0 | 6.5 | 8.3 | 6.8 | -0.7 | 12.2 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,371 | 2,765 | 1,326 | 639 | 1,163 | 1,378 | 3,281 | 23,874 | 25,747 |
Growth Revenue Growth% | -36.7 | -52.1 | -51.8 | 82.0 | 18.6 | 138.0 | 627.7 | 427.8 | |
| 4,321 | 2,675 | 1,250 | 554 | 1,078 | 1,228 | 3,091 | 23,715 | 25,541 | |
| 51 | 90 | 76 | 84 | 85 | 150 | 189 | 158 | 206 | |
OPM OPM% | 1.2 | 3.3 | 5.7 | 13.2 | 7.3 | 10.9 | 5.8 | 0.7 | 0.8 |
| 6 | 7 | 6 | 8 | 1 | 2 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 17 | 53 | 31 | 26 | 10 | 51 | 58 | 41 | 42 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
PBT PBTCr | 38 | 42 | 49 | 66 | 76 | 100 | 132 | 121 | 166 |
| 2 | 3 | 3 | 4 | 6 | 11 | 24 | 16 | 28 | |
PAT PATCr | 36 | 39 | 46 | 62 | 70 | 89 | 109 | 105 | 138 |
Growth PAT Growth% | 8.3 | 16.6 | 35.3 | 13.4 | 27.0 | 21.6 | -3.1 | 18.2 | |
NPM NPM% | 0.8 | 1.4 | 3.5 | 9.7 | 6.0 | 6.5 | 3.3 | 0.4 | 0.5 |
| 7.6 | 7.5 | 9.9 | 13.4 | 14.8 | 17.8 | 21.6 | 20.8 | 26.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,371 | 2,765 | 1,326 | 639 | 1,163 | 1,378 | 3,281 | 23,874 | 25,747 |
Growth Revenue Growth% | -36.7 | -52.1 | -51.8 | 82.0 | 18.6 | 138.0 | 627.7 | 427.8 | |
| 4,321 | 2,675 | 1,250 | 554 | 1,078 | 1,228 | 3,091 | 23,715 | 25,541 | |
| 51 | 90 | 76 | 84 | 85 | 150 | 189 | 158 | 206 | |
OPM OPM% | 1.2 | 3.3 | 5.7 | 13.2 | 7.3 | 10.9 | 5.8 | 0.7 | 0.8 |
| 6 | 7 | 6 | 8 | 1 | 2 | 2 | 6 | 4 | |
Interest Expense Interest ExpenseCr | 17 | 53 | 31 | 26 | 10 | 51 | 58 | 41 | 42 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
PBT PBTCr | 38 | 42 | 49 | 66 | 76 | 100 | 132 | 121 | 166 |
| 2 | 3 | 3 | 4 | 6 | 11 | 24 | 16 | 28 | |
PAT PATCr | 36 | 39 | 46 | 62 | 70 | 89 | 109 | 105 | 138 |
Growth PAT Growth% | 8.3 | 16.6 | 35.3 | 13.4 | 27.0 | 21.6 | -3.1 | 18.2 | |
NPM NPM% | 0.8 | 1.4 | 3.5 | 9.7 | 6.0 | 6.5 | 3.3 | 0.4 | 0.5 |
| 7.6 | 7.5 | 9.9 | 13.4 | 14.8 | 17.8 | 21.6 | 20.8 | 26.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 9 | 9 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 368 | 456 | 445 | 513 | 708 | 812 | 955 | 1,131 |
| 630 | 445 | 317 | 394 | 848 | 1,678 | 1,855 | 1,464 | |
| 41 | 178 | 205 | 39 | 111 | 207 | 40 | 91 | |
| 1,086 | 1,213 | 1,182 | 1,169 | 1,863 | 2,897 | 3,060 | 2,907 | |
| 1,019 | 1,143 | 1,101 | 1,058 | 1,654 | 2,685 | 3,003 | 2,858 | |
| 68 | 70 | 80 | 111 | 209 | 212 | 57 | 49 | |
| 1,086 | 1,213 | 1,182 | 1,169 | 1,863 | 2,897 | 3,060 | 2,907 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 3 | 9 | 9 | 10 | 10 | 10 | 10 |
Reserves ReservesCr | 368 | 456 | 445 | 513 | 708 | 812 | 955 | 1,131 |
| 630 | 445 | 317 | 394 | 848 | 1,678 | 1,855 | 1,464 | |
| 41 | 178 | 205 | 39 | 111 | 207 | 40 | 91 | |
| 1,086 | 1,213 | 1,182 | 1,169 | 1,863 | 2,897 | 3,060 | 2,907 | |
| 1,019 | 1,143 | 1,101 | 1,058 | 1,654 | 2,685 | 3,003 | 2,858 | |
| 68 | 70 | 80 | 111 | 209 | 212 | 57 | 49 | |
| 1,086 | 1,213 | 1,182 | 1,169 | 1,863 | 2,897 | 3,060 | 2,907 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -127 | 18 | 62 | -12 | 211 | 33 | -119 | 505 | |
| -21 | -14 | -3 | -38 | -463 | -447 | 210 | -278 | |
| 185 | 22 | 66 | -21 | 418 | 403 | -150 | -13 | |
Net Cash Flow Net Cash FlowCr | 38 | 26 | 125 | -70 | 166 | -11 | -58 | 214 |
Free Cash Flow Free Cash FlowCr | -128 | 14 | 62 | -12 | 211 | 33 | -121 | 503 |
CFO To PAT CFO To PAT% | -348.9 | 46.1 | 135.9 | -18.6 | 300.9 | 37.4 | -109.5 | 480.4 |
CFO To EBITDA CFO To EBITDA% | -249.5 | 20.1 | 82.2 | -13.6 | 249.0 | 22.3 | -62.7 | 319.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -127 | 18 | 62 | -12 | 211 | 33 | -119 | 505 | |
| -21 | -14 | -3 | -38 | -463 | -447 | 210 | -278 | |
| 185 | 22 | 66 | -21 | 418 | 403 | -150 | -13 | |
Net Cash Flow Net Cash FlowCr | 38 | 26 | 125 | -70 | 166 | -11 | -58 | 214 |
Free Cash Flow Free Cash FlowCr | -128 | 14 | 62 | -12 | 211 | 33 | -121 | 503 |
CFO To PAT CFO To PAT% | -348.9 | 46.1 | 135.9 | -18.6 | 300.9 | 37.4 | -109.5 | 480.4 |
CFO To EBITDA CFO To EBITDA% | -249.5 | 20.1 | 82.2 | -13.6 | 249.0 | 22.3 | -62.7 | 319.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,059 | 1,339 | 895 | 1,019 | 1,033 | ||||
Price To Earnings Price To Earnings | 16.3 | 16.4 | 8.8 | 10.6 | 7.6 | ||||
Price To Sales Price To Sales | 0.9 | 1.0 | 0.3 | 0.0 | 0.0 | ||||
Price To Book Price To Book | 1.5 | 1.6 | 0.9 | 0.9 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 13.5 | 13.2 | 7.5 | 7.3 | 5.7 | ||||
GPM GPM% | 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 1.2 | 3.3 | 5.7 | 13.2 | 7.3 | 10.9 | 5.8 | 0.7 | 0.8 |
NPM NPM% | 0.8 | 1.4 | 3.5 | 9.7 | 6.0 | 6.5 | 3.3 | 0.4 | 0.5 |
ROCE ROCE% | 7.3 | 12.3 | 11.1 | 15.1 | 7.4 | 8.7 | 10.6 | 8.6 | 8.6 |
ROE ROE% | 9.8 | 8.5 | 10.1 | 11.9 | 9.8 | 10.9 | 11.3 | 9.2 | 9.2 |
ROA ROA% | 3.3 | 3.2 | 3.9 | 5.3 | 3.8 | 3.1 | 3.5 | 3.6 | 3.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,059 | 1,339 | 895 | 1,019 | 1,033 | ||||
Price To Earnings Price To Earnings | 16.3 | 16.4 | 8.8 | 10.6 | 7.6 | ||||
Price To Sales Price To Sales | 0.9 | 1.0 | 0.3 | 0.0 | 0.0 | ||||
Price To Book Price To Book | 1.5 | 1.6 | 0.9 | 0.9 | 0.9 | ||||
EV To EBITDA EV To EBITDA | 13.5 | 13.2 | 7.5 | 7.3 | 5.7 | ||||
GPM GPM% | 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 1.2 | 3.3 | 5.7 | 13.2 | 7.3 | 10.9 | 5.8 | 0.7 | 0.8 |
NPM NPM% | 0.8 | 1.4 | 3.5 | 9.7 | 6.0 | 6.5 | 3.3 | 0.4 | 0.5 |
ROCE ROCE% | 7.3 | 12.3 | 11.1 | 15.1 | 7.4 | 8.7 | 10.6 | 8.6 | 8.6 |
ROE ROE% | 9.8 | 8.5 | 10.1 | 11.9 | 9.8 | 10.9 | 11.3 | 9.2 | 9.2 |
ROA ROA% | 3.3 | 3.2 | 3.9 | 5.3 | 3.8 | 3.1 | 3.5 | 3.6 | 3.6 |
Documents — Abans Financial Services Ltd
Concall Transcript Summaries — Abans Financial Services Ltd