| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,531 | 2,736 | 2,830 | 3,769 | 3,911 | 4,113 | 4,271 | 4,378 | 4,511 | 4,727 | 5,019 | 5,303 | |
Growth YoY Revenue Growth YoY% | 27.0 | 29.2 | 24.4 | 53.3 | 54.5 | 50.4 | 50.9 | 16.2 | 15.4 | 14.9 | 17.5 | 21.1 |
Interest Expended Interest ExpendedCr | 1,282 | 1,411 | 1,492 | 1,848 | 1,936 | 2,091 | 2,177 | 2,334 | 2,367 | 2,386 | 2,437 | 2,607 |
Expenses ExpensesCr | 1,122 | 1,269 | 1,346 | 1,761 | 1,854 | 1,938 | 2,197 | 2,076 | 2,128 | 2,181 | 2,231 | 2,321 |
| 127 | 56 | -9 | 160 | 121 | 85 | -104 | -32 | 16 | 160 | 351 | 375 | |
FPM FPM% | 5.0 | 2.0 | -0.3 | 4.2 | 3.1 | 2.1 | -2.4 | -0.7 | 0.4 | 3.4 | 7.0 | 7.1 |
| 406 | 442 | 541 | 509 | 638 | 618 | 761 | 811 | 713 | 724 | 731 | 689 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 533 | 498 | 455 | 669 | 759 | 703 | 657 | 779 | 729 | 884 | 1,082 | 1,064 |
| 132 | 123 | 84 | 166 | 188 | 175 | 153 | 198 | 168 | 217 | 250 | 268 | |
| 402 | 375 | 371 | 503 | 571 | 528 | 504 | 581 | 561 | 668 | 832 | 796 | |
Growth YoY PAT Growth YoY% | 17.3 | -4.5 | -12.7 | 29.9 | 42.1 | 40.8 | 35.9 | 15.6 | -1.8 | 26.3 | 65.2 | 37.0 |
NPM NPM% | 15.9 | 13.7 | 13.1 | 13.3 | 14.6 | 12.8 | 11.8 | 13.3 | 12.4 | 14.1 | 16.6 | 15.0 |
| 6.0 | 5.6 | 5.5 | 6.8 | 7.7 | 7.1 | 6.8 | 7.8 | 7.5 | 8.9 | 11.1 | 10.6 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2,531 | 2,736 | 2,830 | 3,769 | 3,911 | 4,113 | 4,271 | 4,378 | 4,511 | 4,727 | 5,019 | 5,303 | |
Growth YoY Revenue Growth YoY% | 27.0 | 29.2 | 24.4 | 53.3 | 54.5 | 50.4 | 50.9 | 16.2 | 15.4 | 14.9 | 17.5 | 21.1 |
Interest Expended Interest ExpendedCr | 1,282 | 1,411 | 1,492 | 1,848 | 1,936 | 2,091 | 2,177 | 2,334 | 2,367 | 2,386 | 2,437 | 2,607 |
Expenses ExpensesCr | 1,122 | 1,269 | 1,346 | 1,761 | 1,854 | 1,938 | 2,197 | 2,076 | 2,128 | 2,181 | 2,231 | 2,321 |
| 127 | 56 | -9 | 160 | 121 | 85 | -104 | -32 | 16 | 160 | 351 | 375 | |
FPM FPM% | 5.0 | 2.0 | -0.3 | 4.2 | 3.1 | 2.1 | -2.4 | -0.7 | 0.4 | 3.4 | 7.0 | 7.1 |
| 406 | 442 | 541 | 509 | 638 | 618 | 761 | 811 | 713 | 724 | 731 | 689 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 533 | 498 | 455 | 669 | 759 | 703 | 657 | 779 | 729 | 884 | 1,082 | 1,064 |
| 132 | 123 | 84 | 166 | 188 | 175 | 153 | 198 | 168 | 217 | 250 | 268 | |
| 402 | 375 | 371 | 503 | 571 | 528 | 504 | 581 | 561 | 668 | 832 | 796 | |
Growth YoY PAT Growth YoY% | 17.3 | -4.5 | -12.7 | 29.9 | 42.1 | 40.8 | 35.9 | 15.6 | -1.8 | 26.3 | 65.2 | 37.0 |
NPM NPM% | 15.9 | 13.7 | 13.1 | 13.3 | 14.6 | 12.8 | 11.8 | 13.3 | 12.4 | 14.1 | 16.6 | 15.0 |
| 6.0 | 5.6 | 5.5 | 6.8 | 7.7 | 7.1 | 6.8 | 7.8 | 7.5 | 8.9 | 11.1 | 10.6 | |
| 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 | 1,010 | 1,280 | 1,767 | 2,949 | 4,286 | 4,950 | 5,922 | 8,205 | 10,555 | 16,064 | 18,636 | 19,561 |
Growth Revenue Growth% | 43.5 | 26.7 | 38.1 | 66.9 | 45.3 | 15.5 | 19.6 | 38.6 | 28.6 | 52.2 | 16.0 | 17.3 |
Interest Expended Interest ExpendedCr | 395 | 496 | 827 | 1,607 | 2,377 | 2,585 | 2,688 | 3,780 | 5,398 | 8,052 | 9,524 | 9,797 |
Expenses ExpensesCr | 289 | 445 | 832 | 1,163 | 1,612 | 2,224 | 2,634 | 3,410 | 4,629 | 7,491 | 8,345 | 8,861 |
| 326 | 339 | 109 | 180 | 297 | 142 | 601 | 1,016 | 528 | 520 | 768 | 903 | |
FPM FPM% | 32.3 | 26.5 | 6.1 | 6.1 | 6.9 | 2.9 | 10.1 | 12.4 | 5.0 | 3.2 | 4.1 | 4.6 |
| 5 | 810 | 388 | 462 | 706 | 1,421 | 994 | 1,034 | 1,697 | 2,526 | 2,978 | 2,857 | |
Depreciation DepreciationCr | 9 | 6 | 53 | 62 | 89 | 104 | 140 | 185 | 225 | 259 | 272 | 0 |
PBT PBTCr | 323 | 1,143 | 443 | 580 | 914 | 1,459 | 1,454 | 1,865 | 1,999 | 2,788 | 3,474 | 3,759 |
| 111 | 321 | 151 | 198 | 239 | 288 | 324 | 437 | 465 | 682 | 833 | 903 | |
PAT PATCr | 212 | 822 | 292 | 382 | 675 | 1,171 | 1,130 | 1,428 | 1,535 | 2,106 | 2,641 | 2,856 |
Growth PAT Growth% | 50.9 | 288.4 | -64.5 | 30.7 | 76.7 | 73.5 | -3.5 | 26.4 | 7.5 | 37.2 | 25.4 | 30.8 |
NPM NPM% | 20.9 | 64.2 | 16.5 | 12.9 | 15.7 | 23.6 | 19.1 | 17.4 | 14.5 | 13.1 | 14.2 | 14.6 |
| 8.0 | 30.2 | 5.1 | 6.6 | 11.4 | 19.1 | 18.0 | 21.9 | 23.0 | 28.3 | 35.4 | 38.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,010 | 1,280 | 1,767 | 2,949 | 4,286 | 4,950 | 5,922 | 8,205 | 10,555 | 16,064 | 18,636 | 19,561 |
Growth Revenue Growth% | 43.5 | 26.7 | 38.1 | 66.9 | 45.3 | 15.5 | 19.6 | 38.6 | 28.6 | 52.2 | 16.0 | 17.3 |
Interest Expended Interest ExpendedCr | 395 | 496 | 827 | 1,607 | 2,377 | 2,585 | 2,688 | 3,780 | 5,398 | 8,052 | 9,524 | 9,797 |
Expenses ExpensesCr | 289 | 445 | 832 | 1,163 | 1,612 | 2,224 | 2,634 | 3,410 | 4,629 | 7,491 | 8,345 | 8,861 |
| 326 | 339 | 109 | 180 | 297 | 142 | 601 | 1,016 | 528 | 520 | 768 | 903 | |
FPM FPM% | 32.3 | 26.5 | 6.1 | 6.1 | 6.9 | 2.9 | 10.1 | 12.4 | 5.0 | 3.2 | 4.1 | 4.6 |
| 5 | 810 | 388 | 462 | 706 | 1,421 | 994 | 1,034 | 1,697 | 2,526 | 2,978 | 2,857 | |
Depreciation DepreciationCr | 9 | 6 | 53 | 62 | 89 | 104 | 140 | 185 | 225 | 259 | 272 | 0 |
PBT PBTCr | 323 | 1,143 | 443 | 580 | 914 | 1,459 | 1,454 | 1,865 | 1,999 | 2,788 | 3,474 | 3,759 |
| 111 | 321 | 151 | 198 | 239 | 288 | 324 | 437 | 465 | 682 | 833 | 903 | |
PAT PATCr | 212 | 822 | 292 | 382 | 675 | 1,171 | 1,130 | 1,428 | 1,535 | 2,106 | 2,641 | 2,856 |
Growth PAT Growth% | 50.9 | 288.4 | -64.5 | 30.7 | 76.7 | 73.5 | -3.5 | 26.4 | 7.5 | 37.2 | 25.4 | 30.8 |
NPM NPM% | 20.9 | 64.2 | 16.5 | 12.9 | 15.7 | 23.6 | 19.1 | 17.4 | 14.5 | 13.1 | 14.2 | 14.6 |
| 8.0 | 30.2 | 5.1 | 6.6 | 11.4 | 19.1 | 18.0 | 21.9 | 23.0 | 28.3 | 35.4 | 38.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 44 | 284 | 286 | 292 | 304 | 312 | 315 | 667 | 669 | 745 | 748 |
Reserves ReservesCr | 965 | 1,697 | 1,978 | 2,653 | 4,021 | 5,860 | 7,158 | 10,267 | 11,828 | 16,298 | 18,985 |
Deposits DepositsCr | 0 | 0 | 7,923 | 19,422 | 26,164 | 35,979 | 52,585 | 69,365 | 87,182 | 1,24,269 | 1,52,661 |
Borrowings BorrowingsCr | 4,783 | 7,120 | 7,639 | 8,613 | 10,335 | 7,030 | 5,991 | 6,299 | 5,479 | 11,660 | 13,872 |
Other Liabilities Other LiabilitiesCr | 502 | 680 | 1,007 | 1,642 | 1,319 | 2,410 | 3,030 | 3,619 | 4,267 | 4,875 | 5,532 |
Total Liabilities Total LiabilitiesCr | 6,294 | 9,781 | 18,833 | 32,623 | 42,143 | 51,591 | 69,078 | 90,216 | 1,09,426 | 1,57,846 | 1,91,797 |
| 276 | 386 | 447 | 448 | 482 | 623 | 740 | 852 | 912 | 1,436 | ||
Investments InvestmentsCr | 232 | 2,150 | 3,051 | 7,162 | 10,668 | 10,815 | 15,307 | 20,072 | 27,133 | 37,848 | 44,794 |
Advances AdvancesCr | 5,896 | 6,718 | 13,621 | 23,263 | 27,617 | 35,412 | 47,078 | 59,886 | 74,948 | 1,09,383 | 1,36,697 |
Cash Equivalents Cash EquivalentsCr | 123 | 625 | 1,761 | 1,740 | 3,370 | 4,781 | 5,929 | 9,425 | 6,376 | 9,466 | 8,523 |
Other Assets Other AssetsCr | 43 | 12 | 14 | 11 | 41 | 101 | 142 | 93 | 116 | 236 | 347 |
Total Assets Total AssetsCr | 6,294 | 9,781 | 18,833 | 32,623 | 42,143 | 51,591 | 69,078 | 90,216 | 1,09,426 | 1,57,846 | 1,91,797 |
| 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 | 44 | 284 | 286 | 292 | 304 | 312 | 315 | 667 | 669 | 745 | 748 |
Reserves ReservesCr | 965 | 1,697 | 1,978 | 2,653 | 4,021 | 5,860 | 7,158 | 10,267 | 11,828 | 16,298 | 18,985 |
Deposits DepositsCr | 0 | 0 | 7,923 | 19,422 | 26,164 | 35,979 | 52,585 | 69,365 | 87,182 | 1,24,269 | 1,52,661 |
Borrowings BorrowingsCr | 4,783 | 7,120 | 7,639 | 8,613 | 10,335 | 7,030 | 5,991 | 6,299 | 5,479 | 11,660 | 13,872 |
Other Liabilities Other LiabilitiesCr | 502 | 680 | 1,007 | 1,642 | 1,319 | 2,410 | 3,030 | 3,619 | 4,267 | 4,875 | 5,532 |
Total Liabilities Total LiabilitiesCr | 6,294 | 9,781 | 18,833 | 32,623 | 42,143 | 51,591 | 69,078 | 90,216 | 1,09,426 | 1,57,846 | 1,91,797 |
| 276 | 386 | 447 | 448 | 482 | 623 | 740 | 852 | 912 | 1,436 | ||
Investments InvestmentsCr | 232 | 2,150 | 3,051 | 7,162 | 10,668 | 10,815 | 15,307 | 20,072 | 27,133 | 37,848 | 44,794 |
Advances AdvancesCr | 5,896 | 6,718 | 13,621 | 23,263 | 27,617 | 35,412 | 47,078 | 59,886 | 74,948 | 1,09,383 | 1,36,697 |
Cash Equivalents Cash EquivalentsCr | 123 | 625 | 1,761 | 1,740 | 3,370 | 4,781 | 5,929 | 9,425 | 6,376 | 9,466 | 8,523 |
Other Assets Other AssetsCr | 43 | 12 | 14 | 11 | 41 | 101 | 142 | 93 | 116 | 236 | 347 |
Total Assets Total AssetsCr | 6,294 | 9,781 | 18,833 | 32,623 | 42,143 | 51,591 | 69,078 | 90,216 | 1,09,426 | 1,57,846 | 1,91,797 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,938 | -2,405 | 2,505 | 848 | 660 | 5,056 | 6,849 | 5,494 | 2,608 | 5,462 | 1,829 | |
| -33 | 552 | -1,890 | -2,305 | -1,267 | -990 | -4,753 | -4,320 | -4,855 | -5,931 | -5,090 | |
| 1,964 | 2,448 | 521 | 1,436 | 2,237 | -2,655 | -948 | 2,323 | -802 | 2,407 | 2,318 | |
Net Cash Flow Net Cash FlowCr | -7 | 596 | 1,136 | -21 | 1,629 | 1,412 | 1,147 | 3,497 | -3,049 | 1,938 | -943 |
Free Cash Flow Free Cash FlowCr | -1,951 | -2,662 | 2,341 | 724 | 569 | 4,916 | 6,568 | 5,190 | 2,270 | 5,205 | 1,027 |
CFO To EBITDA CFO To EBITDA% | -594.2 | -709.1 | 2,307.8 | 471.1 | 222.4 | 3,562.1 | 1,140.5 | 540.9 | 494.2 | 1,049.9 | 238.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,938 | -2,405 | 2,505 | 848 | 660 | 5,056 | 6,849 | 5,494 | 2,608 | 5,462 | 1,829 | |
| -33 | 552 | -1,890 | -2,305 | -1,267 | -990 | -4,753 | -4,320 | -4,855 | -5,931 | -5,090 | |
| 1,964 | 2,448 | 521 | 1,436 | 2,237 | -2,655 | -948 | 2,323 | -802 | 2,407 | 2,318 | |
Net Cash Flow Net Cash FlowCr | -7 | 596 | 1,136 | -21 | 1,629 | 1,412 | 1,147 | 3,497 | -3,049 | 1,938 | -943 |
Free Cash Flow Free Cash FlowCr | -1,951 | -2,662 | 2,341 | 724 | 569 | 4,916 | 6,568 | 5,190 | 2,270 | 5,205 | 1,027 |
CFO To EBITDA CFO To EBITDA% | -594.2 | -709.1 | 2,307.8 | 471.1 | 222.4 | 3,562.1 | 1,140.5 | 540.9 | 494.2 | 1,049.9 | 238.3 |
| 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 | 17,655 | 17,346 | 15,475 | 38,285 | 39,232 | 38,595 | 37,844 | 39,769 | 63,060 | 77,790 | ||
Price To Earnings Price To Earnings | 60.5 | 45.4 | 22.9 | 32.7 | 34.7 | 27.0 | 24.7 | 18.9 | 23.9 | 27.1 | ||
Price To Sales Price To Sales | 10.0 | 5.9 | 3.6 | 7.7 | 6.6 | 4.7 | 3.6 | 2.5 | 3.4 | 4.0 | ||
Price To Book Price To Book | 7.8 | 5.9 | 3.6 | 6.2 | 5.3 | 3.5 | 3.0 | 2.3 | 3.2 | 3.9 | ||
EV To EBITDA EV To EBITDA | 216.8 | 134.6 | 75.7 | 285.6 | 65.4 | 34.9 | 70.0 | 80.7 | 89.1 | 261.4 | ||
FPM FPM% | 32.3 | 26.5 | 6.1 | 6.1 | 6.9 | 2.9 | 10.1 | 12.4 | 5.0 | 3.2 | 4.1 | 4.6 |
NPM NPM% | 20.9 | 64.2 | 16.5 | 12.9 | 15.7 | 23.6 | 19.1 | 17.4 | 14.5 | 13.1 | 14.2 | 14.6 |
ROCE ROCE% | 12.4 | 18.0 | 7.1 | 7.1 | 8.1 | 8.2 | 6.3 | 6.5 | 7.0 | 7.1 | 7.0 | 7.0 |
ROE ROE% | 21.0 | 41.5 | 12.9 | 13.0 | 15.6 | 19.0 | 15.1 | 13.1 | 12.3 | 12.4 | 13.4 | 13.4 |
ROA ROA% | 3.4 | 8.4 | 1.6 | 1.2 | 1.6 | 2.3 | 1.6 | 1.6 | 1.4 | 1.3 | 1.4 | 1.4 |
| 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 | 17,655 | 17,346 | 15,475 | 38,285 | 39,232 | 38,595 | 37,844 | 39,769 | 63,060 | 77,790 | ||
Price To Earnings Price To Earnings | 60.5 | 45.4 | 22.9 | 32.7 | 34.7 | 27.0 | 24.7 | 18.9 | 23.9 | 27.1 | ||
Price To Sales Price To Sales | 10.0 | 5.9 | 3.6 | 7.7 | 6.6 | 4.7 | 3.6 | 2.5 | 3.4 | 4.0 | ||
Price To Book Price To Book | 7.8 | 5.9 | 3.6 | 6.2 | 5.3 | 3.5 | 3.0 | 2.3 | 3.2 | 3.9 | ||
EV To EBITDA EV To EBITDA | 216.8 | 134.6 | 75.7 | 285.6 | 65.4 | 34.9 | 70.0 | 80.7 | 89.1 | 261.4 | ||
FPM FPM% | 32.3 | 26.5 | 6.1 | 6.1 | 6.9 | 2.9 | 10.1 | 12.4 | 5.0 | 3.2 | 4.1 | 4.6 |
NPM NPM% | 20.9 | 64.2 | 16.5 | 12.9 | 15.7 | 23.6 | 19.1 | 17.4 | 14.5 | 13.1 | 14.2 | 14.6 |
ROCE ROCE% | 12.4 | 18.0 | 7.1 | 7.1 | 8.1 | 8.2 | 6.3 | 6.5 | 7.0 | 7.1 | 7.0 | 7.0 |
ROE ROE% | 21.0 | 41.5 | 12.9 | 13.0 | 15.6 | 19.0 | 15.1 | 13.1 | 12.3 | 12.4 | 13.4 | 13.4 |
ROA ROA% | 3.4 | 8.4 | 1.6 | 1.2 | 1.6 | 2.3 | 1.6 | 1.6 | 1.4 | 1.3 | 1.4 | 1.4 |
Documents — AU Small Finance Bank Ltd
Concall Transcript Summaries — AU Small Finance Bank Ltd