| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 18 | 15 | 19 | 20 | 21 | 22 | 24 | 24 | 25 | 25 | 22 | |
Growth YoY Revenue Growth YoY% | 12.2 | 30.1 | -0.1 | 3.5 | 30.9 | 21.9 | 45.9 | 25.9 | 21.3 | 15.4 | 13.1 | -9.0 |
Interest Expended Interest ExpendedCr | 6 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 8 |
Expenses ExpensesCr | 6 | 5 | 6 | 8 | 9 | 8 | 10 | 10 | 10 | 11 | 15 | 8 |
| 3 | 7 | 2 | 4 | 3 | 6 | 5 | 5 | 6 | 6 | 2 | 6 | |
FPM FPM% | 22.0 | 38.0 | 14.5 | 19.9 | 14.5 | 30.4 | 23.6 | 23.0 | 25.8 | 22.8 | 7.4 | 26.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 5 | 2 | 4 | 3 | 6 | 5 | 5 | 6 | 6 | 2 | 6 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | |
| 3 | 4 | 1 | 3 | 2 | 5 | 4 | 4 | 5 | 5 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 3.2 | 28.9 | -59.5 | -44.4 | -23.4 | 31.0 | 237.0 | 28.9 | 132.1 | 0.4 | -54.4 | 8.0 |
NPM NPM% | 17.1 | 20.6 | 7.1 | 16.5 | 10.0 | 22.2 | 16.5 | 16.9 | 19.1 | 19.3 | 6.6 | 20.1 |
| 0.2 | 0.3 | 0.1 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 15 | 18 | 15 | 19 | 20 | 21 | 22 | 24 | 24 | 25 | 25 | 22 | |
Growth YoY Revenue Growth YoY% | 12.2 | 30.1 | -0.1 | 3.5 | 30.9 | 21.9 | 45.9 | 25.9 | 21.3 | 15.4 | 13.1 | -9.0 |
Interest Expended Interest ExpendedCr | 6 | 6 | 7 | 7 | 8 | 7 | 7 | 8 | 8 | 8 | 8 | 8 |
Expenses ExpensesCr | 6 | 5 | 6 | 8 | 9 | 8 | 10 | 10 | 10 | 11 | 15 | 8 |
| 3 | 7 | 2 | 4 | 3 | 6 | 5 | 5 | 6 | 6 | 2 | 6 | |
FPM FPM% | 22.0 | 38.0 | 14.5 | 19.9 | 14.5 | 30.4 | 23.6 | 23.0 | 25.8 | 22.8 | 7.4 | 26.0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 3 | 5 | 2 | 4 | 3 | 6 | 5 | 5 | 6 | 6 | 2 | 6 |
| 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 2 | 1 | 1 | |
| 3 | 4 | 1 | 3 | 2 | 5 | 4 | 4 | 5 | 5 | 2 | 4 | |
Growth YoY PAT Growth YoY% | 3.2 | 28.9 | -59.5 | -44.4 | -23.4 | 31.0 | 237.0 | 28.9 | 132.1 | 0.4 | -54.4 | 8.0 |
NPM NPM% | 17.1 | 20.6 | 7.1 | 16.5 | 10.0 | 22.2 | 16.5 | 16.9 | 19.1 | 19.3 | 6.6 | 20.1 |
| 0.2 | 0.3 | 0.1 | 0.3 | 0.2 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 29 | 41 | 58 | 63 | 53 | 50 | 55 | 66 | 82 | 97 | 95 |
Growth Revenue Growth% | 115.4 | 56.5 | 43.3 | 41.9 | 7.9 | -14.6 | -6.6 | 9.8 | 20.2 | 24.4 | 18.6 | 9.5 |
Interest Expended Interest ExpendedCr | 6 | 11 | 18 | 28 | 31 | 24 | 20 | 18 | 23 | 29 | 32 | 32 |
Expenses ExpensesCr | 9 | 12 | 15 | 17 | 21 | 19 | 18 | 24 | 25 | 34 | 46 | 44 |
| 4 | 6 | 8 | 13 | 11 | 10 | 12 | 13 | 18 | 18 | 19 | 19 | |
FPM FPM% | 22.9 | 20.7 | 20.4 | 21.9 | 16.8 | 18.6 | 24.7 | 24.5 | 27.5 | 22.3 | 19.6 | 20.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 2 | 2 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 4 | 6 | 8 | 13 | 10 | 10 | 12 | 14 | 18 | 18 | 20 | 21 |
| 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 5 | |
PAT PATCr | 3 | 4 | 6 | 10 | 8 | 7 | 9 | 10 | 13 | 13 | 15 | 15 |
Growth PAT Growth% | 129.1 | 44.4 | 43.0 | 71.2 | -21.7 | -1.7 | 17.5 | 18.1 | 24.5 | 4.0 | 11.4 | 6.6 |
NPM NPM% | 15.1 | 13.9 | 13.9 | 16.8 | 12.2 | 14.0 | 17.6 | 18.9 | 19.6 | 16.4 | 15.4 | 16.1 |
| 0.4 | 0.4 | 0.6 | 0.9 | 0.6 | 0.6 | 0.7 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 18 | 29 | 41 | 58 | 63 | 53 | 50 | 55 | 66 | 82 | 97 | 95 |
Growth Revenue Growth% | 115.4 | 56.5 | 43.3 | 41.9 | 7.9 | -14.6 | -6.6 | 9.8 | 20.2 | 24.4 | 18.6 | 9.5 |
Interest Expended Interest ExpendedCr | 6 | 11 | 18 | 28 | 31 | 24 | 20 | 18 | 23 | 29 | 32 | 32 |
Expenses ExpensesCr | 9 | 12 | 15 | 17 | 21 | 19 | 18 | 24 | 25 | 34 | 46 | 44 |
| 4 | 6 | 8 | 13 | 11 | 10 | 12 | 13 | 18 | 18 | 19 | 19 | |
FPM FPM% | 22.9 | 20.7 | 20.4 | 21.9 | 16.8 | 18.6 | 24.7 | 24.5 | 27.5 | 22.3 | 19.6 | 20.2 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 2 | 2 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
PBT PBTCr | 4 | 6 | 8 | 13 | 10 | 10 | 12 | 14 | 18 | 18 | 20 | 21 |
| 1 | 2 | 3 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 5 | |
PAT PATCr | 3 | 4 | 6 | 10 | 8 | 7 | 9 | 10 | 13 | 13 | 15 | 15 |
Growth PAT Growth% | 129.1 | 44.4 | 43.0 | 71.2 | -21.7 | -1.7 | 17.5 | 18.1 | 24.5 | 4.0 | 11.4 | 6.6 |
NPM NPM% | 15.1 | 13.9 | 13.9 | 16.8 | 12.2 | 14.0 | 17.6 | 18.9 | 19.6 | 16.4 | 15.4 | 16.1 |
| 0.4 | 0.4 | 0.6 | 0.9 | 0.6 | 0.6 | 0.7 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 6 | 10 | 10 | 10 | 12 | 12 | 12 | 24 | 24 | 24 | 31 |
Reserves ReservesCr | 11 | 26 | 30 | 39 | 118 | 126 | 134 | 131 | 143 | 155 | 199 |
Borrowings BorrowingsCr | 52 | 86 | 157 | 269 | 189 | 164 | 160 | 171 | 242 | 255 | 285 |
Other Liabilities Other LiabilitiesCr | 37 | 37 | 74 | 15 | 22 | 15 | 12 | 15 | 17 | 20 | 24 |
Total Liabilities Total LiabilitiesCr | 105 | 159 | 271 | 333 | 341 | 317 | 318 | 341 | 426 | 454 | 539 |
| 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 5 | 6 | |
Cash Equivalents Cash EquivalentsCr | 1 | 2 | 3 | 3 | 12 | 13 | 16 | 18 | 36 | 16 | 9 |
Other Assets Other AssetsCr | 102 | 156 | 266 | 329 | 327 | 302 | 301 | 322 | 386 | 433 | 524 |
Total Assets Total AssetsCr | 105 | 159 | 271 | 333 | 341 | 317 | 318 | 341 | 426 | 454 | 539 |
| 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 | 6 | 10 | 10 | 10 | 12 | 12 | 12 | 24 | 24 | 24 | 31 |
Reserves ReservesCr | 11 | 26 | 30 | 39 | 118 | 126 | 134 | 131 | 143 | 155 | 199 |
Borrowings BorrowingsCr | 52 | 86 | 157 | 269 | 189 | 164 | 160 | 171 | 242 | 255 | 285 |
Other Liabilities Other LiabilitiesCr | 37 | 37 | 74 | 15 | 22 | 15 | 12 | 15 | 17 | 20 | 24 |
Total Liabilities Total LiabilitiesCr | 105 | 159 | 271 | 333 | 341 | 317 | 318 | 341 | 426 | 454 | 539 |
| 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 4 | 5 | 6 | |
Cash Equivalents Cash EquivalentsCr | 1 | 2 | 3 | 3 | 12 | 13 | 16 | 18 | 36 | 16 | 9 |
Other Assets Other AssetsCr | 102 | 156 | 266 | 329 | 327 | 302 | 301 | 322 | 386 | 433 | 524 |
Total Assets Total AssetsCr | 105 | 159 | 271 | 333 | 341 | 317 | 318 | 341 | 426 | 454 | 539 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -18 | -37 | -45 | -44 | 40 | 50 | 34 | 6 | -22 | 2 | -33 | |
| -2 | -2 | -5 | -2 | -2 | 0 | -6 | 3 | -2 | -6 | -8 | |
| 19 | 40 | 51 | 45 | -38 | -49 | -24 | -8 | 47 | -17 | 37 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 0 | -1 | 2 | 4 | 0 | 24 | -21 | -4 |
Free Cash Flow Free Cash FlowCr | -18 | -37 | -46 | -44 | 40 | 50 | 34 | 5 | -25 | 0 | -35 |
CFO To EBITDA CFO To EBITDA% | -426.4 | -633.0 | -536.7 | -348.3 | 380.4 | 508.4 | 275.8 | 41.2 | -120.0 | 10.5 | -174.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -18 | -37 | -45 | -44 | 40 | 50 | 34 | 6 | -22 | 2 | -33 | |
| -2 | -2 | -5 | -2 | -2 | 0 | -6 | 3 | -2 | -6 | -8 | |
| 19 | 40 | 51 | 45 | -38 | -49 | -24 | -8 | 47 | -17 | 37 | |
Net Cash Flow Net Cash FlowCr | 0 | 0 | 2 | 0 | -1 | 2 | 4 | 0 | 24 | -21 | -4 |
Free Cash Flow Free Cash FlowCr | -18 | -37 | -46 | -44 | 40 | 50 | 34 | 5 | -25 | 0 | -35 |
CFO To EBITDA CFO To EBITDA% | -426.4 | -633.0 | -536.7 | -348.3 | 380.4 | 508.4 | 275.8 | 41.2 | -120.0 | 10.5 | -174.3 |
| 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 | 25 | 68 | 166 | 73 | 85 | 32 | 207 | 414 | 229 | 110 | 140 | 173 |
Price To Earnings Price To Earnings | 9.0 | 17.1 | 29.2 | 7.5 | 11.1 | 4.3 | 23.5 | 40.1 | 17.6 | 8.2 | 9.3 | 9.8 |
Price To Sales Price To Sales | 1.4 | 2.4 | 4.1 | 1.3 | 1.4 | 0.6 | 4.1 | 7.4 | 3.5 | 1.3 | 1.4 | 1.8 |
Price To Book Price To Book | 1.5 | 1.9 | 4.1 | 1.5 | 0.7 | 0.2 | 1.4 | 2.7 | 1.4 | 0.6 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 18.0 | 25.9 | 38.4 | 26.7 | 24.8 | 18.5 | 28.4 | 42.2 | 23.9 | 19.1 | 21.8 | 23.4 |
FPM FPM% | 22.9 | 20.7 | 20.4 | 21.9 | 16.8 | 18.6 | 24.7 | 24.5 | 27.5 | 22.3 | 19.6 | 20.2 |
NPM NPM% | 15.1 | 13.9 | 13.9 | 16.8 | 12.2 | 14.0 | 17.6 | 18.9 | 19.6 | 16.4 | 15.4 | 16.1 |
ROCE ROCE% | 14.0 | 13.7 | 13.3 | 12.8 | 13.0 | 11.4 | 10.4 | 9.7 | 10.1 | 10.9 | 10.1 | 10.1 |
ROE ROE% | 16.4 | 11.0 | 14.0 | 19.8 | 5.8 | 5.4 | 6.0 | 6.7 | 7.8 | 7.5 | 6.5 | 6.5 |
ROA ROA% | 2.6 | 2.5 | 2.1 | 2.9 | 2.2 | 2.4 | 2.8 | 3.0 | 3.0 | 3.0 | 2.8 | 2.8 |
| 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 | 25 | 68 | 166 | 73 | 85 | 32 | 207 | 414 | 229 | 110 | 140 | 173 |
Price To Earnings Price To Earnings | 9.0 | 17.1 | 29.2 | 7.5 | 11.1 | 4.3 | 23.5 | 40.1 | 17.6 | 8.2 | 9.3 | 9.8 |
Price To Sales Price To Sales | 1.4 | 2.4 | 4.1 | 1.3 | 1.4 | 0.6 | 4.1 | 7.4 | 3.5 | 1.3 | 1.4 | 1.8 |
Price To Book Price To Book | 1.5 | 1.9 | 4.1 | 1.5 | 0.7 | 0.2 | 1.4 | 2.7 | 1.4 | 0.6 | 0.6 | 0.7 |
EV To EBITDA EV To EBITDA | 18.0 | 25.9 | 38.4 | 26.7 | 24.8 | 18.5 | 28.4 | 42.2 | 23.9 | 19.1 | 21.8 | 23.4 |
FPM FPM% | 22.9 | 20.7 | 20.4 | 21.9 | 16.8 | 18.6 | 24.7 | 24.5 | 27.5 | 22.3 | 19.6 | 20.2 |
NPM NPM% | 15.1 | 13.9 | 13.9 | 16.8 | 12.2 | 14.0 | 17.6 | 18.9 | 19.6 | 16.4 | 15.4 | 16.1 |
ROCE ROCE% | 14.0 | 13.7 | 13.3 | 12.8 | 13.0 | 11.4 | 10.4 | 9.7 | 10.1 | 10.9 | 10.1 | 10.1 |
ROE ROE% | 16.4 | 11.0 | 14.0 | 19.8 | 5.8 | 5.4 | 6.0 | 6.7 | 7.8 | 7.5 | 6.5 | 6.5 |
ROA ROA% | 2.6 | 2.5 | 2.1 | 2.9 | 2.2 | 2.4 | 2.8 | 3.0 | 3.0 | 3.0 | 2.8 | 2.8 |
Documents — Baid Finserv Ltd
Concall Transcript Summaries — Baid Finserv Ltd