| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26,023 | 29,038 | 32,041 | 31,480 | 33,704 | 32,042 | 36,595 | 35,288 | 37,403 | 39,708 | 38,494 | 42,037 | |
Growth YoY Revenue Growth YoY% | 25.1 | 33.5 | 35.6 | 35.2 | 29.5 | 10.3 | 14.2 | 12.1 | 11.0 | 23.9 | 5.2 | 19.1 |
Interest Expended Interest ExpendedCr | 4,449 | 4,777 | 5,154 | 5,592 | 6,046 | 6,276 | 6,396 | 6,807 | 6,901 | 7,232 | 7,291 | 7,834 |
Expenses ExpensesCr | 16,073 | 18,601 | 21,108 | 19,655 | 21,420 | 19,669 | 23,868 | 20,973 | 23,352 | 25,842 | 23,983 | 24,896 |
| 5,501 | 5,661 | 5,779 | 6,233 | 6,238 | 6,097 | 6,332 | 7,508 | 7,149 | 6,634 | 7,220 | 9,307 | |
FPM FPM% | 21.1 | 19.5 | 18.0 | 19.8 | 18.5 | 19.0 | 17.3 | 21.3 | 19.1 | 16.7 | 18.8 | 22.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 12 | 0 | 0 | 14 | 0 | |
Depreciation DepreciationCr | 209 | 232 | 257 | 267 | 275 | 289 | 339 | 317 | 327 | 330 | 317 | 380 |
PBT PBTCr | 5,292 | 5,431 | 5,527 | 5,968 | 5,966 | 5,812 | 6,002 | 7,204 | 6,825 | 5,926 | 6,928 | 8,932 |
| 1,536 | 1,386 | 1,442 | 1,759 | 1,786 | 1,400 | 1,246 | 1,874 | 2,079 | 1,559 | 1,702 | 2,636 | |
| 3,756 | 4,045 | 4,085 | 4,209 | 4,180 | 4,412 | 4,756 | 5,329 | 4,746 | 4,368 | 5,226 | 6,297 | |
Growth YoY PAT Growth YoY% | 25.3 | 22.6 | 22.5 | 13.5 | 11.3 | 9.1 | 16.4 | 26.6 | 13.6 | -1.0 | 9.9 | 18.1 |
NPM NPM% | 14.4 | 13.9 | 12.8 | 13.4 | 12.4 | 13.8 | 13.0 | 15.1 | 12.7 | 11.0 | 13.6 | 15.0 |
| 12.1 | 13.6 | 13.3 | 13.4 | 13.1 | 14.0 | 15.1 | 17.5 | 14.1 | 14.0 | 15.9 | 19.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26,023 | 29,038 | 32,041 | 31,480 | 33,704 | 32,042 | 36,595 | 35,288 | 37,403 | 39,708 | 38,494 | 42,037 | |
Growth YoY Revenue Growth YoY% | 25.1 | 33.5 | 35.6 | 35.2 | 29.5 | 10.3 | 14.2 | 12.1 | 11.0 | 23.9 | 5.2 | 19.1 |
Interest Expended Interest ExpendedCr | 4,449 | 4,777 | 5,154 | 5,592 | 6,046 | 6,276 | 6,396 | 6,807 | 6,901 | 7,232 | 7,291 | 7,834 |
Expenses ExpensesCr | 16,073 | 18,601 | 21,108 | 19,655 | 21,420 | 19,669 | 23,868 | 20,973 | 23,352 | 25,842 | 23,983 | 24,896 |
| 5,501 | 5,661 | 5,779 | 6,233 | 6,238 | 6,097 | 6,332 | 7,508 | 7,149 | 6,634 | 7,220 | 9,307 | |
FPM FPM% | 21.1 | 19.5 | 18.0 | 19.8 | 18.5 | 19.0 | 17.3 | 21.3 | 19.1 | 16.7 | 18.8 | 22.1 |
| 0 | 0 | 1 | 0 | 0 | 0 | 1 | 12 | 0 | 0 | 14 | 0 | |
Depreciation DepreciationCr | 209 | 232 | 257 | 267 | 275 | 289 | 339 | 317 | 327 | 330 | 317 | 380 |
PBT PBTCr | 5,292 | 5,431 | 5,527 | 5,968 | 5,966 | 5,812 | 6,002 | 7,204 | 6,825 | 5,926 | 6,928 | 8,932 |
| 1,536 | 1,386 | 1,442 | 1,759 | 1,786 | 1,400 | 1,246 | 1,874 | 2,079 | 1,559 | 1,702 | 2,636 | |
| 3,756 | 4,045 | 4,085 | 4,209 | 4,180 | 4,412 | 4,756 | 5,329 | 4,746 | 4,368 | 5,226 | 6,297 | |
Growth YoY PAT Growth YoY% | 25.3 | 22.6 | 22.5 | 13.5 | 11.3 | 9.1 | 16.4 | 26.6 | 13.6 | -1.0 | 9.9 | 18.1 |
NPM NPM% | 14.4 | 13.9 | 12.8 | 13.4 | 12.4 | 13.8 | 13.0 | 15.1 | 12.7 | 11.0 | 13.6 | 15.0 |
| 12.1 | 13.6 | 13.3 | 13.4 | 13.1 | 14.0 | 15.1 | 17.5 | 14.1 | 14.0 | 15.9 | 19.6 |
| 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 | 20,533 | 24,507 | 32,862 | 42,604 | 54,347 | 60,591 | 68,406 | 82,071 | 1,10,382 | 1,32,943 | 1,50,504 | 1,57,642 |
Growth Revenue Growth% | 81.2 | 19.4 | 34.1 | 29.6 | 27.6 | 11.5 | 12.9 | 20.0 | 34.5 | 20.4 | 13.2 | 14.5 |
Interest Expended Interest ExpendedCr | 2,877 | 3,716 | 4,531 | 6,540 | 9,339 | 9,141 | 9,498 | 12,201 | 18,400 | 24,310 | 28,232 | 29,259 |
Expenses ExpensesCr | 13,795 | 15,794 | 22,074 | 27,686 | 36,255 | 41,089 | 47,107 | 52,383 | 69,716 | 83,734 | 93,761 | 98,074 |
| 3,861 | 4,997 | 6,257 | 8,378 | 8,753 | 10,361 | 11,801 | 17,487 | 22,266 | 24,899 | 28,511 | 30,310 | |
FPM FPM% | 18.8 | 20.4 | 19.0 | 19.7 | 16.1 | 17.1 | 17.3 | 21.3 | 20.2 | 18.7 | 18.9 | 19.2 |
| 0 | 1 | 0 | 2 | 5 | 0 | 33 | 1 | 1 | 1 | 27 | 14 | |
Depreciation DepreciationCr | 58 | 73 | 160 | 226 | 457 | 498 | 563 | 678 | 900 | 1,170 | 1,291 | 1,354 |
PBT PBTCr | 3,804 | 4,925 | 6,099 | 8,155 | 8,302 | 9,862 | 11,271 | 16,811 | 21,375 | 23,748 | 26,883 | 28,612 |
| 1,030 | 1,475 | 1,922 | 2,781 | 2,308 | 2,495 | 2,957 | 4,602 | 5,780 | 6,191 | 7,214 | 7,975 | |
PAT PATCr | 2,775 | 3,450 | 4,176 | 5,374 | 5,994 | 7,367 | 8,314 | 12,210 | 15,595 | 17,558 | 19,669 | 20,637 |
Growth PAT Growth% | 15.4 | 24.3 | 21.1 | 28.7 | 11.5 | 22.9 | 12.8 | 46.9 | 27.7 | 12.6 | 12.0 | 10.5 |
NPM NPM% | 13.5 | 14.1 | 12.7 | 12.6 | 11.0 | 12.2 | 12.2 | 14.9 | 14.1 | 13.2 | 13.1 | 13.1 |
| 11.7 | 14.2 | 16.6 | 20.2 | 21.2 | 28.1 | 28.6 | 40.3 | 51.2 | 55.6 | 61.3 | 63.6 |
| 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 | 20,533 | 24,507 | 32,862 | 42,604 | 54,347 | 60,591 | 68,406 | 82,071 | 1,10,382 | 1,32,943 | 1,50,504 | 1,57,642 |
Growth Revenue Growth% | 81.2 | 19.4 | 34.1 | 29.6 | 27.6 | 11.5 | 12.9 | 20.0 | 34.5 | 20.4 | 13.2 | 14.5 |
Interest Expended Interest ExpendedCr | 2,877 | 3,716 | 4,531 | 6,540 | 9,339 | 9,141 | 9,498 | 12,201 | 18,400 | 24,310 | 28,232 | 29,259 |
Expenses ExpensesCr | 13,795 | 15,794 | 22,074 | 27,686 | 36,255 | 41,089 | 47,107 | 52,383 | 69,716 | 83,734 | 93,761 | 98,074 |
| 3,861 | 4,997 | 6,257 | 8,378 | 8,753 | 10,361 | 11,801 | 17,487 | 22,266 | 24,899 | 28,511 | 30,310 | |
FPM FPM% | 18.8 | 20.4 | 19.0 | 19.7 | 16.1 | 17.1 | 17.3 | 21.3 | 20.2 | 18.7 | 18.9 | 19.2 |
| 0 | 1 | 0 | 2 | 5 | 0 | 33 | 1 | 1 | 1 | 27 | 14 | |
Depreciation DepreciationCr | 58 | 73 | 160 | 226 | 457 | 498 | 563 | 678 | 900 | 1,170 | 1,291 | 1,354 |
PBT PBTCr | 3,804 | 4,925 | 6,099 | 8,155 | 8,302 | 9,862 | 11,271 | 16,811 | 21,375 | 23,748 | 26,883 | 28,612 |
| 1,030 | 1,475 | 1,922 | 2,781 | 2,308 | 2,495 | 2,957 | 4,602 | 5,780 | 6,191 | 7,214 | 7,975 | |
PAT PATCr | 2,775 | 3,450 | 4,176 | 5,374 | 5,994 | 7,367 | 8,314 | 12,210 | 15,595 | 17,558 | 19,669 | 20,637 |
Growth PAT Growth% | 15.4 | 24.3 | 21.1 | 28.7 | 11.5 | 22.9 | 12.8 | 46.9 | 27.7 | 12.6 | 12.0 | 10.5 |
NPM NPM% | 13.5 | 14.1 | 12.7 | 12.6 | 11.0 | 12.2 | 12.2 | 14.9 | 14.1 | 13.2 | 13.1 | 13.1 |
| 11.7 | 14.2 | 16.6 | 20.2 | 21.2 | 28.1 | 28.6 | 40.3 | 51.2 | 55.6 | 61.3 | 63.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 159 | 159 | 160 | 160 |
Reserves ReservesCr | 13,312 | 15,737 | 20,403 | 23,661 | 31,222 | 35,750 | 40,167 | 46,248 | 60,169 | 72,236 | 77,755 |
Borrowings BorrowingsCr | 30,088 | 41,286 | 65,695 | 99,754 | 1,26,606 | 1,27,913 | 1,60,514 | 2,11,441 | 2,87,599 | 3,54,350 | 4,28,248 |
Other Liabilities Other LiabilitiesCr | 60,483 | 71,521 | 75,384 | 85,028 | 93,477 | 1,16,421 | 1,32,958 | 1,47,661 | 1,90,002 | 2,25,486 | 2,52,335 |
Total Liabilities Total LiabilitiesCr | 1,03,962 | 1,28,623 | 1,61,562 | 2,08,523 | 2,51,384 | 2,80,164 | 3,33,719 | 4,05,509 | 5,37,930 | 6,52,232 | 7,58,498 |
| 845 | 950 | 1,107 | 1,412 | 2,558 | 2,572 | 2,955 | 3,776 | 4,904 | 5,685 | 5,997 | |
Cash Equivalents Cash EquivalentsCr | 2,168 | 1,499 | 1,606 | 1,589 | 2,525 | 3,410 | 4,403 | 5,377 | 12,387 | 15,737 | 17,618 |
Other Assets Other AssetsCr | 1,00,949 | 1,26,174 | 1,58,848 | 2,05,522 | 2,46,301 | 2,74,182 | 3,26,361 | 3,96,356 | 5,20,639 | 6,30,809 | 7,34,882 |
Total Assets Total AssetsCr | 1,03,962 | 1,28,623 | 1,61,562 | 2,08,523 | 2,51,384 | 2,80,164 | 3,33,719 | 4,05,509 | 5,37,930 | 6,52,232 | 7,58,498 |
| 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 | 80 | 80 | 80 | 80 | 80 | 80 | 80 | 159 | 159 | 160 | 160 |
Reserves ReservesCr | 13,312 | 15,737 | 20,403 | 23,661 | 31,222 | 35,750 | 40,167 | 46,248 | 60,169 | 72,236 | 77,755 |
Borrowings BorrowingsCr | 30,088 | 41,286 | 65,695 | 99,754 | 1,26,606 | 1,27,913 | 1,60,514 | 2,11,441 | 2,87,599 | 3,54,350 | 4,28,248 |
Other Liabilities Other LiabilitiesCr | 60,483 | 71,521 | 75,384 | 85,028 | 93,477 | 1,16,421 | 1,32,958 | 1,47,661 | 1,90,002 | 2,25,486 | 2,52,335 |
Total Liabilities Total LiabilitiesCr | 1,03,962 | 1,28,623 | 1,61,562 | 2,08,523 | 2,51,384 | 2,80,164 | 3,33,719 | 4,05,509 | 5,37,930 | 6,52,232 | 7,58,498 |
| 845 | 950 | 1,107 | 1,412 | 2,558 | 2,572 | 2,955 | 3,776 | 4,904 | 5,685 | 5,997 | |
Cash Equivalents Cash EquivalentsCr | 2,168 | 1,499 | 1,606 | 1,589 | 2,525 | 3,410 | 4,403 | 5,377 | 12,387 | 15,737 | 17,618 |
Other Assets Other AssetsCr | 1,00,949 | 1,26,174 | 1,58,848 | 2,05,522 | 2,46,301 | 2,74,182 | 3,26,361 | 3,96,356 | 5,20,639 | 6,30,809 | 7,34,882 |
Total Assets Total AssetsCr | 1,03,962 | 1,28,623 | 1,61,562 | 2,08,523 | 2,51,384 | 2,80,164 | 3,33,719 | 4,05,509 | 5,37,930 | 6,52,232 | 7,58,498 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9,795 | -10,922 | -19,580 | -27,076 | -23,369 | 4,547 | -33,670 | -39,480 | -65,502 | -61,750 | -55,301 | |
| -886 | 151 | -922 | -6,903 | -9,948 | -3,684 | 1,445 | -13,945 | -14,132 | -7,987 | -12,635 | |
| 11,602 | 12,513 | 19,590 | 34,535 | 34,479 | 1,687 | 32,326 | 51,016 | 82,709 | 69,828 | 66,610 | |
Net Cash Flow Net Cash FlowCr | 921 | 1,742 | -911 | 555 | 1,162 | 2,551 | 101 | -2,409 | 3,075 | 92 | -1,326 |
Free Cash Flow Free Cash FlowCr | -9,795 | -10,922 | -19,810 | -27,548 | -24,129 | 4,273 | -34,161 | -40,161 | -66,337 | -62,925 | -56,185 |
CFO To EBITDA CFO To EBITDA% | -253.7 | -218.6 | -312.9 | -323.2 | -267.0 | 43.9 | -285.3 | -225.8 | -294.2 | -248.0 | -194.0 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9,795 | -10,922 | -19,580 | -27,076 | -23,369 | 4,547 | -33,670 | -39,480 | -65,502 | -61,750 | -55,301 | |
| -886 | 151 | -922 | -6,903 | -9,948 | -3,684 | 1,445 | -13,945 | -14,132 | -7,987 | -12,635 | |
| 11,602 | 12,513 | 19,590 | 34,535 | 34,479 | 1,687 | 32,326 | 51,016 | 82,709 | 69,828 | 66,610 | |
Net Cash Flow Net Cash FlowCr | 921 | 1,742 | -911 | 555 | 1,162 | 2,551 | 101 | -2,409 | 3,075 | 92 | -1,326 |
Free Cash Flow Free Cash FlowCr | -9,795 | -10,922 | -19,810 | -27,548 | -24,129 | 4,273 | -34,161 | -40,161 | -66,337 | -62,925 | -56,185 |
CFO To EBITDA CFO To EBITDA% | -253.7 | -218.6 | -312.9 | -323.2 | -267.0 | 43.9 | -285.3 | -225.8 | -294.2 | -248.0 | -194.0 |
| 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 | 27,112 | 65,050 | 82,409 | 1,11,959 | 73,040 | 1,53,851 | 2,71,364 | 2,01,706 | 2,62,243 | 3,20,282 | 2,61,146 | 2,92,120 |
Price To Earnings Price To Earnings | 14.6 | 28.8 | 31.1 | 34.8 | 21.7 | 34.4 | 59.5 | 31.4 | 32.2 | 36.1 | 26.6 | 28.7 |
Price To Sales Price To Sales | 1.3 | 2.6 | 2.5 | 2.6 | 1.3 | 2.5 | 4.0 | 2.5 | 2.4 | 2.4 | 1.7 | 1.9 |
Price To Book Price To Book | 2.0 | 4.1 | 4.0 | 4.7 | 2.3 | 4.3 | 6.7 | 4.3 | 4.3 | 4.4 | 3.4 | 3.8 |
EV To EBITDA EV To EBITDA | 14.3 | 21.0 | 23.4 | 25.1 | 22.5 | 26.9 | 36.2 | 23.3 | 24.1 | 26.5 | 23.6 | 23.4 |
FPM FPM% | 18.8 | 20.4 | 19.0 | 19.7 | 16.1 | 17.1 | 17.3 | 21.3 | 20.2 | 18.7 | 18.9 | 19.2 |
NPM NPM% | 13.5 | 14.1 | 12.7 | 12.6 | 11.0 | 12.2 | 12.2 | 14.9 | 14.1 | 13.2 | 13.1 | 13.1 |
ROCE ROCE% | 15.4 | 15.1 | 12.3 | 11.9 | 11.2 | 11.6 | 10.3 | 11.3 | 11.4 | 11.3 | 10.9 | 10.9 |
ROE ROE% | 20.7 | 21.8 | 20.4 | 22.6 | 19.1 | 20.6 | 20.7 | 26.3 | 25.9 | 24.3 | 25.2 | 25.2 |
ROA ROA% | 2.7 | 2.7 | 2.6 | 2.6 | 2.4 | 2.6 | 2.5 | 3.0 | 2.9 | 2.7 | 2.6 | 2.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 27,112 | 65,050 | 82,409 | 1,11,959 | 73,040 | 1,53,851 | 2,71,364 | 2,01,706 | 2,62,243 | 3,20,282 | 2,61,146 | 2,92,120 |
Price To Earnings Price To Earnings | 14.6 | 28.8 | 31.1 | 34.8 | 21.7 | 34.4 | 59.5 | 31.4 | 32.2 | 36.1 | 26.6 | 28.7 |
Price To Sales Price To Sales | 1.3 | 2.6 | 2.5 | 2.6 | 1.3 | 2.5 | 4.0 | 2.5 | 2.4 | 2.4 | 1.7 | 1.9 |
Price To Book Price To Book | 2.0 | 4.1 | 4.0 | 4.7 | 2.3 | 4.3 | 6.7 | 4.3 | 4.3 | 4.4 | 3.4 | 3.8 |
EV To EBITDA EV To EBITDA | 14.3 | 21.0 | 23.4 | 25.1 | 22.5 | 26.9 | 36.2 | 23.3 | 24.1 | 26.5 | 23.6 | 23.4 |
FPM FPM% | 18.8 | 20.4 | 19.0 | 19.7 | 16.1 | 17.1 | 17.3 | 21.3 | 20.2 | 18.7 | 18.9 | 19.2 |
NPM NPM% | 13.5 | 14.1 | 12.7 | 12.6 | 11.0 | 12.2 | 12.2 | 14.9 | 14.1 | 13.2 | 13.1 | 13.1 |
ROCE ROCE% | 15.4 | 15.1 | 12.3 | 11.9 | 11.2 | 11.6 | 10.3 | 11.3 | 11.4 | 11.3 | 10.9 | 10.9 |
ROE ROE% | 20.7 | 21.8 | 20.4 | 22.6 | 19.1 | 20.6 | 20.7 | 26.3 | 25.9 | 24.3 | 25.2 | 25.2 |
ROA ROA% | 2.7 | 2.7 | 2.6 | 2.6 | 2.4 | 2.6 | 2.5 | 3.0 | 2.9 | 2.7 | 2.6 | 2.6 |
Documents — Bajaj Finserv Ltd
Concall Transcript Summaries — Bajaj Finserv Ltd