| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,911 | 1,946 | 1,996 | 2,209 | 2,410 | 2,449 | 2,504 | 2,616 | 2,755 | 2,884 | 2,903 | 3,063 | |
Growth YoY Revenue Growth YoY% | 42.7 | 28.3 | 25.9 | 25.3 | 26.1 | 25.8 | 25.4 | 18.4 | 14.3 | 17.8 | 15.9 | 17.1 |
Interest Expended Interest ExpendedCr | 1,151 | 1,200 | 1,279 | 1,399 | 1,514 | 1,516 | 1,551 | 1,606 | 1,658 | 1,734 | 1,762 | 1,888 |
Expenses ExpensesCr | 176 | 164 | 219 | 170 | 179 | 210 | 222 | 244 | 253 | 261 | 262 | 233 |
| 585 | 582 | 498 | 640 | 718 | 723 | 731 | 765 | 844 | 890 | 878 | 942 | |
FPM FPM% | 30.6 | 29.9 | 25.0 | 29.0 | 29.8 | 29.5 | 29.2 | 29.3 | 30.6 | 30.9 | 30.3 | 30.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 13 |
PBT PBTCr | 575 | 572 | 488 | 630 | 708 | 713 | 720 | 757 | 833 | 865 | 866 | 929 |
| 124 | 135 | 107 | 147 | 162 | 165 | 133 | 174 | 190 | 200 | 197 | 213 | |
| 451 | 437 | 381 | 483 | 546 | 548 | 587 | 583 | 643 | 665 | 669 | 715 | |
Growth YoY PAT Growth YoY% | 47.4 | 30.7 | 26.5 | 4.5 | 20.9 | 25.4 | 53.9 | 20.9 | 17.8 | 21.3 | 14.1 | 22.6 |
NPM NPM% | 23.6 | 22.4 | 19.1 | 21.9 | 22.6 | 22.4 | 23.4 | 22.3 | 23.3 | 23.1 | 23.1 | 23.4 |
| 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,911 | 1,946 | 1,996 | 2,209 | 2,410 | 2,449 | 2,504 | 2,616 | 2,755 | 2,884 | 2,903 | 3,063 | |
Growth YoY Revenue Growth YoY% | 42.7 | 28.3 | 25.9 | 25.3 | 26.1 | 25.8 | 25.4 | 18.4 | 14.3 | 17.8 | 15.9 | 17.1 |
Interest Expended Interest ExpendedCr | 1,151 | 1,200 | 1,279 | 1,399 | 1,514 | 1,516 | 1,551 | 1,606 | 1,658 | 1,734 | 1,762 | 1,888 |
Expenses ExpensesCr | 176 | 164 | 219 | 170 | 179 | 210 | 222 | 244 | 253 | 261 | 262 | 233 |
| 585 | 582 | 498 | 640 | 718 | 723 | 731 | 765 | 844 | 890 | 878 | 942 | |
FPM FPM% | 30.6 | 29.9 | 25.0 | 29.0 | 29.8 | 29.5 | 29.2 | 29.3 | 30.6 | 30.9 | 30.3 | 30.7 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | |
Depreciation DepreciationCr | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 12 | 12 | 13 | 13 |
PBT PBTCr | 575 | 572 | 488 | 630 | 708 | 713 | 720 | 757 | 833 | 865 | 866 | 929 |
| 124 | 135 | 107 | 147 | 162 | 165 | 133 | 174 | 190 | 200 | 197 | 213 | |
| 451 | 437 | 381 | 483 | 546 | 548 | 587 | 583 | 643 | 665 | 669 | 715 | |
Growth YoY PAT Growth YoY% | 47.4 | 30.7 | 26.5 | 4.5 | 20.9 | 25.4 | 53.9 | 20.9 | 17.8 | 21.3 | 14.1 | 22.6 |
NPM NPM% | 23.6 | 22.4 | 19.1 | 21.9 | 22.6 | 22.4 | 23.4 | 22.3 | 23.3 | 23.1 | 23.1 | 23.4 |
| 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 106 | 1,149 | 265 | 3,155 | 3,767 | 5,665 | 7,617 | 9,554 | 11,147 | 11,604 |
Growth Revenue Growth% | 987.9 | -77.0 | 1,092.2 | 19.4 | 50.4 | 34.5 | 25.4 | 16.7 | 16.3 | |
Interest Expended Interest ExpendedCr | 47 | 685 | 162 | 1,966 | 2,155 | 3,211 | 4,693 | 5,979 | 6,759 | 7,042 |
Expenses ExpensesCr | 48 | 316 | 44 | 554 | 626 | 721 | 724 | 764 | 1,010 | 1,009 |
| 11 | 149 | 59 | 634 | 985 | 1,733 | 2,201 | 2,811 | 3,377 | 3,554 | |
FPM FPM% | 10.1 | 13.0 | 22.3 | 20.1 | 26.2 | 30.6 | 28.9 | 29.4 | 30.3 | 30.6 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 3 | 0 | |
Depreciation DepreciationCr | 0 | 7 | 2 | 22 | 26 | 33 | 40 | 41 | 47 | 49 |
PBT PBTCr | 11 | 149 | 57 | 613 | 960 | 1,700 | 2,161 | 2,770 | 3,320 | 3,492 |
| 1 | 39 | 15 | 160 | 250 | 442 | 430 | 607 | 760 | 800 | |
PAT PATCr | 10 | 110 | 42 | 453 | 710 | 1,258 | 1,731 | 2,163 | 2,560 | 2,692 |
Growth PAT Growth% | 981.8 | -61.6 | 975.6 | 56.6 | 77.3 | 37.6 | 24.9 | 18.4 | 18.9 | |
NPM NPM% | 9.6 | 9.6 | 15.9 | 14.4 | 18.8 | 22.2 | 22.7 | 22.6 | 23.0 | 23.2 |
| 1.1 | 0.9 | 1.4 | 1.9 | 2.6 | 2.7 | 3.1 | 3.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 106 | 1,149 | 265 | 3,155 | 3,767 | 5,665 | 7,617 | 9,554 | 11,147 | 11,604 |
Growth Revenue Growth% | 987.9 | -77.0 | 1,092.2 | 19.4 | 50.4 | 34.5 | 25.4 | 16.7 | 16.3 | |
Interest Expended Interest ExpendedCr | 47 | 685 | 162 | 1,966 | 2,155 | 3,211 | 4,693 | 5,979 | 6,759 | 7,042 |
Expenses ExpensesCr | 48 | 316 | 44 | 554 | 626 | 721 | 724 | 764 | 1,010 | 1,009 |
| 11 | 149 | 59 | 634 | 985 | 1,733 | 2,201 | 2,811 | 3,377 | 3,554 | |
FPM FPM% | 10.1 | 13.0 | 22.3 | 20.1 | 26.2 | 30.6 | 28.9 | 29.4 | 30.3 | 30.6 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 3 | 0 | |
Depreciation DepreciationCr | 0 | 7 | 2 | 22 | 26 | 33 | 40 | 41 | 47 | 49 |
PBT PBTCr | 11 | 149 | 57 | 613 | 960 | 1,700 | 2,161 | 2,770 | 3,320 | 3,492 |
| 1 | 39 | 15 | 160 | 250 | 442 | 430 | 607 | 760 | 800 | |
PAT PATCr | 10 | 110 | 42 | 453 | 710 | 1,258 | 1,731 | 2,163 | 2,560 | 2,692 |
Growth PAT Growth% | 981.8 | -61.6 | 975.6 | 56.6 | 77.3 | 37.6 | 24.9 | 18.4 | 18.9 | |
NPM NPM% | 9.6 | 9.6 | 15.9 | 14.4 | 18.8 | 22.2 | 22.7 | 22.6 | 23.0 | 23.2 |
| 1.1 | 0.9 | 1.4 | 1.9 | 2.6 | 2.7 | 3.1 | 3.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 488 | 4,883 | 4,883 | 6,712 | 6,712 | 8,328 | 8,329 |
Reserves ReservesCr | 70 | 1,149 | 1,858 | 3,791 | 5,521 | 11,619 | 14,194 |
Borrowings BorrowingsCr | 2,560 | 31,601 | 41,492 | 53,745 | 69,129 | 82,072 | 1,03,704 |
Other Liabilities Other LiabilitiesCr | 19 | 226 | 293 | 406 | 464 | 790 | 920 |
Total Liabilities Total LiabilitiesCr | 3,137 | 37,858 | 48,527 | 64,654 | 81,827 | 1,02,809 | 1,27,147 |
| 86 | 79 | 99 | 113 | 124 | 141 | 154 | |
Cash Equivalents Cash EquivalentsCr | 66 | 717 | 407 | 109 | 64 | 62 | 166 |
Other Assets Other AssetsCr | 2,986 | 37,063 | 48,021 | 64,432 | 81,639 | 1,02,606 | 1,26,827 |
Total Assets Total AssetsCr | 3,137 | 37,858 | 48,527 | 64,654 | 81,827 | 1,02,809 | 1,27,147 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 488 | 4,883 | 4,883 | 6,712 | 6,712 | 8,328 | 8,329 |
Reserves ReservesCr | 70 | 1,149 | 1,858 | 3,791 | 5,521 | 11,619 | 14,194 |
Borrowings BorrowingsCr | 2,560 | 31,601 | 41,492 | 53,745 | 69,129 | 82,072 | 1,03,704 |
Other Liabilities Other LiabilitiesCr | 19 | 226 | 293 | 406 | 464 | 790 | 920 |
Total Liabilities Total LiabilitiesCr | 3,137 | 37,858 | 48,527 | 64,654 | 81,827 | 1,02,809 | 1,27,147 |
| 86 | 79 | 99 | 113 | 124 | 141 | 154 | |
Cash Equivalents Cash EquivalentsCr | 66 | 717 | 407 | 109 | 64 | 62 | 166 |
Other Assets Other AssetsCr | 2,986 | 37,063 | 48,021 | 64,432 | 81,639 | 1,02,606 | 1,26,827 |
Total Assets Total AssetsCr | 3,137 | 37,858 | 48,527 | 64,654 | 81,827 | 1,02,809 | 1,27,147 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1,024 | -5,076 | -12,481 | -14,332 | -15,428 | -17,075 | -19,895 | |
| -69 | -797 | 2,197 | -611 | 273 | -798 | -1,202 | |
| 1,149 | 5,676 | 10,228 | 14,630 | 15,125 | 17,870 | 21,197 | |
Net Cash Flow Net Cash FlowCr | 55 | -197 | -55 | -313 | -30 | -2 | 100 |
Free Cash Flow Free Cash FlowCr | -1,027 | -5,081 | -12,497 | -14,348 | -15,468 | -17,111 | -19,938 |
CFO To EBITDA CFO To EBITDA% | -1,735.2 | -800.1 | -1,266.8 | -827.1 | -701.1 | -607.4 | -589.1 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -1,024 | -5,076 | -12,481 | -14,332 | -15,428 | -17,075 | -19,895 | |
| -69 | -797 | 2,197 | -611 | 273 | -798 | -1,202 | |
| 1,149 | 5,676 | 10,228 | 14,630 | 15,125 | 17,870 | 21,197 | |
Net Cash Flow Net Cash FlowCr | 55 | -197 | -55 | -313 | -30 | -2 | 100 |
Free Cash Flow Free Cash FlowCr | -1,027 | -5,081 | -12,497 | -14,348 | -15,468 | -17,111 | -19,938 |
CFO To EBITDA CFO To EBITDA% | -1,735.2 | -800.1 | -1,266.8 | -827.1 | -701.1 | -607.4 | -589.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,02,644 | 60,901 | 69,292 | |||||||
Price To Earnings Price To Earnings | 47.4 | 23.8 | 25.8 | |||||||
Price To Sales Price To Sales | 10.7 | 5.5 | 6.0 | |||||||
Price To Book Price To Book | 5.2 | 2.7 | 3.1 | |||||||
EV To EBITDA EV To EBITDA | 65.7 | 48.7 | 49.2 | |||||||
FPM FPM% | 10.1 | 13.0 | 22.3 | 20.1 | 26.2 | 30.6 | 28.9 | 29.4 | 30.3 | 30.6 |
NPM NPM% | 9.6 | 9.6 | 15.9 | 14.4 | 18.8 | 22.2 | 22.7 | 22.6 | 23.0 | 23.2 |
ROCE ROCE% | 7.0 | 6.8 | 6.5 | 7.6 | 8.4 | 8.6 | 8.0 | 8.0 | ||
ROE ROE% | 7.5 | 7.5 | 10.5 | 12.0 | 14.2 | 10.8 | 11.4 | 11.4 | ||
ROA ROA% | 1.3 | 1.2 | 1.5 | 1.9 | 2.1 | 2.1 | 2.0 | 2.0 | ||
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,02,644 | 60,901 | 69,292 | |||||||
Price To Earnings Price To Earnings | 47.4 | 23.8 | 25.8 | |||||||
Price To Sales Price To Sales | 10.7 | 5.5 | 6.0 | |||||||
Price To Book Price To Book | 5.2 | 2.7 | 3.1 | |||||||
EV To EBITDA EV To EBITDA | 65.7 | 48.7 | 49.2 | |||||||
FPM FPM% | 10.1 | 13.0 | 22.3 | 20.1 | 26.2 | 30.6 | 28.9 | 29.4 | 30.3 | 30.6 |
NPM NPM% | 9.6 | 9.6 | 15.9 | 14.4 | 18.8 | 22.2 | 22.7 | 22.6 | 23.0 | 23.2 |
ROCE ROCE% | 7.0 | 6.8 | 6.5 | 7.6 | 8.4 | 8.6 | 8.0 | 8.0 | ||
ROE ROE% | 7.5 | 7.5 | 10.5 | 12.0 | 14.2 | 10.8 | 11.4 | 11.4 | ||
ROA ROA% | 1.3 | 1.2 | 1.5 | 1.9 | 2.1 | 2.1 | 2.0 | 2.0 | ||
Documents — Bajaj Housing Finance Ltd
Concall Transcript Summaries — Bajaj Housing Finance Ltd