| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 197 | 204 | 204 | 218 | 224 | 235 | 231 | 247 | 256 | 272 | 273 | 288 | |
Growth YoY Revenue Growth YoY% | 17.1 | 15.6 | 14.3 | 15.7 | 13.5 | 15.1 | 13.3 | 13.1 | 14.7 | 15.7 | 18.0 | 16.6 |
Interest Expended Interest ExpendedCr | 113 | 117 | 117 | 119 | 123 | 128 | 128 | 137 | 145 | 153 | 152 | 155 |
Expenses ExpensesCr | 68 | 67 | 70 | 76 | 82 | 80 | 84 | 90 | 88 | 100 | 92 | 105 |
| 16 | 20 | 17 | 24 | 19 | 27 | 19 | 20 | 23 | 19 | 28 | 29 | |
FPM FPM% | 8.3 | 9.9 | 8.4 | 10.8 | 8.3 | 11.7 | 8.4 | 7.9 | 9.1 | 7.1 | 10.3 | 10.0 |
| 16 | 18 | 21 | 17 | 26 | 18 | 26 | 23 | 23 | 26 | 26 | 26 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 32 | 38 | 38 | 40 | 44 | 46 | 45 | 43 | 46 | 46 | 54 | 55 |
| 8 | 10 | 9 | 10 | 11 | 12 | 11 | 11 | 11 | 11 | 14 | 14 | |
| 24 | 29 | 28 | 30 | 33 | 34 | 34 | 32 | 35 | 34 | 40 | 41 | |
Growth YoY PAT Growth YoY% | 6.5 | 2.4 | 16.3 | -0.3 | 37.3 | 17.7 | 21.4 | 6.6 | 4.7 | 1.1 | 17.1 | 29.0 |
NPM NPM% | 12.3 | 14.2 | 13.8 | 13.7 | 14.9 | 14.5 | 14.8 | 13.0 | 13.6 | 12.7 | 14.7 | 14.3 |
| 0.0 | 0.0 | 6.9 | 6.7 | 7.4 | 7.5 | 7.6 | 7.1 | 7.7 | 7.6 | 8.8 | 9.1 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 197 | 204 | 204 | 218 | 224 | 235 | 231 | 247 | 256 | 272 | 273 | 288 | |
Growth YoY Revenue Growth YoY% | 17.1 | 15.6 | 14.3 | 15.7 | 13.5 | 15.1 | 13.3 | 13.1 | 14.7 | 15.7 | 18.0 | 16.6 |
Interest Expended Interest ExpendedCr | 113 | 117 | 117 | 119 | 123 | 128 | 128 | 137 | 145 | 153 | 152 | 155 |
Expenses ExpensesCr | 68 | 67 | 70 | 76 | 82 | 80 | 84 | 90 | 88 | 100 | 92 | 105 |
| 16 | 20 | 17 | 24 | 19 | 27 | 19 | 20 | 23 | 19 | 28 | 29 | |
FPM FPM% | 8.3 | 9.9 | 8.4 | 10.8 | 8.3 | 11.7 | 8.4 | 7.9 | 9.1 | 7.1 | 10.3 | 10.0 |
| 16 | 18 | 21 | 17 | 26 | 18 | 26 | 23 | 23 | 26 | 26 | 26 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 32 | 38 | 38 | 40 | 44 | 46 | 45 | 43 | 46 | 46 | 54 | 55 |
| 8 | 10 | 9 | 10 | 11 | 12 | 11 | 11 | 11 | 11 | 14 | 14 | |
| 24 | 29 | 28 | 30 | 33 | 34 | 34 | 32 | 35 | 34 | 40 | 41 | |
Growth YoY PAT Growth YoY% | 6.5 | 2.4 | 16.3 | -0.3 | 37.3 | 17.7 | 21.4 | 6.6 | 4.7 | 1.1 | 17.1 | 29.0 |
NPM NPM% | 12.3 | 14.2 | 13.8 | 13.7 | 14.9 | 14.5 | 14.8 | 13.0 | 13.6 | 12.7 | 14.7 | 14.3 |
| 0.0 | 0.0 | 6.9 | 6.7 | 7.4 | 7.5 | 7.6 | 7.1 | 7.7 | 7.6 | 8.8 | 9.1 | |
| 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 | 188 | 224 | 271 | 346 | 458 | 511 | 578 | 676 | 794 | 909 | 1,049 | 1,090 |
Growth Revenue Growth% | 17.2 | 19.0 | 21.1 | 27.8 | 32.3 | 11.6 | 13.1 | 16.9 | 17.5 | 14.4 | 15.4 | 16.3 |
Interest Expended Interest ExpendedCr | 125 | 150 | 166 | 211 | 286 | 313 | 323 | 354 | 449 | 498 | 587 | 605 |
Expenses ExpensesCr | 52 | 72 | 108 | 140 | 181 | 174 | 209 | 227 | 248 | 304 | 353 | 385 |
| 11 | 2 | -4 | -4 | -8 | 24 | 46 | 95 | 97 | 106 | 108 | 100 | |
FPM FPM% | 5.9 | 0.8 | -1.4 | -1.3 | -1.8 | 4.8 | 8.0 | 14.1 | 12.2 | 11.7 | 10.3 | 9.2 |
| 14 | 20 | 23 | 31 | 43 | 46 | 54 | 49 | 68 | 86 | 98 | 102 | |
Depreciation DepreciationCr | 5 | 16 | 16 | 21 | 17 | 17 | 18 | 0 | ||||
PBT PBTCr | 20 | 22 | 19 | 27 | 35 | 54 | 84 | 124 | 148 | 175 | 189 | 201 |
| 6 | 7 | 0 | 8 | 9 | 13 | 22 | 31 | 37 | 43 | 47 | 51 | |
PAT PATCr | 14 | 15 | 19 | 19 | 25 | 41 | 63 | 94 | 112 | 132 | 141 | 151 |
Growth PAT Growth% | -3.4 | 9.5 | 26.5 | 2.0 | 30.8 | 60.7 | 53.4 | 49.6 | 19.2 | 18.0 | 7.4 | 12.8 |
NPM NPM% | 7.3 | 6.7 | 7.0 | 5.6 | 5.5 | 8.0 | 10.8 | 13.8 | 14.0 | 14.5 | 13.5 | 13.8 |
| 6.7 | 12.0 | 18.4 | 27.4 | 30.6 | 29.2 | 31.2 | 33.2 |
| 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 | 188 | 224 | 271 | 346 | 458 | 511 | 578 | 676 | 794 | 909 | 1,049 | 1,090 |
Growth Revenue Growth% | 17.2 | 19.0 | 21.1 | 27.8 | 32.3 | 11.6 | 13.1 | 16.9 | 17.5 | 14.4 | 15.4 | 16.3 |
Interest Expended Interest ExpendedCr | 125 | 150 | 166 | 211 | 286 | 313 | 323 | 354 | 449 | 498 | 587 | 605 |
Expenses ExpensesCr | 52 | 72 | 108 | 140 | 181 | 174 | 209 | 227 | 248 | 304 | 353 | 385 |
| 11 | 2 | -4 | -4 | -8 | 24 | 46 | 95 | 97 | 106 | 108 | 100 | |
FPM FPM% | 5.9 | 0.8 | -1.4 | -1.3 | -1.8 | 4.8 | 8.0 | 14.1 | 12.2 | 11.7 | 10.3 | 9.2 |
| 14 | 20 | 23 | 31 | 43 | 46 | 54 | 49 | 68 | 86 | 98 | 102 | |
Depreciation DepreciationCr | 5 | 16 | 16 | 21 | 17 | 17 | 18 | 0 | ||||
PBT PBTCr | 20 | 22 | 19 | 27 | 35 | 54 | 84 | 124 | 148 | 175 | 189 | 201 |
| 6 | 7 | 0 | 8 | 9 | 13 | 22 | 31 | 37 | 43 | 47 | 51 | |
PAT PATCr | 14 | 15 | 19 | 19 | 25 | 41 | 63 | 94 | 112 | 132 | 141 | 151 |
Growth PAT Growth% | -3.4 | 9.5 | 26.5 | 2.0 | 30.8 | 60.7 | 53.4 | 49.6 | 19.2 | 18.0 | 7.4 | 12.8 |
NPM NPM% | 7.3 | 6.7 | 7.0 | 5.6 | 5.5 | 8.0 | 10.8 | 13.8 | 14.0 | 14.5 | 13.5 | 13.8 |
| 6.7 | 12.0 | 18.4 | 27.4 | 30.6 | 29.2 | 31.2 | 33.2 |
| Financial Year | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 34 | 34 | 34 | 45 | 45 | 45 | 45 |
Reserves ReservesCr | 92 | 417 | 482 | 576 | 1,152 | 1,295 | 1,416 | 1,443 |
Deposits DepositsCr | 1,814 | 5,221 | 6,046 | 6,561 | 7,478 | 8,323 | 10,018 | 10,596 |
Borrowings BorrowingsCr | 100 | 617 | 498 | 721 | 472 | 321 | 499 | 686 |
Other Liabilities Other LiabilitiesCr | 23 | 83 | 93 | 98 | 148 | 124 | 166 | 179 |
Total Liabilities Total LiabilitiesCr | 2,053 | 6,371 | 7,154 | 7,991 | 9,295 | 10,108 | 12,144 | 12,949 |
| 87 | 84 | 83 | 84 | 88 | 97 | 102 | ||
Investments InvestmentsCr | 586 | 1,212 | 1,357 | 1,489 | 1,706 | 1,819 | 1,973 | 2,037 |
Advances AdvancesCr | 1,168 | 3,778 | 4,687 | 5,531 | 6,177 | 7,195 | 8,742 | 9,228 |
Cash Equivalents Cash EquivalentsCr | 261 | 1,290 | 1,019 | 881 | 1,321 | 1,000 | 1,321 | |
Other Assets Other AssetsCr | 38 | 4 | 7 | 8 | 8 | 6 | 12 | 1,583 |
Total Assets Total AssetsCr | 2,053 | 6,371 | 7,154 | 7,991 | 9,295 | 10,108 | 12,144 | 12,949 |
| Financial Year | Mar 2016 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 23 | 34 | 34 | 34 | 45 | 45 | 45 | 45 |
Reserves ReservesCr | 92 | 417 | 482 | 576 | 1,152 | 1,295 | 1,416 | 1,443 |
Deposits DepositsCr | 1,814 | 5,221 | 6,046 | 6,561 | 7,478 | 8,323 | 10,018 | 10,596 |
Borrowings BorrowingsCr | 100 | 617 | 498 | 721 | 472 | 321 | 499 | 686 |
Other Liabilities Other LiabilitiesCr | 23 | 83 | 93 | 98 | 148 | 124 | 166 | 179 |
Total Liabilities Total LiabilitiesCr | 2,053 | 6,371 | 7,154 | 7,991 | 9,295 | 10,108 | 12,144 | 12,949 |
| 87 | 84 | 83 | 84 | 88 | 97 | 102 | ||
Investments InvestmentsCr | 586 | 1,212 | 1,357 | 1,489 | 1,706 | 1,819 | 1,973 | 2,037 |
Advances AdvancesCr | 1,168 | 3,778 | 4,687 | 5,531 | 6,177 | 7,195 | 8,742 | 9,228 |
Cash Equivalents Cash EquivalentsCr | 261 | 1,290 | 1,019 | 881 | 1,321 | 1,000 | 1,321 | |
Other Assets Other AssetsCr | 38 | 4 | 7 | 8 | 8 | 6 | 12 | 1,583 |
Total Assets Total AssetsCr | 2,053 | 6,371 | 7,154 | 7,991 | 9,295 | 10,108 | 12,144 | 12,949 |
| Financial Year | Mar 2016 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -40 | 8 | -80 | 174 | -211 | 75 | 116 | 279 | -385 | |
| -9 | -31 | -22 | -12 | -13 | -202 | -165 | -56 | -37 | |
| 49 | 134 | 192 | 197 | -120 | 222 | 223 | -155 | 163 | |
Net Cash Flow Net Cash FlowCr | 0 | 111 | 90 | 359 | -344 | 94 | 173 | 68 | -258 |
Free Cash Flow Free Cash FlowCr | -49 | 162 | -224 | 55 | 98 | 259 | -412 | ||
CFO To EBITDA CFO To EBITDA% | -360.3 | -188.8 | 954.7 | 714.6 | -454.0 | 78.5 | 119.4 | 263.4 | -355.4 |
| Financial Year | Mar 2016 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -40 | 8 | -80 | 174 | -211 | 75 | 116 | 279 | -385 | |
| -9 | -31 | -22 | -12 | -13 | -202 | -165 | -56 | -37 | |
| 49 | 134 | 192 | 197 | -120 | 222 | 223 | -155 | 163 | |
Net Cash Flow Net Cash FlowCr | 0 | 111 | 90 | 359 | -344 | 94 | 173 | 68 | -258 |
Free Cash Flow Free Cash FlowCr | -49 | 162 | -224 | 55 | 98 | 259 | -412 | ||
CFO To EBITDA CFO To EBITDA% | -360.3 | -188.8 | 954.7 | 714.6 | -454.0 | 78.5 | 119.4 | 263.4 | -355.4 |
| 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 | 1,573 | 1,171 | 1,005 | 1,279 | ||||||||
Price To Earnings Price To Earnings | 14.1 | 8.9 | 7.1 | 8.5 | ||||||||
Price To Sales Price To Sales | 2.0 | 1.3 | 1.0 | 1.2 | ||||||||
Price To Book Price To Book | 1.3 | 0.9 | 0.7 | 0.9 | ||||||||
EV To EBITDA EV To EBITDA | 7.5 | 4.6 | 1.7 | 110.0 | ||||||||
FPM FPM% | 5.9 | 0.8 | -1.4 | -1.3 | -1.8 | 4.8 | 8.0 | 14.1 | 12.2 | 11.7 | 10.3 | 9.2 |
NPM NPM% | 7.3 | 6.7 | 7.0 | 5.6 | 5.5 | 8.0 | 10.8 | 13.8 | 14.0 | 14.5 | 13.5 | 13.8 |
ROCE ROCE% | 7.2 | 5.8 | 5.8 | 6.1 | 6.5 | 6.8 | 6.5 | 6.3 | ||||
ROE ROE% | 12.0 | 9.1 | 12.1 | 15.3 | 9.3 | 9.8 | 9.7 | 10.1 | ||||
ROA ROA% | 0.7 | 0.6 | 0.9 | 1.2 | 1.2 | 1.3 | 1.2 | 1.2 | ||||
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,573 | 1,171 | 1,005 | 1,279 | ||||||||
Price To Earnings Price To Earnings | 14.1 | 8.9 | 7.1 | 8.5 | ||||||||
Price To Sales Price To Sales | 2.0 | 1.3 | 1.0 | 1.2 | ||||||||
Price To Book Price To Book | 1.3 | 0.9 | 0.7 | 0.9 | ||||||||
EV To EBITDA EV To EBITDA | 7.5 | 4.6 | 1.7 | 110.0 | ||||||||
FPM FPM% | 5.9 | 0.8 | -1.4 | -1.3 | -1.8 | 4.8 | 8.0 | 14.1 | 12.2 | 11.7 | 10.3 | 9.2 |
NPM NPM% | 7.3 | 6.7 | 7.0 | 5.6 | 5.5 | 8.0 | 10.8 | 13.8 | 14.0 | 14.5 | 13.5 | 13.8 |
ROCE ROCE% | 7.2 | 5.8 | 5.8 | 6.1 | 6.5 | 6.8 | 6.5 | 6.3 | ||||
ROE ROE% | 12.0 | 9.1 | 12.1 | 15.3 | 9.3 | 9.8 | 9.7 | 10.1 | ||||
ROA ROA% | 0.7 | 0.6 | 0.9 | 1.2 | 1.2 | 1.3 | 1.2 | 1.2 | ||||
Documents — Capital Small Finance Bank Ltd
Concall Transcript Summaries — Capital Small Finance Bank Ltd