| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,623 | 5,007 | 5,410 | 5,812 | 6,255 | 6,733 | 7,046 | 7,267 | 7,491 | 7,898 | 8,417 | 8,856 | |
Growth YoY Revenue Growth YoY% | 53.2 | 49.2 | 44.6 | 41.8 | 35.3 | 34.5 | 30.2 | 25.0 | 19.8 | 17.3 | 19.5 | 21.9 |
Interest Expended Interest ExpendedCr | 2,204 | 2,441 | 2,579 | 2,796 | 3,059 | 3,275 | 3,365 | 3,468 | 3,517 | 3,646 | 3,753 | 4,007 |
Expenses ExpensesCr | 1,387 | 1,411 | 1,417 | 1,727 | 1,897 | 2,038 | 2,010 | 2,286 | 2,460 | 2,554 | 2,597 | 2,652 |
| 1,031 | 1,155 | 1,414 | 1,289 | 1,300 | 1,420 | 1,671 | 1,512 | 1,514 | 1,698 | 2,067 | 2,197 | |
FPM FPM% | 22.3 | 23.1 | 26.1 | 22.2 | 20.8 | 21.1 | 23.7 | 20.8 | 20.2 | 21.5 | 24.6 | 24.8 |
| 73 | 47 | 89 | 44 | 67 | 104 | 91 | 86 | 122 | 110 | 147 | 100 | |
Depreciation DepreciationCr | 39 | 46 | 75 | 59 | 63 | 59 | 64 | 67 | 71 | 74 | 72 | 75 |
PBT PBTCr | 1,062 | 1,156 | 1,444 | 1,275 | 1,305 | 1,466 | 1,699 | 1,532 | 1,566 | 1,736 | 2,143 | 2,224 |
| 289 | 284 | 379 | 328 | 337 | 377 | 439 | 394 | 406 | 446 | 498 | 567 | |
| 773 | 872 | 1,065 | 947 | 968 | 1,088 | 1,260 | 1,138 | 1,160 | 1,290 | 1,645 | 1,656 | |
Growth YoY PAT Growth YoY% | 37.3 | 27.3 | 24.6 | 33.4 | 25.2 | 24.8 | 18.2 | 20.1 | 19.8 | 18.5 | 30.6 | 45.6 |
NPM NPM% | 16.7 | 17.4 | 19.7 | 16.3 | 15.5 | 16.2 | 17.9 | 15.7 | 15.5 | 16.3 | 19.6 | 18.7 |
| 9.4 | 10.4 | 12.7 | 11.3 | 11.5 | 12.9 | 15.0 | 13.5 | 13.8 | 15.3 | 19.3 | 19.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,623 | 5,007 | 5,410 | 5,812 | 6,255 | 6,733 | 7,046 | 7,267 | 7,491 | 7,898 | 8,417 | 8,856 | |
Growth YoY Revenue Growth YoY% | 53.2 | 49.2 | 44.6 | 41.8 | 35.3 | 34.5 | 30.2 | 25.0 | 19.8 | 17.3 | 19.5 | 21.9 |
Interest Expended Interest ExpendedCr | 2,204 | 2,441 | 2,579 | 2,796 | 3,059 | 3,275 | 3,365 | 3,468 | 3,517 | 3,646 | 3,753 | 4,007 |
Expenses ExpensesCr | 1,387 | 1,411 | 1,417 | 1,727 | 1,897 | 2,038 | 2,010 | 2,286 | 2,460 | 2,554 | 2,597 | 2,652 |
| 1,031 | 1,155 | 1,414 | 1,289 | 1,300 | 1,420 | 1,671 | 1,512 | 1,514 | 1,698 | 2,067 | 2,197 | |
FPM FPM% | 22.3 | 23.1 | 26.1 | 22.2 | 20.8 | 21.1 | 23.7 | 20.8 | 20.2 | 21.5 | 24.6 | 24.8 |
| 73 | 47 | 89 | 44 | 67 | 104 | 91 | 86 | 122 | 110 | 147 | 100 | |
Depreciation DepreciationCr | 39 | 46 | 75 | 59 | 63 | 59 | 64 | 67 | 71 | 74 | 72 | 75 |
PBT PBTCr | 1,062 | 1,156 | 1,444 | 1,275 | 1,305 | 1,466 | 1,699 | 1,532 | 1,566 | 1,736 | 2,143 | 2,224 |
| 289 | 284 | 379 | 328 | 337 | 377 | 439 | 394 | 406 | 446 | 498 | 567 | |
| 773 | 872 | 1,065 | 947 | 968 | 1,088 | 1,260 | 1,138 | 1,160 | 1,290 | 1,645 | 1,656 | |
Growth YoY PAT Growth YoY% | 37.3 | 27.3 | 24.6 | 33.4 | 25.2 | 24.8 | 18.2 | 20.1 | 19.8 | 18.5 | 30.6 | 45.6 |
NPM NPM% | 16.7 | 17.4 | 19.7 | 16.3 | 15.5 | 16.2 | 17.9 | 15.7 | 15.5 | 16.3 | 19.6 | 18.7 |
| 9.4 | 10.4 | 12.7 | 11.3 | 11.5 | 12.9 | 15.0 | 13.5 | 13.8 | 15.3 | 19.3 | 19.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,214 | 4,693 | 5,559 | 7,088 | 8,712 | 9,579 | 10,141 | 12,884 | 19,140 | 25,846 | 31,073 | 32,663 |
Growth Revenue Growth% | 13.4 | 11.4 | 18.4 | 27.5 | 22.9 | 10.0 | 5.9 | 27.1 | 48.5 | 35.0 | 20.2 | 19.6 |
Interest Expended Interest ExpendedCr | 2,048 | 2,228 | 2,657 | 3,588 | 4,592 | 4,576 | 4,298 | 5,748 | 9,231 | 12,495 | 14,384 | 14,923 |
Expenses ExpensesCr | 1,267 | 1,322 | 1,451 | 1,632 | 2,421 | 2,858 | 2,926 | 3,622 | 5,386 | 7,672 | 9,898 | 10,264 |
| 899 | 1,143 | 1,451 | 1,867 | 1,699 | 2,146 | 2,917 | 3,514 | 4,523 | 5,680 | 6,791 | 7,476 | |
FPM FPM% | 21.3 | 24.4 | 26.1 | 26.3 | 19.5 | 22.4 | 28.8 | 27.3 | 23.6 | 22.0 | 21.9 | 22.9 |
| 2 | 3 | 1 | 21 | 1 | 4 | 91 | 221 | 280 | 307 | 466 | 480 | |
Depreciation DepreciationCr | 22 | 39 | 51 | 57 | 111 | 102 | 101 | 121 | 198 | 245 | 284 | 292 |
PBT PBTCr | 879 | 1,107 | 1,401 | 1,832 | 1,588 | 2,048 | 2,908 | 3,615 | 4,605 | 5,741 | 6,973 | 7,668 |
| 305 | 390 | 483 | 635 | 534 | 527 | 749 | 938 | 1,195 | 1,481 | 1,744 | 1,917 | |
PAT PATCr | 575 | 718 | 918 | 1,197 | 1,054 | 1,521 | 2,159 | 2,677 | 3,411 | 4,260 | 5,229 | 5,751 |
Growth PAT Growth% | 29.4 | 24.9 | 27.8 | 30.4 | -11.9 | 44.3 | 41.9 | 24.0 | 27.4 | 24.9 | 22.7 | 29.1 |
NPM NPM% | 13.6 | 15.3 | 16.5 | 16.9 | 12.1 | 15.9 | 21.3 | 20.8 | 17.8 | 16.5 | 16.8 | 17.6 |
| 7.6 | 9.2 | 12.5 | 15.3 | 13.4 | 18.6 | 26.2 | 32.4 | 41.2 | 50.7 | 62.0 | 67.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,214 | 4,693 | 5,559 | 7,088 | 8,712 | 9,579 | 10,141 | 12,884 | 19,140 | 25,846 | 31,073 | 32,663 |
Growth Revenue Growth% | 13.4 | 11.4 | 18.4 | 27.5 | 22.9 | 10.0 | 5.9 | 27.1 | 48.5 | 35.0 | 20.2 | 19.6 |
Interest Expended Interest ExpendedCr | 2,048 | 2,228 | 2,657 | 3,588 | 4,592 | 4,576 | 4,298 | 5,748 | 9,231 | 12,495 | 14,384 | 14,923 |
Expenses ExpensesCr | 1,267 | 1,322 | 1,451 | 1,632 | 2,421 | 2,858 | 2,926 | 3,622 | 5,386 | 7,672 | 9,898 | 10,264 |
| 899 | 1,143 | 1,451 | 1,867 | 1,699 | 2,146 | 2,917 | 3,514 | 4,523 | 5,680 | 6,791 | 7,476 | |
FPM FPM% | 21.3 | 24.4 | 26.1 | 26.3 | 19.5 | 22.4 | 28.8 | 27.3 | 23.6 | 22.0 | 21.9 | 22.9 |
| 2 | 3 | 1 | 21 | 1 | 4 | 91 | 221 | 280 | 307 | 466 | 480 | |
Depreciation DepreciationCr | 22 | 39 | 51 | 57 | 111 | 102 | 101 | 121 | 198 | 245 | 284 | 292 |
PBT PBTCr | 879 | 1,107 | 1,401 | 1,832 | 1,588 | 2,048 | 2,908 | 3,615 | 4,605 | 5,741 | 6,973 | 7,668 |
| 305 | 390 | 483 | 635 | 534 | 527 | 749 | 938 | 1,195 | 1,481 | 1,744 | 1,917 | |
PAT PATCr | 575 | 718 | 918 | 1,197 | 1,054 | 1,521 | 2,159 | 2,677 | 3,411 | 4,260 | 5,229 | 5,751 |
Growth PAT Growth% | 29.4 | 24.9 | 27.8 | 30.4 | -11.9 | 44.3 | 41.9 | 24.0 | 27.4 | 24.9 | 22.7 | 29.1 |
NPM NPM% | 13.6 | 15.3 | 16.5 | 16.9 | 12.1 | 15.9 | 21.3 | 20.8 | 17.8 | 16.5 | 16.8 | 17.6 |
| 7.6 | 9.2 | 12.5 | 15.3 | 13.4 | 18.6 | 26.2 | 32.4 | 41.2 | 50.7 | 62.0 | 67.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 156 | 156 | 156 | 156 | 164 | 164 | 164 | 164 | 168 | 168 | 170 |
Reserves ReservesCr | 3,513 | 4,141 | 4,969 | 6,052 | 8,036 | 9,436 | 11,605 | 14,182 | 19,424 | 23,498 | 30,272 |
Borrowings BorrowingsCr | 14,902 | 18,335 | 38,330 | 50,567 | 55,005 | 63,730 | 69,174 | 97,358 | 1,34,475 | 1,75,036 | 2,11,070 |
Other Liabilities Other LiabilitiesCr | 9,317 | 7,965 | 711 | 715 | 853 | 1,314 | 1,536 | 1,923 | 2,620 | 3,184 | 3,936 |
Total Liabilities Total LiabilitiesCr | 27,889 | 30,598 | 44,167 | 57,490 | 64,058 | 74,644 | 82,479 | 1,13,627 | 1,56,686 | 2,01,887 | 2,45,448 |
| 113 | 143 | 167 | 181 | 294 | 238 | 273 | 427 | 1,576 | 1,787 | 1,883 | |
Cash Equivalents Cash EquivalentsCr | 509 | 494 | 952 | 3,708 | 7,001 | 5,280 | 4,302 | 3,007 | 4,394 | 9,501 | 14,695 |
Other Assets Other AssetsCr | 27,267 | 29,962 | 43,048 | 53,600 | 56,764 | 69,127 | 77,904 | 1,10,192 | 1,50,717 | 1,90,599 | 2,28,870 |
Total Assets Total AssetsCr | 27,889 | 30,598 | 44,167 | 57,490 | 64,058 | 74,644 | 82,479 | 1,13,627 | 1,56,686 | 2,01,887 | 2,45,448 |
| 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 | 156 | 156 | 156 | 156 | 164 | 164 | 164 | 164 | 168 | 168 | 170 |
Reserves ReservesCr | 3,513 | 4,141 | 4,969 | 6,052 | 8,036 | 9,436 | 11,605 | 14,182 | 19,424 | 23,498 | 30,272 |
Borrowings BorrowingsCr | 14,902 | 18,335 | 38,330 | 50,567 | 55,005 | 63,730 | 69,174 | 97,358 | 1,34,475 | 1,75,036 | 2,11,070 |
Other Liabilities Other LiabilitiesCr | 9,317 | 7,965 | 711 | 715 | 853 | 1,314 | 1,536 | 1,923 | 2,620 | 3,184 | 3,936 |
Total Liabilities Total LiabilitiesCr | 27,889 | 30,598 | 44,167 | 57,490 | 64,058 | 74,644 | 82,479 | 1,13,627 | 1,56,686 | 2,01,887 | 2,45,448 |
| 113 | 143 | 167 | 181 | 294 | 238 | 273 | 427 | 1,576 | 1,787 | 1,883 | |
Cash Equivalents Cash EquivalentsCr | 509 | 494 | 952 | 3,708 | 7,001 | 5,280 | 4,302 | 3,007 | 4,394 | 9,501 | 14,695 |
Other Assets Other AssetsCr | 27,267 | 29,962 | 43,048 | 53,600 | 56,764 | 69,127 | 77,904 | 1,10,192 | 1,50,717 | 1,90,599 | 2,28,870 |
Total Assets Total AssetsCr | 27,889 | 30,598 | 44,167 | 57,490 | 64,058 | 74,644 | 82,479 | 1,13,627 | 1,56,686 | 2,01,887 | 2,45,448 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,809 | -1,468 | -7,926 | -9,317 | -2,075 | -8,842 | -5,571 | -27,105 | -35,683 | -32,413 | -30,021 | |
| -140 | -222 | -60 | -11 | -54 | -1,572 | 1,640 | -2,148 | -2,855 | -2,948 | -2,554 | |
| 3,031 | 1,692 | 8,009 | 12,191 | 2,452 | 8,516 | 5,150 | 27,466 | 38,471 | 39,795 | 35,610 | |
Net Cash Flow Net Cash FlowCr | 82 | 2 | 22 | 2,862 | 323 | -1,898 | 1,218 | -1,787 | -66 | 4,434 | 3,035 |
Free Cash Flow Free Cash FlowCr | -2,885 | -1,525 | -7,994 | -9,391 | -2,145 | -8,873 | -5,642 | -27,293 | -36,754 | -32,600 | -30,263 |
CFO To EBITDA CFO To EBITDA% | -312.5 | -128.4 | -546.2 | -499.0 | -122.1 | -412.1 | -191.0 | -771.3 | -788.9 | -570.7 | -442.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,809 | -1,468 | -7,926 | -9,317 | -2,075 | -8,842 | -5,571 | -27,105 | -35,683 | -32,413 | -30,021 | |
| -140 | -222 | -60 | -11 | -54 | -1,572 | 1,640 | -2,148 | -2,855 | -2,948 | -2,554 | |
| 3,031 | 1,692 | 8,009 | 12,191 | 2,452 | 8,516 | 5,150 | 27,466 | 38,471 | 39,795 | 35,610 | |
Net Cash Flow Net Cash FlowCr | 82 | 2 | 22 | 2,862 | 323 | -1,898 | 1,218 | -1,787 | -66 | 4,434 | 3,035 |
Free Cash Flow Free Cash FlowCr | -2,885 | -1,525 | -7,994 | -9,391 | -2,145 | -8,873 | -5,642 | -27,293 | -36,754 | -32,600 | -30,263 |
CFO To EBITDA CFO To EBITDA% | -312.5 | -128.4 | -546.2 | -499.0 | -122.1 | -412.1 | -191.0 | -771.3 | -788.9 | -570.7 | -442.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,140 | 15,072 | 22,662 | 22,633 | 12,535 | 45,824 | 58,975 | 62,598 | 97,151 | 1,27,785 | 1,15,353 | 1,50,282 |
Price To Earnings Price To Earnings | 20.0 | 21.3 | 24.7 | 18.9 | 11.9 | 30.1 | 27.4 | 23.5 | 28.4 | 30.0 | 22.1 | 25.9 |
Price To Sales Price To Sales | 2.6 | 3.2 | 4.1 | 3.2 | 1.4 | 4.8 | 5.8 | 4.9 | 5.1 | 4.9 | 3.7 | 4.6 |
Price To Book Price To Book | 3.0 | 3.5 | 4.4 | 3.6 | 1.5 | 4.8 | 5.0 | 4.4 | 5.0 | 5.4 | 3.8 | 4.9 |
EV To EBITDA EV To EBITDA | 28.4 | 28.8 | 41.4 | 37.2 | 35.6 | 48.6 | 42.5 | 44.7 | 50.2 | 51.6 | 45.9 | 46.8 |
FPM FPM% | 21.3 | 24.4 | 26.1 | 26.4 | 19.5 | 22.4 | 28.8 | 27.3 | 23.6 | 22.0 | 21.9 | 22.9 |
NPM NPM% | 13.6 | 15.3 | 16.5 | 16.9 | 12.1 | 15.9 | 21.3 | 20.8 | 17.8 | 16.5 | 16.8 | 17.6 |
ROCE ROCE% | 15.8 | 14.7 | 9.3 | 9.6 | 9.8 | 9.0 | 8.9 | 8.4 | 9.0 | 9.2 | 8.8 | 8.8 |
ROE ROE% | 15.7 | 16.7 | 17.9 | 19.3 | 12.9 | 15.8 | 18.3 | 18.7 | 17.4 | 18.0 | 17.2 | 17.2 |
ROA ROA% | 2.1 | 2.4 | 2.1 | 2.1 | 1.6 | 2.0 | 2.6 | 2.4 | 2.2 | 2.1 | 2.1 | 2.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 11,140 | 15,072 | 22,662 | 22,633 | 12,535 | 45,824 | 58,975 | 62,598 | 97,151 | 1,27,785 | 1,15,353 | 1,50,282 |
Price To Earnings Price To Earnings | 20.0 | 21.3 | 24.7 | 18.9 | 11.9 | 30.1 | 27.4 | 23.5 | 28.4 | 30.0 | 22.1 | 25.9 |
Price To Sales Price To Sales | 2.6 | 3.2 | 4.1 | 3.2 | 1.4 | 4.8 | 5.8 | 4.9 | 5.1 | 4.9 | 3.7 | 4.6 |
Price To Book Price To Book | 3.0 | 3.5 | 4.4 | 3.6 | 1.5 | 4.8 | 5.0 | 4.4 | 5.0 | 5.4 | 3.8 | 4.9 |
EV To EBITDA EV To EBITDA | 28.4 | 28.8 | 41.4 | 37.2 | 35.6 | 48.6 | 42.5 | 44.7 | 50.2 | 51.6 | 45.9 | 46.8 |
FPM FPM% | 21.3 | 24.4 | 26.1 | 26.4 | 19.5 | 22.4 | 28.8 | 27.3 | 23.6 | 22.0 | 21.9 | 22.9 |
NPM NPM% | 13.6 | 15.3 | 16.5 | 16.9 | 12.1 | 15.9 | 21.3 | 20.8 | 17.8 | 16.5 | 16.8 | 17.6 |
ROCE ROCE% | 15.8 | 14.7 | 9.3 | 9.6 | 9.8 | 9.0 | 8.9 | 8.4 | 9.0 | 9.2 | 8.8 | 8.8 |
ROE ROE% | 15.7 | 16.7 | 17.9 | 19.3 | 12.9 | 15.8 | 18.3 | 18.7 | 17.4 | 18.0 | 17.2 | 17.2 |
ROA ROA% | 2.1 | 2.4 | 2.1 | 2.1 | 1.6 | 2.0 | 2.6 | 2.4 | 2.2 | 2.1 | 2.1 | 2.1 |
Documents — Cholamandalam Investment & Finance Company Ltd
Concall Transcript Summaries — Cholamandalam Investment & Finance Company Ltd