| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,247 | 1,292 | 1,457 | 1,512 | 1,453 | 1,380 | 1,407 | 1,463 | 1,508 | 1,490 | 1,597 | 1,783 | |
Growth YoY Revenue Growth YoY% | 53.5 | 42.3 | 36.8 | 29.2 | 16.6 | 6.8 | -3.5 | -3.3 | 3.8 | 8.0 | 13.6 | 21.9 |
Interest Expended Interest ExpendedCr | 424 | 442 | 482 | 510 | 485 | 475 | 478 | 482 | 480 | 459 | 478 | 550 |
Expenses ExpensesCr | 345 | 365 | 434 | 453 | 700 | 1,020 | 864 | 885 | 845 | 678 | 660 | 558 |
| 478 | 486 | 542 | 549 | 269 | -115 | 65 | 96 | 184 | 353 | 459 | 675 | |
FPM FPM% | 38.4 | 37.6 | 37.2 | 36.3 | 18.5 | -8.3 | 4.6 | 6.5 | 12.2 | 23.7 | 28.8 | 37.9 |
| 1 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | |
Depreciation DepreciationCr | 12 | 13 | 14 | 14 | 17 | 16 | 15 | 15 | 16 | 16 | 16 | 16 |
PBT PBTCr | 467 | 476 | 529 | 535 | 252 | -129 | 51 | 81 | 169 | 338 | 445 | 660 |
| 120 | 122 | 132 | 137 | 66 | -29 | 4 | 21 | 43 | 86 | 105 | 167 | |
| 347 | 353 | 397 | 398 | 186 | -100 | 47 | 60 | 126 | 252 | 340 | 493 | |
Growth YoY PAT Growth YoY% | 98.1 | 63.0 | 33.9 | 14.1 | -46.4 | -128.2 | -88.1 | -84.9 | -32.4 | 353.3 | 619.2 | 719.7 |
NPM NPM% | 27.8 | 27.3 | 27.2 | 26.3 | 12.8 | -7.2 | 3.4 | 4.1 | 8.3 | 16.9 | 21.3 | 27.7 |
| 21.8 | 22.2 | 24.9 | 24.9 | 11.7 | -6.2 | 3.0 | 3.8 | 7.9 | 15.8 | 21.2 | 30.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,247 | 1,292 | 1,457 | 1,512 | 1,453 | 1,380 | 1,407 | 1,463 | 1,508 | 1,490 | 1,597 | 1,783 | |
Growth YoY Revenue Growth YoY% | 53.5 | 42.3 | 36.8 | 29.2 | 16.6 | 6.8 | -3.5 | -3.3 | 3.8 | 8.0 | 13.6 | 21.9 |
Interest Expended Interest ExpendedCr | 424 | 442 | 482 | 510 | 485 | 475 | 478 | 482 | 480 | 459 | 478 | 550 |
Expenses ExpensesCr | 345 | 365 | 434 | 453 | 700 | 1,020 | 864 | 885 | 845 | 678 | 660 | 558 |
| 478 | 486 | 542 | 549 | 269 | -115 | 65 | 96 | 184 | 353 | 459 | 675 | |
FPM FPM% | 38.4 | 37.6 | 37.2 | 36.3 | 18.5 | -8.3 | 4.6 | 6.5 | 12.2 | 23.7 | 28.8 | 37.9 |
| 1 | 3 | 2 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | |
Depreciation DepreciationCr | 12 | 13 | 14 | 14 | 17 | 16 | 15 | 15 | 16 | 16 | 16 | 16 |
PBT PBTCr | 467 | 476 | 529 | 535 | 252 | -129 | 51 | 81 | 169 | 338 | 445 | 660 |
| 120 | 122 | 132 | 137 | 66 | -29 | 4 | 21 | 43 | 86 | 105 | 167 | |
| 347 | 353 | 397 | 398 | 186 | -100 | 47 | 60 | 126 | 252 | 340 | 493 | |
Growth YoY PAT Growth YoY% | 98.1 | 63.0 | 33.9 | 14.1 | -46.4 | -128.2 | -88.1 | -84.9 | -32.4 | 353.3 | 619.2 | 719.7 |
NPM NPM% | 27.8 | 27.3 | 27.2 | 26.3 | 12.8 | -7.2 | 3.4 | 4.1 | 8.3 | 16.9 | 21.3 | 27.7 |
| 21.8 | 22.2 | 24.9 | 24.9 | 11.7 | -6.2 | 3.0 | 3.8 | 7.9 | 15.8 | 21.2 | 30.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,282 | 1,704 | 2,461 | 2,669 | 3,487 | 5,119 | 5,752 | 6,059 | 6,380 |
Growth Revenue Growth% | 32.9 | 44.4 | 8.4 | 30.7 | 46.8 | 12.4 | 5.3 | 11.9 | |
Interest Expended Interest ExpendedCr | 417 | 578 | 929 | 984 | 1,213 | 1,732 | 1,948 | 1,899 | 1,967 |
Expenses ExpensesCr | 361 | 645 | 1,313 | 1,238 | 1,183 | 1,450 | 3,037 | 3,067 | 2,740 |
| 504 | 481 | 219 | 447 | 1,092 | 1,937 | 767 | 1,093 | 1,672 | |
FPM FPM% | 39.3 | 28.2 | 8.9 | 16.7 | 31.3 | 37.8 | 13.3 | 18.0 | 26.2 |
| 1 | 1 | 5 | 81 | 64 | 54 | 4 | 4 | 4 | |
Depreciation DepreciationCr | 8 | 20 | 44 | 47 | 50 | 51 | 62 | 63 | 64 |
PBT PBTCr | 498 | 462 | 180 | 481 | 1,105 | 1,939 | 709 | 1,033 | 1,612 |
| 176 | 126 | 49 | 128 | 279 | 493 | 177 | 256 | 401 | |
PAT PATCr | 322 | 335 | 131 | 353 | 826 | 1,446 | 531 | 778 | 1,211 |
Growth PAT Growth% | 4.3 | -60.8 | 168.7 | 134.0 | 75.0 | -63.3 | 46.3 | 524.3 | |
NPM NPM% | 25.1 | 19.7 | 5.3 | 13.2 | 23.7 | 28.3 | 9.2 | 12.8 | 19.0 |
| 23.4 | 23.2 | 9.0 | 23.3 | 52.0 | 90.9 | 33.3 | 48.6 | 75.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,282 | 1,704 | 2,461 | 2,669 | 3,487 | 5,119 | 5,752 | 6,059 | 6,380 |
Growth Revenue Growth% | 32.9 | 44.4 | 8.4 | 30.7 | 46.8 | 12.4 | 5.3 | 11.9 | |
Interest Expended Interest ExpendedCr | 417 | 578 | 929 | 984 | 1,213 | 1,732 | 1,948 | 1,899 | 1,967 |
Expenses ExpensesCr | 361 | 645 | 1,313 | 1,238 | 1,183 | 1,450 | 3,037 | 3,067 | 2,740 |
| 504 | 481 | 219 | 447 | 1,092 | 1,937 | 767 | 1,093 | 1,672 | |
FPM FPM% | 39.3 | 28.2 | 8.9 | 16.7 | 31.3 | 37.8 | 13.3 | 18.0 | 26.2 |
| 1 | 1 | 5 | 81 | 64 | 54 | 4 | 4 | 4 | |
Depreciation DepreciationCr | 8 | 20 | 44 | 47 | 50 | 51 | 62 | 63 | 64 |
PBT PBTCr | 498 | 462 | 180 | 481 | 1,105 | 1,939 | 709 | 1,033 | 1,612 |
| 176 | 126 | 49 | 128 | 279 | 493 | 177 | 256 | 401 | |
PAT PATCr | 322 | 335 | 131 | 353 | 826 | 1,446 | 531 | 778 | 1,211 |
Growth PAT Growth% | 4.3 | -60.8 | 168.7 | 134.0 | 75.0 | -63.3 | 46.3 | 524.3 | |
NPM NPM% | 25.1 | 19.7 | 5.3 | 13.2 | 23.7 | 28.3 | 9.2 | 12.8 | 19.0 |
| 23.4 | 23.2 | 9.0 | 23.3 | 52.0 | 90.9 | 33.3 | 48.6 | 75.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 144 | 144 | 156 | 156 | 159 | 159 | 160 | 160 |
Reserves ReservesCr | 2,222 | 2,590 | 3,536 | 4,011 | 4,948 | 6,411 | 6,796 | 7,682 |
Borrowings BorrowingsCr | 4,867 | 9,540 | 10,941 | 12,921 | 16,312 | 21,841 | 20,446 | 23,641 |
Other Liabilities Other LiabilitiesCr | 126 | 316 | 427 | 394 | 439 | 435 | 401 | 447 |
Total Liabilities Total LiabilitiesCr | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,846 | 27,802 | 31,930 |
| 27 | 262 | 256 | 256 | 227 | 238 | 231 | 212 | |
Cash Equivalents Cash EquivalentsCr | 616 | 718 | 2,484 | 1,761 | 1,436 | 1,314 | 1,443 | 1,327 |
Other Assets Other AssetsCr | 6,714 | 11,611 | 12,320 | 15,464 | 20,194 | 27,294 | 26,128 | 30,391 |
Total Assets Total AssetsCr | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,846 | 27,802 | 31,930 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 144 | 144 | 156 | 156 | 159 | 159 | 160 | 160 |
Reserves ReservesCr | 2,222 | 2,590 | 3,536 | 4,011 | 4,948 | 6,411 | 6,796 | 7,682 |
Borrowings BorrowingsCr | 4,867 | 9,540 | 10,941 | 12,921 | 16,312 | 21,841 | 20,446 | 23,641 |
Other Liabilities Other LiabilitiesCr | 126 | 316 | 427 | 394 | 439 | 435 | 401 | 447 |
Total Liabilities Total LiabilitiesCr | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,846 | 27,802 | 31,930 |
| 27 | 262 | 256 | 256 | 227 | 238 | 231 | 212 | |
Cash Equivalents Cash EquivalentsCr | 616 | 718 | 2,484 | 1,761 | 1,436 | 1,314 | 1,443 | 1,327 |
Other Assets Other AssetsCr | 6,714 | 11,611 | 12,320 | 15,464 | 20,194 | 27,294 | 26,128 | 30,391 |
Total Assets Total AssetsCr | 7,357 | 12,590 | 15,060 | 17,482 | 21,858 | 28,846 | 27,802 | 31,930 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1,378 | -2,228 | -455 | -2,713 | -3,290 | -4,734 | 1,125 | -2,770 | |
| -7 | -638 | 24 | -33 | -314 | -994 | 708 | -101 | |
| 1,829 | 2,921 | 2,146 | 1,967 | 3,365 | 5,494 | -1,669 | 2,751 | |
Net Cash Flow Net Cash FlowCr | 444 | 54 | 1,715 | -780 | -239 | -234 | 164 | -120 |
Free Cash Flow Free Cash FlowCr | -1,393 | -2,243 | -459 | -2,734 | -3,303 | -4,746 | 1,099 | -2,785 |
CFO To EBITDA CFO To EBITDA% | -273.2 | -463.5 | -207.2 | -607.6 | -301.4 | -244.4 | 146.7 | -253.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -1,378 | -2,228 | -455 | -2,713 | -3,290 | -4,734 | 1,125 | -2,770 | |
| -7 | -638 | 24 | -33 | -314 | -994 | 708 | -101 | |
| 1,829 | 2,921 | 2,146 | 1,967 | 3,365 | 5,494 | -1,669 | 2,751 | |
Net Cash Flow Net Cash FlowCr | 444 | 54 | 1,715 | -780 | -239 | -234 | 164 | -120 |
Free Cash Flow Free Cash FlowCr | -1,393 | -2,243 | -459 | -2,734 | -3,303 | -4,746 | 1,099 | -2,785 |
CFO To EBITDA CFO To EBITDA% | -273.2 | -463.5 | -207.2 | -607.6 | -301.4 | -244.4 | 146.7 | -253.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,193 | 4,872 | 10,431 | 13,234 | 14,297 | 22,946 | 15,214 | 18,508 | 21,868 |
Price To Earnings Price To Earnings | 22.4 | 14.6 | 77.9 | 37.5 | 17.6 | 15.9 | 28.6 | 23.8 | 18.0 |
Price To Sales Price To Sales | 5.6 | 2.9 | 4.2 | 5.0 | 4.1 | 4.4 | 2.6 | 3.0 | 3.4 |
Price To Book Price To Book | 3.0 | 1.8 | 2.8 | 3.2 | 2.9 | 3.5 | 2.2 | 2.4 | 2.8 |
EV To EBITDA EV To EBITDA | 22.7 | 28.5 | 86.1 | 54.6 | 26.7 | 22.4 | 44.6 | 37.4 | 26.7 |
FPM FPM% | 39.3 | 28.2 | 8.9 | 16.7 | 31.3 | 37.8 | 13.3 | 18.0 | 26.2 |
NPM NPM% | 25.1 | 19.7 | 5.3 | 13.2 | 23.7 | 28.3 | 9.2 | 12.8 | 19.0 |
ROCE ROCE% | 12.7 | 8.5 | 7.6 | 8.6 | 10.8 | 12.9 | 9.7 | 9.3 | 9.3 |
ROE ROE% | 13.6 | 12.3 | 3.6 | 8.5 | 16.2 | 22.0 | 7.6 | 9.9 | 9.9 |
ROA ROA% | 4.4 | 2.7 | 0.9 | 2.0 | 3.8 | 5.0 | 1.9 | 2.4 | 2.4 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,193 | 4,872 | 10,431 | 13,234 | 14,297 | 22,946 | 15,214 | 18,508 | 21,868 |
Price To Earnings Price To Earnings | 22.4 | 14.6 | 77.9 | 37.5 | 17.6 | 15.9 | 28.6 | 23.8 | 18.0 |
Price To Sales Price To Sales | 5.6 | 2.9 | 4.2 | 5.0 | 4.1 | 4.4 | 2.6 | 3.0 | 3.4 |
Price To Book Price To Book | 3.0 | 1.8 | 2.8 | 3.2 | 2.9 | 3.5 | 2.2 | 2.4 | 2.8 |
EV To EBITDA EV To EBITDA | 22.7 | 28.5 | 86.1 | 54.6 | 26.7 | 22.4 | 44.6 | 37.4 | 26.7 |
FPM FPM% | 39.3 | 28.2 | 8.9 | 16.7 | 31.3 | 37.8 | 13.3 | 18.0 | 26.2 |
NPM NPM% | 25.1 | 19.7 | 5.3 | 13.2 | 23.7 | 28.3 | 9.2 | 12.8 | 19.0 |
ROCE ROCE% | 12.7 | 8.5 | 7.6 | 8.6 | 10.8 | 12.9 | 9.7 | 9.3 | 9.3 |
ROE ROE% | 13.6 | 12.3 | 3.6 | 8.5 | 16.2 | 22.0 | 7.6 | 9.9 | 9.9 |
ROA ROA% | 4.4 | 2.7 | 0.9 | 2.0 | 3.8 | 5.0 | 1.9 | 2.4 | 2.4 |
Documents — CreditAccess Grameen Ltd
Concall Transcript Summaries — CreditAccess Grameen Ltd