| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 943 | 974 | 1,002 | 1,022 | 995 | 948 | 892 | 828 | 820 | 894 | 995 | 1,098 | |
Growth YoY Revenue Growth YoY% | 37.1 | 39.0 | 29.5 | 13.8 | 5.5 | -2.7 | -11.0 | -19.0 | -17.6 | -5.7 | 11.6 | 32.5 |
Interest Expended Interest ExpendedCr | 347 | 377 | 411 | 434 | 456 | 463 | 458 | 450 | 448 | 462 | 477 | 514 |
Expenses ExpensesCr | 487 | 567 | 682 | 619 | 834 | 881 | 820 | 682 | 672 | 693 | 692 | 725 |
| 109 | 30 | -91 | -30 | -294 | -396 | -386 | -304 | -301 | -260 | -174 | -141 | |
FPM FPM% | 11.6 | 3.1 | -9.1 | -3.0 | -29.6 | -41.8 | -43.2 | -36.8 | -36.7 | -29.1 | -17.5 | -12.9 |
| 79 | 120 | 150 | 115 | 98 | 114 | 145 | 195 | 145 | 269 | 201 | 248 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 188 | 150 | 59 | 85 | -255 | -282 | -241 | -109 | -155 | 9 | 27 | 107 |
| 48 | 38 | 15 | 22 | -65 | -71 | -58 | -28 | -40 | 2 | 4 | 27 | |
| 140 | 112 | 43 | 63 | -190 | -211 | -183 | -81 | -116 | 7 | 24 | 80 | |
Growth YoY PAT Growth YoY% | 143.3 | 199.8 | -57.2 | -51.7 | -235.7 | -288.1 | -522.6 | -229.4 | 39.1 | 103.4 | 112.8 | 198.6 |
NPM NPM% | 14.8 | 11.5 | 4.3 | 6.1 | -19.1 | -22.3 | -20.5 | -9.8 | -14.1 | 0.8 | 2.4 | 7.3 |
| 0.0 | 2.4 | 0.9 | 1.2 | -3.7 | -4.1 | -3.6 | -1.6 | -2.3 | 0.1 | 0.5 | 1.6 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 943 | 974 | 1,002 | 1,022 | 995 | 948 | 892 | 828 | 820 | 894 | 995 | 1,098 | |
Growth YoY Revenue Growth YoY% | 37.1 | 39.0 | 29.5 | 13.8 | 5.5 | -2.7 | -11.0 | -19.0 | -17.6 | -5.7 | 11.6 | 32.5 |
Interest Expended Interest ExpendedCr | 347 | 377 | 411 | 434 | 456 | 463 | 458 | 450 | 448 | 462 | 477 | 514 |
Expenses ExpensesCr | 487 | 567 | 682 | 619 | 834 | 881 | 820 | 682 | 672 | 693 | 692 | 725 |
| 109 | 30 | -91 | -30 | -294 | -396 | -386 | -304 | -301 | -260 | -174 | -141 | |
FPM FPM% | 11.6 | 3.1 | -9.1 | -3.0 | -29.6 | -41.8 | -43.2 | -36.8 | -36.7 | -29.1 | -17.5 | -12.9 |
| 79 | 120 | 150 | 115 | 98 | 114 | 145 | 195 | 145 | 269 | 201 | 248 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 188 | 150 | 59 | 85 | -255 | -282 | -241 | -109 | -155 | 9 | 27 | 107 |
| 48 | 38 | 15 | 22 | -65 | -71 | -58 | -28 | -40 | 2 | 4 | 27 | |
| 140 | 112 | 43 | 63 | -190 | -211 | -183 | -81 | -116 | 7 | 24 | 80 | |
Growth YoY PAT Growth YoY% | 143.3 | 199.8 | -57.2 | -51.7 | -235.7 | -288.1 | -522.6 | -229.4 | 39.1 | 103.4 | 112.8 | 198.6 |
NPM NPM% | 14.8 | 11.5 | 4.3 | 6.1 | -19.1 | -22.3 | -20.5 | -9.8 | -14.1 | 0.8 | 2.4 | 7.3 |
| 0.0 | 2.4 | 0.9 | 1.2 | -3.7 | -4.1 | -3.6 | -1.6 | -2.3 | 0.1 | 0.5 | 1.6 | |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 29 | 597 | 1,032 | 1,413 | 1,641 | 1,940 | 2,854 | 3,819 | 3,858 | 3,537 | 3,807 |
Growth Revenue Growth% | 1,930.8 | 72.8 | 37.0 | 16.1 | 18.2 | 47.1 | 33.8 | 1.0 | -8.3 | 3.9 | |
Interest Expended Interest ExpendedCr | 16 | 315 | 458 | 621 | 720 | 793 | 1,017 | 1,449 | 1,811 | 1,837 | 1,901 |
Expenses ExpensesCr | 31 | 357 | 538 | 646 | 879 | 1,248 | 1,676 | 2,190 | 3,152 | 2,674 | 2,782 |
| -18 | -75 | 35 | 146 | 43 | -101 | 160 | 180 | -1,105 | -974 | -876 | |
FPM FPM% | -61.4 | -12.5 | 3.4 | 10.3 | 2.6 | -5.2 | 5.6 | 4.7 | -28.7 | -27.5 | -23.0 |
| 19 | 102 | 109 | 133 | 127 | 208 | 288 | 442 | 472 | 811 | 864 | |
Depreciation DepreciationCr | 17 | 23 | 29 | 33 | 42 | 51 | 59 | 65 | 0 | ||
PBT PBTCr | 1 | 27 | 127 | 256 | 141 | 74 | 406 | 570 | -693 | -228 | -12 |
| 0 | 0 | 37 | 66 | 36 | 19 | 104 | 145 | -172 | -62 | -7 | |
PAT PATCr | 1 | 27 | 90 | 190 | 105 | 55 | 302 | 426 | -521 | -166 | -5 |
Growth PAT Growth% | 3,451.3 | 234.5 | 110.9 | -44.6 | -48.1 | 452.4 | 40.8 | -222.5 | 68.1 | 99.2 | |
NPM NPM% | 2.6 | 4.5 | 8.8 | 13.5 | 6.4 | 2.8 | 10.6 | 11.1 | -13.5 | -4.7 | -0.1 |
| 2.4 | 4.5 | 2.5 | 1.2 | 6.7 | 9.0 | -10.1 | -3.2 | -0.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 29 | 597 | 1,032 | 1,413 | 1,641 | 1,940 | 2,854 | 3,819 | 3,858 | 3,537 | 3,807 |
Growth Revenue Growth% | 1,930.8 | 72.8 | 37.0 | 16.1 | 18.2 | 47.1 | 33.8 | 1.0 | -8.3 | 3.9 | |
Interest Expended Interest ExpendedCr | 16 | 315 | 458 | 621 | 720 | 793 | 1,017 | 1,449 | 1,811 | 1,837 | 1,901 |
Expenses ExpensesCr | 31 | 357 | 538 | 646 | 879 | 1,248 | 1,676 | 2,190 | 3,152 | 2,674 | 2,782 |
| -18 | -75 | 35 | 146 | 43 | -101 | 160 | 180 | -1,105 | -974 | -876 | |
FPM FPM% | -61.4 | -12.5 | 3.4 | 10.3 | 2.6 | -5.2 | 5.6 | 4.7 | -28.7 | -27.5 | -23.0 |
| 19 | 102 | 109 | 133 | 127 | 208 | 288 | 442 | 472 | 811 | 864 | |
Depreciation DepreciationCr | 17 | 23 | 29 | 33 | 42 | 51 | 59 | 65 | 0 | ||
PBT PBTCr | 1 | 27 | 127 | 256 | 141 | 74 | 406 | 570 | -693 | -228 | -12 |
| 0 | 0 | 37 | 66 | 36 | 19 | 104 | 145 | -172 | -62 | -7 | |
PAT PATCr | 1 | 27 | 90 | 190 | 105 | 55 | 302 | 426 | -521 | -166 | -5 |
Growth PAT Growth% | 3,451.3 | 234.5 | 110.9 | -44.6 | -48.1 | 452.4 | 40.8 | -222.5 | 68.1 | 99.2 | |
NPM NPM% | 2.6 | 4.5 | 8.8 | 13.5 | 6.4 | 2.8 | 10.6 | 11.1 | -13.5 | -4.7 | -0.1 |
| 2.4 | 4.5 | 2.5 | 1.2 | 6.7 | 9.0 | -10.1 | -3.2 | -0.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 428 | 428 | 449 | 449 | 449 | 515 | 515 | 516 |
Reserves ReservesCr | 466 | 656 | 903 | 962 | 1,266 | 1,977 | 1,434 | 1,271 |
Deposits DepositsCr | 4,317 | 7,028 | 8,999 | 12,815 | 14,666 | 19,868 | 23,276 | 25,850 |
Borrowings BorrowingsCr | 1,702 | 1,203 | 1,694 | 2,953 | 3,354 | 3,223 | 1,406 | 2,753 |
Other Liabilities Other LiabilitiesCr | 145 | 154 | 293 | 528 | 489 | 505 | 547 | 479 |
Total Liabilities Total LiabilitiesCr | 7,058 | 9,470 | 12,339 | 17,708 | 20,224 | 26,087 | 27,178 | 30,868 |
| 139 | 159 | 188 | 208 | 300 | 516 | |||
Investments InvestmentsCr | 1,531 | 1,734 | 1,932 | 4,070 | 4,889 | 5,541 | 5,995 | 6,399 |
Advances AdvancesCr | 4,650 | 6,702 | 8,413 | 11,901 | 14,342 | 18,869 | 18,685 | 22,505 |
Cash Equivalents Cash EquivalentsCr | 781 | 903 | 1,819 | 1,512 | 767 | 1,423 | 1,979 | 1,175 |
Other Assets Other AssetsCr | 96 | 131 | 36 | 65 | 38 | 47 | 218 | 273 |
Total Assets Total AssetsCr | 7,058 | 9,470 | 12,339 | 17,708 | 20,224 | 26,087 | 27,178 | 30,868 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 428 | 428 | 449 | 449 | 449 | 515 | 515 | 516 |
Reserves ReservesCr | 466 | 656 | 903 | 962 | 1,266 | 1,977 | 1,434 | 1,271 |
Deposits DepositsCr | 4,317 | 7,028 | 8,999 | 12,815 | 14,666 | 19,868 | 23,276 | 25,850 |
Borrowings BorrowingsCr | 1,702 | 1,203 | 1,694 | 2,953 | 3,354 | 3,223 | 1,406 | 2,753 |
Other Liabilities Other LiabilitiesCr | 145 | 154 | 293 | 528 | 489 | 505 | 547 | 479 |
Total Liabilities Total LiabilitiesCr | 7,058 | 9,470 | 12,339 | 17,708 | 20,224 | 26,087 | 27,178 | 30,868 |
| 139 | 159 | 188 | 208 | 300 | 516 | |||
Investments InvestmentsCr | 1,531 | 1,734 | 1,932 | 4,070 | 4,889 | 5,541 | 5,995 | 6,399 |
Advances AdvancesCr | 4,650 | 6,702 | 8,413 | 11,901 | 14,342 | 18,869 | 18,685 | 22,505 |
Cash Equivalents Cash EquivalentsCr | 781 | 903 | 1,819 | 1,512 | 767 | 1,423 | 1,979 | 1,175 |
Other Assets Other AssetsCr | 96 | 131 | 36 | 65 | 38 | 47 | 218 | 273 |
Total Assets Total AssetsCr | 7,058 | 9,470 | 12,339 | 17,708 | 20,224 | 26,087 | 27,178 | 30,868 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -239 | 1,089 | 1,127 | -585 | -571 | 1,001 | 3,176 | -1,960 | |
| -171 | -635 | -638 | -982 | -573 | -583 | -769 | -192 | |
| 488 | -499 | 653 | 1,259 | 399 | 235 | -1,852 | 1,347 | |
Net Cash Flow Net Cash FlowCr | 78 | -45 | 1,143 | -308 | -745 | 654 | 556 | -805 |
Free Cash Flow Free Cash FlowCr | -277 | 1,036 | 1,078 | -638 | -641 | 930 | 3,024 | -2,242 |
CFO To EBITDA CFO To EBITDA% | -684.5 | 744.6 | 2,639.8 | 579.0 | -357.0 | 557.0 | -287.3 | 201.3 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| -239 | 1,089 | 1,127 | -585 | -571 | 1,001 | 3,176 | -1,960 | |
| -171 | -635 | -638 | -982 | -573 | -583 | -769 | -192 | |
| 488 | -499 | 653 | 1,259 | 399 | 235 | -1,852 | 1,347 | |
Net Cash Flow Net Cash FlowCr | 78 | -45 | 1,143 | -308 | -745 | 654 | 556 | -805 |
Free Cash Flow Free Cash FlowCr | -277 | 1,036 | 1,078 | -638 | -641 | 930 | 3,024 | -2,242 |
CFO To EBITDA CFO To EBITDA% | -684.5 | 744.6 | 2,639.8 | 579.0 | -357.0 | 557.0 | -287.3 | 201.3 |
| Financial Year | 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 | 2,790 | 1,264 | 1,026 | 2,077 | |||||||
Price To Earnings Price To Earnings | 6.5 | ||||||||||
Price To Sales Price To Sales | 0.7 | 0.3 | 0.3 | 0.6 | |||||||
Price To Book Price To Book | 1.1 | 0.7 | 0.6 | 1.2 | |||||||
EV To EBITDA EV To EBITDA | 25.5 | -0.6 | -2.7 | -33.6 | |||||||
FPM FPM% | -61.5 | -12.5 | 3.4 | 10.3 | 2.6 | -5.2 | 5.6 | 4.7 | -28.7 | -27.5 | -23.0 |
NPM NPM% | 2.6 | 4.5 | 8.8 | 13.5 | 6.4 | 2.8 | 10.6 | 11.1 | -13.5 | -4.7 | -0.1 |
ROCE ROCE% | 8.5 | 9.4 | 7.2 | 5.0 | 7.2 | 7.9 | 4.2 | 5.3 | 5.3 | ||
ROE ROE% | 10.1 | 17.6 | 7.8 | 3.9 | 17.6 | 17.1 | -26.8 | -9.3 | -9.3 | ||
ROA ROA% | 1.3 | 2.0 | 0.8 | 0.3 | 1.5 | 1.6 | -1.9 | -0.5 | -0.5 | ||
| Financial Year | 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 | 2,790 | 1,264 | 1,026 | 2,077 | |||||||
Price To Earnings Price To Earnings | 6.5 | ||||||||||
Price To Sales Price To Sales | 0.7 | 0.3 | 0.3 | 0.6 | |||||||
Price To Book Price To Book | 1.1 | 0.7 | 0.6 | 1.2 | |||||||
EV To EBITDA EV To EBITDA | 25.5 | -0.6 | -2.7 | -33.6 | |||||||
FPM FPM% | -61.5 | -12.5 | 3.4 | 10.3 | 2.6 | -5.2 | 5.6 | 4.7 | -28.7 | -27.5 | -23.0 |
NPM NPM% | 2.6 | 4.5 | 8.8 | 13.5 | 6.4 | 2.8 | 10.6 | 11.1 | -13.5 | -4.7 | -0.1 |
ROCE ROCE% | 8.5 | 9.4 | 7.2 | 5.0 | 7.2 | 7.9 | 4.2 | 5.3 | 5.3 | ||
ROE ROE% | 10.1 | 17.6 | 7.8 | 3.9 | 17.6 | 17.1 | -26.8 | -9.3 | -9.3 | ||
ROA ROA% | 1.3 | 2.0 | 0.8 | 0.3 | 1.5 | 1.6 | -1.9 | -0.5 | -0.5 | ||
Documents — ESAF Small Finance Bank Ltd
Concall Transcript Summaries — ESAF Small Finance Bank Ltd