| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,791 | 6,085 | 6,339 | 6,728 | 7,006 | 7,265 | 7,108 | 7,151 | 7,216 | 7,360 | 7,947 | 7,862 | |
Growth YoY Revenue Growth YoY% | 36.0 | 29.5 | 26.5 | 25.8 | 21.0 | 19.4 | 12.1 | 6.3 | 3.0 | 1.3 | 11.8 | 9.9 |
Interest Expended Interest ExpendedCr | 3,544 | 3,760 | 3,936 | 4,212 | 4,393 | 4,570 | 4,456 | 4,540 | 4,429 | 4,401 | 4,402 | 4,538 |
Expenses ExpensesCr | 1,661 | 1,814 | 1,917 | 2,048 | 2,149 | 2,349 | 2,265 | 2,506 | 2,519 | 2,595 | 3,017 | 2,665 |
| 586 | 511 | 486 | 468 | 463 | 346 | 386 | 105 | 267 | 365 | 528 | 659 | |
FPM FPM% | 10.1 | 8.4 | 7.7 | 7.0 | 6.6 | 4.8 | 5.4 | 1.5 | 3.7 | 5.0 | 6.6 | 8.4 |
| 757 | 908 | 810 | 936 | 1,010 | 931 | 1,047 | 1,164 | 1,105 | 1,143 | 1,186 | 1,082 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1,343 | 1,420 | 1,296 | 1,404 | 1,473 | 1,277 | 1,434 | 1,270 | 1,373 | 1,507 | 1,714 | 1,741 |
| 343 | 357 | 324 | 364 | 369 | 328 | 325 | 323 | 353 | 384 | 320 | 443 | |
| 1,000 | 1,063 | 972 | 1,040 | 1,104 | 949 | 1,108 | 947 | 1,019 | 1,124 | 1,393 | 1,298 | |
Growth YoY PAT Growth YoY% | 35.0 | 24.8 | 3.5 | 16.6 | 10.4 | -10.8 | 14.0 | -9.0 | -7.7 | 18.5 | 25.7 | 37.1 |
NPM NPM% | 17.3 | 17.5 | 15.3 | 15.5 | 15.8 | 13.1 | 15.6 | 13.2 | 14.1 | 15.3 | 17.5 | 16.5 |
| 4.3 | 4.3 | 4.0 | 4.2 | 4.5 | 3.9 | 4.4 | 3.7 | 4.0 | 4.5 | 5.4 | 5.1 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,791 | 6,085 | 6,339 | 6,728 | 7,006 | 7,265 | 7,108 | 7,151 | 7,216 | 7,360 | 7,947 | 7,862 | |
Growth YoY Revenue Growth YoY% | 36.0 | 29.5 | 26.5 | 25.8 | 21.0 | 19.4 | 12.1 | 6.3 | 3.0 | 1.3 | 11.8 | 9.9 |
Interest Expended Interest ExpendedCr | 3,544 | 3,760 | 3,936 | 4,212 | 4,393 | 4,570 | 4,456 | 4,540 | 4,429 | 4,401 | 4,402 | 4,538 |
Expenses ExpensesCr | 1,661 | 1,814 | 1,917 | 2,048 | 2,149 | 2,349 | 2,265 | 2,506 | 2,519 | 2,595 | 3,017 | 2,665 |
| 586 | 511 | 486 | 468 | 463 | 346 | 386 | 105 | 267 | 365 | 528 | 659 | |
FPM FPM% | 10.1 | 8.4 | 7.7 | 7.0 | 6.6 | 4.8 | 5.4 | 1.5 | 3.7 | 5.0 | 6.6 | 8.4 |
| 757 | 908 | 810 | 936 | 1,010 | 931 | 1,047 | 1,164 | 1,105 | 1,143 | 1,186 | 1,082 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 1,343 | 1,420 | 1,296 | 1,404 | 1,473 | 1,277 | 1,434 | 1,270 | 1,373 | 1,507 | 1,714 | 1,741 |
| 343 | 357 | 324 | 364 | 369 | 328 | 325 | 323 | 353 | 384 | 320 | 443 | |
| 1,000 | 1,063 | 972 | 1,040 | 1,104 | 949 | 1,108 | 947 | 1,019 | 1,124 | 1,393 | 1,298 | |
Growth YoY PAT Growth YoY% | 35.0 | 24.8 | 3.5 | 16.6 | 10.4 | -10.8 | 14.0 | -9.0 | -7.7 | 18.5 | 25.7 | 37.1 |
NPM NPM% | 17.3 | 17.5 | 15.3 | 15.5 | 15.8 | 13.1 | 15.6 | 13.2 | 14.1 | 15.3 | 17.5 | 16.5 |
| 4.3 | 4.3 | 4.0 | 4.2 | 4.5 | 3.9 | 4.4 | 3.7 | 4.0 | 4.5 | 5.4 | 5.1 | |
| 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 | 7,823 | 8,783 | 9,915 | 11,635 | 13,590 | 14,314 | 14,382 | 17,812 | 23,565 | 28,106 | 29,674 | 30,385 |
Growth Revenue Growth% | 4.5 | 12.3 | 12.9 | 17.4 | 16.8 | 5.3 | 0.5 | 23.9 | 32.3 | 19.3 | 5.6 | 6.5 |
Interest Expended Interest ExpendedCr | 5,259 | 5,653 | 6,226 | 7,316 | 8,678 | 8,435 | 7,959 | 9,975 | 14,495 | 17,631 | 17,772 | 17,770 |
Expenses ExpensesCr | 2,503 | 2,749 | 3,331 | 3,572 | 4,608 | 5,527 | 5,758 | 5,828 | 6,792 | 8,523 | 10,332 | 10,796 |
| 60 | 382 | 358 | 747 | 304 | 352 | 664 | 2,009 | 2,278 | 1,952 | 1,571 | 1,819 | |
FPM FPM% | 0.8 | 4.4 | 3.6 | 6.4 | 2.2 | 2.5 | 4.6 | 11.3 | 9.7 | 6.9 | 5.3 | 6.0 |
| 787 | 1,084 | 1,160 | 1,335 | 1,882 | 1,972 | 2,121 | 2,436 | 3,216 | 3,924 | 4,598 | 4,515 | |
Depreciation DepreciationCr | 108 | 124 | 125 | 122 | 126 | 115 | 139 | 182 | 234 | 288 | 306 | 0 |
PBT PBTCr | 739 | 1,342 | 1,393 | 1,960 | 2,060 | 2,209 | 2,646 | 4,263 | 5,261 | 5,588 | 5,863 | 6,335 |
| 251 | 489 | 484 | 678 | 507 | 561 | 681 | 1,087 | 1,333 | 1,386 | 1,380 | 1,500 | |
PAT PATCr | 486 | 867 | 935 | 1,318 | 1,590 | 1,680 | 1,996 | 3,210 | 3,964 | 4,234 | 4,491 | 4,834 |
Growth PAT Growth% | -54.0 | 78.2 | 7.9 | 40.9 | 20.7 | 5.6 | 18.9 | 60.8 | 23.5 | 6.8 | 6.1 | 17.7 |
NPM NPM% | 6.2 | 9.9 | 9.4 | 11.3 | 11.7 | 11.7 | 13.9 | 18.0 | 16.8 | 15.1 | 15.1 | 15.9 |
| 2.8 | 5.0 | 4.9 | 6.7 | 7.9 | 8.3 | 9.5 | 15.0 | 16.8 | 17.0 | 17.7 | 19.0 |
| 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 | 7,823 | 8,783 | 9,915 | 11,635 | 13,590 | 14,314 | 14,382 | 17,812 | 23,565 | 28,106 | 29,674 | 30,385 |
Growth Revenue Growth% | 4.5 | 12.3 | 12.9 | 17.4 | 16.8 | 5.3 | 0.5 | 23.9 | 32.3 | 19.3 | 5.6 | 6.5 |
Interest Expended Interest ExpendedCr | 5,259 | 5,653 | 6,226 | 7,316 | 8,678 | 8,435 | 7,959 | 9,975 | 14,495 | 17,631 | 17,772 | 17,770 |
Expenses ExpensesCr | 2,503 | 2,749 | 3,331 | 3,572 | 4,608 | 5,527 | 5,758 | 5,828 | 6,792 | 8,523 | 10,332 | 10,796 |
| 60 | 382 | 358 | 747 | 304 | 352 | 664 | 2,009 | 2,278 | 1,952 | 1,571 | 1,819 | |
FPM FPM% | 0.8 | 4.4 | 3.6 | 6.4 | 2.2 | 2.5 | 4.6 | 11.3 | 9.7 | 6.9 | 5.3 | 6.0 |
| 787 | 1,084 | 1,160 | 1,335 | 1,882 | 1,972 | 2,121 | 2,436 | 3,216 | 3,924 | 4,598 | 4,515 | |
Depreciation DepreciationCr | 108 | 124 | 125 | 122 | 126 | 115 | 139 | 182 | 234 | 288 | 306 | 0 |
PBT PBTCr | 739 | 1,342 | 1,393 | 1,960 | 2,060 | 2,209 | 2,646 | 4,263 | 5,261 | 5,588 | 5,863 | 6,335 |
| 251 | 489 | 484 | 678 | 507 | 561 | 681 | 1,087 | 1,333 | 1,386 | 1,380 | 1,500 | |
PAT PATCr | 486 | 867 | 935 | 1,318 | 1,590 | 1,680 | 1,996 | 3,210 | 3,964 | 4,234 | 4,491 | 4,834 |
Growth PAT Growth% | -54.0 | 78.2 | 7.9 | 40.9 | 20.7 | 5.6 | 18.9 | 60.8 | 23.5 | 6.8 | 6.1 | 17.7 |
NPM NPM% | 6.2 | 9.9 | 9.4 | 11.3 | 11.7 | 11.7 | 13.9 | 18.0 | 16.8 | 15.1 | 15.1 | 15.9 |
| 2.8 | 5.0 | 4.9 | 6.7 | 7.9 | 8.3 | 9.5 | 15.0 | 16.8 | 17.0 | 17.7 | 19.0 |
| 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 | 344 | 345 | 394 | 397 | 399 | 399 | 421 | 423 | 487 | 491 | 493 |
Reserves ReservesCr | 7,720 | 8,607 | 11,880 | 13,101 | 14,424 | 16,105 | 18,835 | 21,699 | 29,618 | 34,047 | 38,001 |
Deposits DepositsCr | 79,171 | 97,662 | 1,11,970 | 1,34,879 | 1,52,252 | 1,72,186 | 1,81,678 | 2,12,989 | 2,52,455 | 2,83,484 | 3,13,491 |
Borrowings BorrowingsCr | 2,298 | 6,345 | 12,329 | 8,706 | 12,528 | 12,271 | 19,587 | 25,862 | 25,160 | 32,596 | 33,193 |
Other Liabilities Other LiabilitiesCr | 2,021 | 2,527 | 2,641 | 3,469 | 3,751 | 4,006 | 5,721 | 7,031 | 10,119 | 9,534 | 16,903 |
Total Liabilities Total LiabilitiesCr | 91,554 | 1,15,486 | 1,39,214 | 1,60,552 | 1,83,353 | 2,04,967 | 2,26,241 | 2,68,004 | 3,17,839 | 3,60,152 | 4,02,081 |
| 480 | 505 | 517 | 672 | 972 | 1,063 | 1,528 | 1,528 | ||||
Investments InvestmentsCr | 21,982 | 27,912 | 30,595 | 31,676 | 35,715 | 36,732 | 39,065 | 48,702 | 61,043 | 66,058 | 76,471 |
Advances AdvancesCr | 63,567 | 79,538 | 98,888 | 1,18,343 | 1,34,376 | 1,47,896 | 1,65,206 | 2,00,407 | 2,36,522 | 2,60,970 | 2,97,184 |
Cash Equivalents Cash EquivalentsCr | 5,423 | 7,455 | 9,195 | 10,053 | 12,757 | 19,816 | 21,136 | 17,804 | 19,194 | 31,597 | 26,897 |
Other Assets Other AssetsCr | 582 | 581 | 536 | 0 | 0 | 6 | 162 | 120 | 17 | 0 | 0 |
Total Assets Total AssetsCr | 91,554 | 1,15,486 | 1,39,214 | 1,60,552 | 1,83,353 | 2,04,967 | 2,26,241 | 2,68,004 | 3,17,839 | 3,60,152 | 4,02,081 |
| 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 | 344 | 345 | 394 | 397 | 399 | 399 | 421 | 423 | 487 | 491 | 493 |
Reserves ReservesCr | 7,720 | 8,607 | 11,880 | 13,101 | 14,424 | 16,105 | 18,835 | 21,699 | 29,618 | 34,047 | 38,001 |
Deposits DepositsCr | 79,171 | 97,662 | 1,11,970 | 1,34,879 | 1,52,252 | 1,72,186 | 1,81,678 | 2,12,989 | 2,52,455 | 2,83,484 | 3,13,491 |
Borrowings BorrowingsCr | 2,298 | 6,345 | 12,329 | 8,706 | 12,528 | 12,271 | 19,587 | 25,862 | 25,160 | 32,596 | 33,193 |
Other Liabilities Other LiabilitiesCr | 2,021 | 2,527 | 2,641 | 3,469 | 3,751 | 4,006 | 5,721 | 7,031 | 10,119 | 9,534 | 16,903 |
Total Liabilities Total LiabilitiesCr | 91,554 | 1,15,486 | 1,39,214 | 1,60,552 | 1,83,353 | 2,04,967 | 2,26,241 | 2,68,004 | 3,17,839 | 3,60,152 | 4,02,081 |
| 480 | 505 | 517 | 672 | 972 | 1,063 | 1,528 | 1,528 | ||||
Investments InvestmentsCr | 21,982 | 27,912 | 30,595 | 31,676 | 35,715 | 36,732 | 39,065 | 48,702 | 61,043 | 66,058 | 76,471 |
Advances AdvancesCr | 63,567 | 79,538 | 98,888 | 1,18,343 | 1,34,376 | 1,47,896 | 1,65,206 | 2,00,407 | 2,36,522 | 2,60,970 | 2,97,184 |
Cash Equivalents Cash EquivalentsCr | 5,423 | 7,455 | 9,195 | 10,053 | 12,757 | 19,816 | 21,136 | 17,804 | 19,194 | 31,597 | 26,897 |
Other Assets Other AssetsCr | 582 | 581 | 536 | 0 | 0 | 6 | 162 | 120 | 17 | 0 | 0 |
Total Assets Total AssetsCr | 91,554 | 1,15,486 | 1,39,214 | 1,60,552 | 1,83,353 | 2,04,967 | 2,26,241 | 2,68,004 | 3,17,839 | 3,60,152 | 4,02,081 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,557 | 3,431 | -5,051 | 7,873 | 3,731 | 11,179 | -7,774 | 489 | 6,431 | 8,801 | 4,349 | |
| 2,495 | -2,384 | -1,579 | -3,380 | -4,693 | -3,915 | 908 | -9,844 | -8,908 | -3,794 | -11,109 | |
| -299 | 985 | 8,371 | -3,637 | 3,661 | -208 | 8,193 | 6,038 | 3,871 | 7,401 | 2,069 | |
Net Cash Flow Net Cash FlowCr | 639 | 2,032 | 1,741 | 858 | 2,704 | 7,058 | 1,320 | -3,332 | 1,390 | 12,403 | -4,700 |
Free Cash Flow Free Cash FlowCr | -1,717 | 3,338 | -5,145 | 7,750 | 3,585 | 11,053 | -8,062 | 8 | 6,114 | 8,050 | 4,063 |
CFO To EBITDA CFO To EBITDA% | -2,588.9 | 897.8 | -1,412.0 | 1,053.7 | 1,227.6 | 3,177.4 | -1,170.3 | 24.4 | 282.3 | 450.8 | 276.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,557 | 3,431 | -5,051 | 7,873 | 3,731 | 11,179 | -7,774 | 489 | 6,431 | 8,801 | 4,349 | |
| 2,495 | -2,384 | -1,579 | -3,380 | -4,693 | -3,915 | 908 | -9,844 | -8,908 | -3,794 | -11,109 | |
| -299 | 985 | 8,371 | -3,637 | 3,661 | -208 | 8,193 | 6,038 | 3,871 | 7,401 | 2,069 | |
Net Cash Flow Net Cash FlowCr | 639 | 2,032 | 1,741 | 858 | 2,704 | 7,058 | 1,320 | -3,332 | 1,390 | 12,403 | -4,700 |
Free Cash Flow Free Cash FlowCr | -1,717 | 3,338 | -5,145 | 7,750 | 3,585 | 11,053 | -8,062 | 8 | 6,114 | 8,050 | 4,063 |
CFO To EBITDA CFO To EBITDA% | -2,588.9 | 897.8 | -1,412.0 | 1,053.7 | 1,227.6 | 3,177.4 | -1,170.3 | 24.4 | 282.3 | 450.8 | 276.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 7,924 | 15,749 | 17,621 | 19,136 | 8,180 | 15,121 | 20,468 | 27,987 | 36,567 | 47,336 | 63,911 | 80,854 |
Price To Earnings Price To Earnings | 16.3 | 18.2 | 18.9 | 14.5 | 5.2 | 9.1 | 10.4 | 8.8 | 9.4 | 11.4 | 14.7 | 17.2 |
Price To Sales Price To Sales | 1.0 | 1.8 | 1.8 | 1.6 | 0.6 | 1.1 | 1.4 | 1.6 | 1.6 | 1.7 | 2.1 | 2.7 |
Price To Book Price To Book | 1.0 | 1.8 | 1.4 | 1.4 | 0.6 | 0.9 | 1.1 | 1.3 | 1.2 | 1.4 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 79.8 | 38.3 | 58.0 | 23.8 | 26.2 | 21.5 | 28.5 | 17.9 | 18.7 | 24.8 | 44.7 | 220.9 |
FPM FPM% | 0.8 | 4.3 | 3.6 | 6.4 | 2.2 | 2.5 | 4.6 | 11.3 | 9.7 | 7.0 | 5.3 | 6.0 |
NPM NPM% | 6.2 | 9.9 | 9.4 | 11.3 | 11.7 | 11.7 | 13.9 | 18.0 | 16.8 | 15.1 | 15.1 | 15.9 |
ROCE ROCE% | 6.7 | 6.2 | 5.6 | 5.9 | 6.0 | 5.3 | 4.8 | 5.5 | 6.4 | 6.6 | 6.1 | 6.1 |
ROE ROE% | 6.0 | 9.7 | 7.6 | 9.8 | 10.7 | 10.2 | 10.4 | 14.5 | 13.2 | 12.3 | 11.7 | 11.7 |
ROA ROA% | 0.5 | 0.8 | 0.7 | 0.8 | 0.9 | 0.8 | 0.9 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 |
| 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 | 7,924 | 15,749 | 17,621 | 19,136 | 8,180 | 15,121 | 20,468 | 27,987 | 36,567 | 47,336 | 63,911 | 80,854 |
Price To Earnings Price To Earnings | 16.3 | 18.2 | 18.9 | 14.5 | 5.2 | 9.1 | 10.4 | 8.8 | 9.4 | 11.4 | 14.7 | 17.2 |
Price To Sales Price To Sales | 1.0 | 1.8 | 1.8 | 1.6 | 0.6 | 1.1 | 1.4 | 1.6 | 1.6 | 1.7 | 2.1 | 2.7 |
Price To Book Price To Book | 1.0 | 1.8 | 1.4 | 1.4 | 0.6 | 0.9 | 1.1 | 1.3 | 1.2 | 1.4 | 1.7 | 2.1 |
EV To EBITDA EV To EBITDA | 79.8 | 38.3 | 58.0 | 23.8 | 26.2 | 21.5 | 28.5 | 17.9 | 18.7 | 24.8 | 44.7 | 220.9 |
FPM FPM% | 0.8 | 4.3 | 3.6 | 6.4 | 2.2 | 2.5 | 4.6 | 11.3 | 9.7 | 7.0 | 5.3 | 6.0 |
NPM NPM% | 6.2 | 9.9 | 9.4 | 11.3 | 11.7 | 11.7 | 13.9 | 18.0 | 16.8 | 15.1 | 15.1 | 15.9 |
ROCE ROCE% | 6.7 | 6.2 | 5.6 | 5.9 | 6.0 | 5.3 | 4.8 | 5.5 | 6.4 | 6.6 | 6.1 | 6.1 |
ROE ROE% | 6.0 | 9.7 | 7.6 | 9.8 | 10.7 | 10.2 | 10.4 | 14.5 | 13.2 | 12.3 | 11.7 | 11.7 |
ROA ROA% | 0.5 | 0.8 | 0.7 | 0.8 | 0.9 | 0.8 | 0.9 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 |
Documents — Federal Bank Ltd
Concall Transcript Summaries — Federal Bank Ltd