| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 395 | 413 | 408 | 477 | 513 | 530 | 536 | 517 | 535 | 555 | 616 | 670 | |
Growth YoY Revenue Growth YoY% | 38.7 | 33.9 | 20.6 | 32.1 | 29.9 | 28.2 | 31.6 | 8.2 | 4.4 | 4.8 | 15.0 | 29.7 |
Interest Expended Interest ExpendedCr | 167 | 176 | 173 | 202 | 214 | 221 | 216 | 218 | 214 | 208 | 239 | 273 |
Expenses ExpensesCr | 144 | 156 | 154 | 184 | 207 | 273 | 210 | 187 | 202 | 215 | 228 | 230 |
| 84 | 82 | 80 | 91 | 92 | 36 | 111 | 112 | 120 | 132 | 149 | 167 | |
FPM FPM% | 21.2 | 19.7 | 19.7 | 19.1 | 17.9 | 6.7 | 20.6 | 21.7 | 22.4 | 23.7 | 24.1 | 25.0 |
| 3 | 16 | 20 | 14 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 9 | 10 | 9 | 11 | 12 | 13 | 13 | 12 | 13 | 14 | 15 | 14 |
PBT PBTCr | 77 | 88 | 91 | 94 | 86 | 25 | 99 | 100 | 107 | 118 | 135 | 153 |
| 20 | 22 | 23 | 23 | 22 | 6 | 27 | 25 | 27 | 30 | 34 | 39 | |
| 58 | 65 | 68 | 70 | 65 | 19 | 72 | 75 | 80 | 88 | 101 | 114 | |
Growth YoY PAT Growth YoY% | 25.1 | 27.8 | 73.3 | 30.4 | 11.8 | -71.3 | 5.9 | 6.8 | 24.2 | 368.6 | 40.3 | 52.5 |
NPM NPM% | 14.6 | 15.8 | 16.6 | 14.7 | 12.6 | 3.5 | 13.4 | 14.5 | 15.0 | 15.8 | 16.3 | 17.1 |
| 1.8 | 1.9 | 1.8 | 1.9 | 1.7 | 0.5 | 1.9 | 2.0 | 2.1 | 2.4 | 2.7 | 3.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 395 | 413 | 408 | 477 | 513 | 530 | 536 | 517 | 535 | 555 | 616 | 670 | |
Growth YoY Revenue Growth YoY% | 38.7 | 33.9 | 20.6 | 32.1 | 29.9 | 28.2 | 31.6 | 8.2 | 4.4 | 4.8 | 15.0 | 29.7 |
Interest Expended Interest ExpendedCr | 167 | 176 | 173 | 202 | 214 | 221 | 216 | 218 | 214 | 208 | 239 | 273 |
Expenses ExpensesCr | 144 | 156 | 154 | 184 | 207 | 273 | 210 | 187 | 202 | 215 | 228 | 230 |
| 84 | 82 | 80 | 91 | 92 | 36 | 111 | 112 | 120 | 132 | 149 | 167 | |
FPM FPM% | 21.2 | 19.7 | 19.7 | 19.1 | 17.9 | 6.7 | 20.6 | 21.7 | 22.4 | 23.7 | 24.1 | 25.0 |
| 3 | 16 | 20 | 14 | 6 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 9 | 10 | 9 | 11 | 12 | 13 | 13 | 12 | 13 | 14 | 15 | 14 |
PBT PBTCr | 77 | 88 | 91 | 94 | 86 | 25 | 99 | 100 | 107 | 118 | 135 | 153 |
| 20 | 22 | 23 | 23 | 22 | 6 | 27 | 25 | 27 | 30 | 34 | 39 | |
| 58 | 65 | 68 | 70 | 65 | 19 | 72 | 75 | 80 | 88 | 101 | 114 | |
Growth YoY PAT Growth YoY% | 25.1 | 27.8 | 73.3 | 30.4 | 11.8 | -71.3 | 5.9 | 6.8 | 24.2 | 368.6 | 40.3 | 52.5 |
NPM NPM% | 14.6 | 15.8 | 16.6 | 14.7 | 12.6 | 3.5 | 13.4 | 14.5 | 15.0 | 15.8 | 16.3 | 17.1 |
| 1.8 | 1.9 | 1.8 | 1.9 | 1.7 | 0.5 | 1.9 | 2.0 | 2.1 | 2.4 | 2.7 | 3.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 88 | 253 | 454 | 692 | 869 | 1,179 | 1,577 | 2,062 | 2,224 | 2,377 |
Growth Revenue Growth% | 135.4 | 79.2 | 52.5 | 25.7 | 35.6 | 33.8 | 30.7 | 7.8 | 13.4 | ||
Interest Expended Interest ExpendedCr | 10 | 21 | 114 | 201 | 313 | 348 | 472 | 680 | 854 | 879 | 934 |
Expenses ExpensesCr | 33 | 45 | 83 | 190 | 280 | 360 | 442 | 578 | 873 | 832 | 875 |
| -5 | 22 | 56 | 63 | 98 | 162 | 264 | 320 | 335 | 512 | 568 | |
FPM FPM% | -14.2 | 24.5 | 22.2 | 13.9 | 14.2 | 18.6 | 22.4 | 20.3 | 16.2 | 23.0 | 23.9 |
| 0 | 0 | 2 | 12 | 6 | 14 | 36 | 46 | 18 | 3 | 3 | |
Depreciation DepreciationCr | 2 | 4 | 8 | 19 | 27 | 37 | 42 | 37 | 49 | 54 | 56 |
PBT PBTCr | -7 | 18 | 51 | 56 | 77 | 139 | 243 | 328 | 304 | 461 | 514 |
| 0 | 4 | 15 | 17 | 15 | 36 | 63 | 83 | 79 | 117 | 131 | |
PAT PATCr | -7 | 14 | 36 | 39 | 62 | 103 | 180 | 245 | 225 | 344 | 383 |
Growth PAT Growth% | 291.4 | 8.3 | 57.6 | 67.7 | 74.1 | 35.9 | -8.0 | 52.6 | 66.5 | ||
NPM NPM% | -19.6 | 16.0 | 14.3 | 8.6 | 8.9 | 11.9 | 15.3 | 15.5 | 10.9 | 15.4 | 16.1 |
| -1.1 | 0.7 | 1.8 | 1.6 | 2.2 | 3.3 | 5.6 | 7.2 | 6.1 | 9.2 | 10.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 38 | 88 | 253 | 454 | 692 | 869 | 1,179 | 1,577 | 2,062 | 2,224 | 2,377 |
Growth Revenue Growth% | 135.4 | 79.2 | 52.5 | 25.7 | 35.6 | 33.8 | 30.7 | 7.8 | 13.4 | ||
Interest Expended Interest ExpendedCr | 10 | 21 | 114 | 201 | 313 | 348 | 472 | 680 | 854 | 879 | 934 |
Expenses ExpensesCr | 33 | 45 | 83 | 190 | 280 | 360 | 442 | 578 | 873 | 832 | 875 |
| -5 | 22 | 56 | 63 | 98 | 162 | 264 | 320 | 335 | 512 | 568 | |
FPM FPM% | -14.2 | 24.5 | 22.2 | 13.9 | 14.2 | 18.6 | 22.4 | 20.3 | 16.2 | 23.0 | 23.9 |
| 0 | 0 | 2 | 12 | 6 | 14 | 36 | 46 | 18 | 3 | 3 | |
Depreciation DepreciationCr | 2 | 4 | 8 | 19 | 27 | 37 | 42 | 37 | 49 | 54 | 56 |
PBT PBTCr | -7 | 18 | 51 | 56 | 77 | 139 | 243 | 328 | 304 | 461 | 514 |
| 0 | 4 | 15 | 17 | 15 | 36 | 63 | 83 | 79 | 117 | 131 | |
PAT PATCr | -7 | 14 | 36 | 39 | 62 | 103 | 180 | 245 | 225 | 344 | 383 |
Growth PAT Growth% | 291.4 | 8.3 | 57.6 | 67.7 | 74.1 | 35.9 | -8.0 | 52.6 | 66.5 | ||
NPM NPM% | -19.6 | 16.0 | 14.3 | 8.6 | 8.9 | 11.9 | 15.3 | 15.5 | 10.9 | 15.4 | 16.1 |
| -1.1 | 0.7 | 1.8 | 1.6 | 2.2 | 3.3 | 5.6 | 7.2 | 6.1 | 9.2 | 10.2 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 190 | 190 | 230 | 273 | 290 | 322 | 322 | 369 | 373 | 374 |
Reserves ReservesCr | -4 | 2 | 229 | 417 | 544 | 832 | 1,034 | 1,891 | 2,175 | 2,552 |
Borrowings BorrowingsCr | 160 | 280 | 1,600 | 3,218 | 4,328 | 5,017 | 7,136 | 8,215 | 10,269 | 13,484 |
Other Liabilities Other LiabilitiesCr | 11 | 21 | 92 | 178 | 304 | 385 | 579 | 662 | 434 | 465 |
Total Liabilities Total LiabilitiesCr | 357 | 493 | 2,151 | 4,086 | 5,466 | 6,556 | 9,071 | 11,138 | 13,250 | 16,875 |
| 133 | 154 | 146 | 146 | 189 | 220 | |||||
Cash Equivalents Cash EquivalentsCr | 8 | 10 | 34 | 217 | 681 | 143 | 95 | 186 | 835 | 1,391 |
Other Assets Other AssetsCr | 349 | 483 | 2,117 | 3,869 | 4,652 | 6,259 | 8,831 | 10,807 | 12,226 | 15,264 |
Total Assets Total AssetsCr | 357 | 493 | 2,151 | 4,086 | 5,466 | 6,556 | 9,071 | 11,138 | 13,250 | 16,875 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 190 | 190 | 230 | 273 | 290 | 322 | 322 | 369 | 373 | 374 |
Reserves ReservesCr | -4 | 2 | 229 | 417 | 544 | 832 | 1,034 | 1,891 | 2,175 | 2,552 |
Borrowings BorrowingsCr | 160 | 280 | 1,600 | 3,218 | 4,328 | 5,017 | 7,136 | 8,215 | 10,269 | 13,484 |
Other Liabilities Other LiabilitiesCr | 11 | 21 | 92 | 178 | 304 | 385 | 579 | 662 | 434 | 465 |
Total Liabilities Total LiabilitiesCr | 357 | 493 | 2,151 | 4,086 | 5,466 | 6,556 | 9,071 | 11,138 | 13,250 | 16,875 |
| 133 | 154 | 146 | 146 | 189 | 220 | |||||
Cash Equivalents Cash EquivalentsCr | 8 | 10 | 34 | 217 | 681 | 143 | 95 | 186 | 835 | 1,391 |
Other Assets Other AssetsCr | 349 | 483 | 2,117 | 3,869 | 4,652 | 6,259 | 8,831 | 10,807 | 12,226 | 15,264 |
Total Assets Total AssetsCr | 357 | 493 | 2,151 | 4,086 | 5,466 | 6,556 | 9,071 | 11,138 | 13,250 | 16,875 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -313 | -92 | -445 | -1,397 | -371 | -578 | -1,474 | -776 | -978 | -1,664 | |
| 11 | -5 | -55 | -69 | -71 | -417 | -130 | -100 | 329 | -31 | |
| 304 | 99 | 495 | 1,599 | 825 | 535 | 1,632 | 967 | 1,187 | 2,310 | |
Net Cash Flow Net Cash FlowCr | 2 | 2 | -5 | 133 | 384 | -460 | 28 | 92 | 539 | 615 |
Free Cash Flow Free Cash FlowCr | -324 | -97 | -445 | -1,397 | -371 | -580 | -1,476 | -787 | -995 | -1,692 |
CFO To EBITDA CFO To EBITDA% | 5,892.9 | -424.3 | -790.7 | -2,219.7 | -377.1 | -357.6 | -557.5 | -242.6 | -292.1 | -324.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -313 | -92 | -445 | -1,397 | -371 | -578 | -1,474 | -776 | -978 | -1,664 | |
| 11 | -5 | -55 | -69 | -71 | -417 | -130 | -100 | 329 | -31 | |
| 304 | 99 | 495 | 1,599 | 825 | 535 | 1,632 | 967 | 1,187 | 2,310 | |
Net Cash Flow Net Cash FlowCr | 2 | 2 | -5 | 133 | 384 | -460 | 28 | 92 | 539 | 615 |
Free Cash Flow Free Cash FlowCr | -324 | -97 | -445 | -1,397 | -371 | -580 | -1,476 | -787 | -995 | -1,692 |
CFO To EBITDA CFO To EBITDA% | 5,892.9 | -424.3 | -790.7 | -2,219.7 | -377.1 | -357.6 | -557.5 | -242.6 | -292.1 | -324.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,189 | 3,075 | 4,642 | 5,773 | |||||||
Price To Earnings Price To Earnings | 17.1 | 13.7 | 13.5 | 15.0 | |||||||
Price To Sales Price To Sales | 2.7 | 1.5 | 2.1 | 2.4 | |||||||
Price To Book Price To Book | 1.9 | 1.2 | 1.6 | 2.0 | |||||||
EV To EBITDA EV To EBITDA | 38.2 | 37.4 | 32.7 | 31.7 | |||||||
FPM FPM% | -14.2 | 24.5 | 22.2 | 13.9 | 14.2 | 18.6 | 22.4 | 20.3 | 16.2 | 23.1 | 23.9 |
NPM NPM% | -19.6 | 16.0 | 14.3 | 8.6 | 8.9 | 11.9 | 15.3 | 15.5 | 10.9 | 15.4 | 16.1 |
ROCE ROCE% | 0.9 | 8.4 | 8.0 | 6.6 | 7.6 | 7.9 | 8.4 | 9.6 | 9.0 | 8.2 | 8.2 |
ROE ROE% | -4.0 | 7.3 | 7.9 | 5.7 | 7.4 | 9.0 | 13.3 | 10.8 | 8.8 | 11.7 | 11.7 |
ROA ROA% | -2.1 | 2.9 | 1.7 | 1.0 | 1.1 | 1.6 | 2.0 | 2.2 | 1.7 | 2.0 | 2.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 4,189 | 3,075 | 4,642 | 5,773 | |||||||
Price To Earnings Price To Earnings | 17.1 | 13.7 | 13.5 | 15.0 | |||||||
Price To Sales Price To Sales | 2.7 | 1.5 | 2.1 | 2.4 | |||||||
Price To Book Price To Book | 1.9 | 1.2 | 1.6 | 2.0 | |||||||
EV To EBITDA EV To EBITDA | 38.2 | 37.4 | 32.7 | 31.7 | |||||||
FPM FPM% | -14.2 | 24.5 | 22.2 | 13.9 | 14.2 | 18.6 | 22.4 | 20.3 | 16.2 | 23.1 | 23.9 |
NPM NPM% | -19.6 | 16.0 | 14.3 | 8.6 | 8.9 | 11.9 | 15.3 | 15.5 | 10.9 | 15.4 | 16.1 |
ROCE ROCE% | 0.9 | 8.4 | 8.0 | 6.6 | 7.6 | 7.9 | 8.4 | 9.6 | 9.0 | 8.2 | 8.2 |
ROE ROE% | -4.0 | 7.3 | 7.9 | 5.7 | 7.4 | 9.0 | 13.3 | 10.8 | 8.8 | 11.7 | 11.7 |
ROA ROA% | -2.1 | 2.9 | 1.7 | 1.0 | 1.1 | 1.6 | 2.0 | 2.2 | 1.7 | 2.0 | 2.0 |
Documents — Fedbank Financial Services Ltd
Concall Transcript Summaries — Fedbank Financial Services Ltd