| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23,019 | 26,736 | 27,945 | 26,750 | 28,489 | 16,979 | 23,965 | 29,285 | 20,422 | 29,158 | 19,906 | 33,542 | |
Growth YoY Revenue Growth YoY% | 0.1 | 35.6 | 30.2 | 15.1 | 23.8 | -36.5 | -14.2 | 9.5 | -28.3 | 71.7 | -16.9 | 14.5 |
Expenses ExpensesCr | 23,460 | 26,740 | 27,855 | 26,440 | 28,719 | 17,129 | 23,867 | 29,405 | 20,731 | 29,294 | 19,820 | 33,579 |
| -441 | -4 | 90 | 310 | -229 | -150 | 99 | -120 | -309 | -137 | 85 | -37 | |
OPM OPM% | -1.9 | 0.0 | 0.3 | 1.2 | -0.8 | -0.9 | 0.4 | -0.4 | -1.5 | -0.5 | 0.4 | -0.1 |
| 260 | 295 | 272 | 275 | 289 | 293 | 350 | 344 | 388 | 447 | 416 | 392 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 332 | 369 | 450 | 499 | 440 | 452 | 486 | 564 | 468 | 441 | 490 | 630 |
| -657 | -1 | 38 | -78 | -465 | -3 | 25 | 55 | 23 | 27 | 39 | 66 | |
| 378 | 368 | 412 | 479 | 435 | 421 | 475 | 548 | 448 | 418 | 497 | 611 | |
Growth YoY PAT Growth YoY% | 14.9 | 16.3 | 13.7 | 14.9 | 15.1 | 14.6 | 15.5 | 14.5 | 3.0 | -0.7 | 4.7 | 11.5 |
NPM NPM% | 1.6 | 1.4 | 1.5 | 1.8 | 1.5 | 2.5 | 2.0 | 1.9 | 2.2 | 1.4 | 2.5 | 1.8 |
| 1.8 | 1.7 | 1.9 | 2.2 | 2.0 | 2.0 | 2.2 | 2.5 | 2.1 | 1.9 | 2.3 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23,019 | 26,736 | 27,945 | 26,750 | 28,489 | 16,979 | 23,965 | 29,285 | 20,422 | 29,158 | 19,906 | 33,542 | |
Growth YoY Revenue Growth YoY% | 0.1 | 35.6 | 30.2 | 15.1 | 23.8 | -36.5 | -14.2 | 9.5 | -28.3 | 71.7 | -16.9 | 14.5 |
Expenses ExpensesCr | 23,460 | 26,740 | 27,855 | 26,440 | 28,719 | 17,129 | 23,867 | 29,405 | 20,731 | 29,294 | 19,820 | 33,579 |
| -441 | -4 | 90 | 310 | -229 | -150 | 99 | -120 | -309 | -137 | 85 | -37 | |
OPM OPM% | -1.9 | 0.0 | 0.3 | 1.2 | -0.8 | -0.9 | 0.4 | -0.4 | -1.5 | -0.5 | 0.4 | -0.1 |
| 260 | 295 | 272 | 275 | 289 | 293 | 350 | 344 | 388 | 447 | 416 | 392 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 332 | 369 | 450 | 499 | 440 | 452 | 486 | 564 | 468 | 441 | 490 | 630 |
| -657 | -1 | 38 | -78 | -465 | -3 | 25 | 55 | 23 | 27 | 39 | 66 | |
| 378 | 368 | 412 | 479 | 435 | 421 | 475 | 548 | 448 | 418 | 497 | 611 | |
Growth YoY PAT Growth YoY% | 14.9 | 16.3 | 13.7 | 14.9 | 15.1 | 14.6 | 15.5 | 14.5 | 3.0 | -0.7 | 4.7 | 11.5 |
NPM NPM% | 1.6 | 1.4 | 1.5 | 1.8 | 1.5 | 2.5 | 2.0 | 1.9 | 2.2 | 1.4 | 2.5 | 1.8 |
| 1.8 | 1.7 | 1.9 | 2.2 | 2.0 | 2.0 | 2.2 | 2.5 | 2.1 | 1.9 | 2.3 | 2.8 |
| 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 | 18,066 | 30,554 | 32,234 | 38,443 | 29,283 | 71,268 | 67,168 | 70,961 | 1,01,153 | 96,438 | 99,153 | 1,03,027 |
Growth Revenue Growth% | -33.3 | 69.1 | 5.5 | 19.3 | -23.8 | 143.4 | -5.8 | 5.7 | 42.5 | -4.7 | 2.8 | 4.4 |
Expenses ExpensesCr | 18,979 | 31,992 | 34,299 | 40,887 | 32,570 | 74,767 | 71,869 | 77,915 | 1,07,109 | 1,01,382 | 1,06,159 | 1,03,425 |
| -912 | -1,438 | -2,065 | -2,444 | -3,288 | -3,499 | -4,701 | -6,954 | -5,956 | -4,944 | -7,006 | -398 | |
OPM OPM% | -5.0 | -4.7 | -6.4 | -6.4 | -11.2 | -4.9 | -7.0 | -9.8 | -5.9 | -5.1 | -7.1 | -0.4 |
| 97 | 139 | 268 | 485 | 349 | 442 | 747 | 1,345 | 481 | 392 | 822 | 1,643 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 833 | 909 | 1,125 | 1,291 | 1,314 | 1,354 | 1,303 | 1,282 | 1,570 | 1,878 | 1,962 | 2,029 |
| 17 | 22 | 18 | 13 | 16 | -7 | -24 | -86 | -4 | 67 | 50 | 155 | |
PAT PATCr | 817 | 887 | 1,107 | 1,278 | 1,297 | 1,361 | 1,327 | 1,368 | 1,574 | 1,811 | 1,912 | 1,975 |
Growth PAT Growth% | 4.0 | 8.6 | 24.8 | 15.4 | 1.5 | 4.9 | -2.5 | 3.1 | 15.0 | 15.0 | 5.6 | 5.0 |
NPM NPM% | 4.5 | 2.9 | 3.4 | 3.3 | 4.4 | 1.9 | 2.0 | 1.9 | 1.6 | 1.9 | 1.9 | 1.9 |
| 4.1 | 4.4 | 5.5 | 6.3 | 6.4 | 6.7 | 6.5 | 6.4 | 7.3 | 8.4 | 8.9 | 9.2 |
| 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 | 18,066 | 30,554 | 32,234 | 38,443 | 29,283 | 71,268 | 67,168 | 70,961 | 1,01,153 | 96,438 | 99,153 | 1,03,027 |
Growth Revenue Growth% | -33.3 | 69.1 | 5.5 | 19.3 | -23.8 | 143.4 | -5.8 | 5.7 | 42.5 | -4.7 | 2.8 | 4.4 |
Expenses ExpensesCr | 18,979 | 31,992 | 34,299 | 40,887 | 32,570 | 74,767 | 71,869 | 77,915 | 1,07,109 | 1,01,382 | 1,06,159 | 1,03,425 |
| -912 | -1,438 | -2,065 | -2,444 | -3,288 | -3,499 | -4,701 | -6,954 | -5,956 | -4,944 | -7,006 | -398 | |
OPM OPM% | -5.0 | -4.7 | -6.4 | -6.4 | -11.2 | -4.9 | -7.0 | -9.8 | -5.9 | -5.1 | -7.1 | -0.4 |
| 97 | 139 | 268 | 485 | 349 | 442 | 747 | 1,345 | 481 | 392 | 822 | 1,643 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 833 | 909 | 1,125 | 1,291 | 1,314 | 1,354 | 1,303 | 1,282 | 1,570 | 1,878 | 1,962 | 2,029 |
| 17 | 22 | 18 | 13 | 16 | -7 | -24 | -86 | -4 | 67 | 50 | 155 | |
PAT PATCr | 817 | 887 | 1,107 | 1,278 | 1,297 | 1,361 | 1,327 | 1,368 | 1,574 | 1,811 | 1,912 | 1,975 |
Growth PAT Growth% | 4.0 | 8.6 | 24.8 | 15.4 | 1.5 | 4.9 | -2.5 | 3.1 | 15.0 | 15.0 | 5.6 | 5.0 |
NPM NPM% | 4.5 | 2.9 | 3.4 | 3.3 | 4.4 | 1.9 | 2.0 | 1.9 | 1.6 | 1.9 | 1.9 | 1.9 |
| 4.1 | 4.4 | 5.5 | 6.3 | 6.4 | 6.7 | 6.5 | 6.4 | 7.3 | 8.4 | 8.9 | 9.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,995 | 1,998 | 2,012 | 2,017 | 2,019 | 2,021 | 2,113 | 2,149 | 2,151 | 2,153 | 2,158 | 2,172 |
Reserves ReservesCr | 1,158 | 1,828 | 2,724 | 3,625 | 4,788 | 6,619 | 13,501 | 10,844 | 12,515 | 14,002 | 15,592 | 17,390 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 600 | 600 | 950 | 950 | 2,950 | 3,099 | 3,91,222 |
Other Liabilities Other LiabilitiesCr | 70,887 | 87,448 | 1,01,097 | 1,19,254 | 1,20,427 | 1,63,881 | 2,07,573 | 2,25,758 | 2,78,228 | 3,20,602 | 3,58,496 | 3,099 |
Total Liabilities Total LiabilitiesCr | 74,040 | 91,274 | 1,05,832 | 1,24,897 | 1,27,234 | 1,73,121 | 2,23,787 | 2,39,701 | 2,93,845 | 3,39,706 | 3,79,345 | 4,13,883 |
| 334 | 331 | 342 | 370 | 382 | 420 | 609 | 746 | 776 | ||||
Advances AdvancesCr | 1,233 | 2,174 | 2,422 | 2,825 | 3,648 | 3,955 | 4,912 | 6,090 | 6,527 | 8,205 | 9,488 | |
Cash Equivalents Cash EquivalentsCr | 727 | 797 | 1,111 | 1,244 | 691 | 1,099 | 1,375 | 1,169 | 1,559 | 1,821 | 1,990 | 774 |
Other Assets Other AssetsCr | 72,080 | 88,303 | 1,02,300 | 1,20,494 | 1,22,565 | 1,67,725 | 2,17,130 | 2,32,060 | 2,85,339 | 3,29,072 | 3,67,120 | 4,12,333 |
Total Assets Total AssetsCr | 74,040 | 91,274 | 1,05,832 | 1,24,897 | 1,27,234 | 1,73,121 | 2,23,787 | 2,39,701 | 2,93,845 | 3,39,706 | 3,79,345 | 4,13,883 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,995 | 1,998 | 2,012 | 2,017 | 2,019 | 2,021 | 2,113 | 2,149 | 2,151 | 2,153 | 2,158 | 2,172 |
Reserves ReservesCr | 1,158 | 1,828 | 2,724 | 3,625 | 4,788 | 6,619 | 13,501 | 10,844 | 12,515 | 14,002 | 15,592 | 17,390 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 600 | 600 | 950 | 950 | 2,950 | 3,099 | 3,91,222 |
Other Liabilities Other LiabilitiesCr | 70,887 | 87,448 | 1,01,097 | 1,19,254 | 1,20,427 | 1,63,881 | 2,07,573 | 2,25,758 | 2,78,228 | 3,20,602 | 3,58,496 | 3,099 |
Total Liabilities Total LiabilitiesCr | 74,040 | 91,274 | 1,05,832 | 1,24,897 | 1,27,234 | 1,73,121 | 2,23,787 | 2,39,701 | 2,93,845 | 3,39,706 | 3,79,345 | 4,13,883 |
| 334 | 331 | 342 | 370 | 382 | 420 | 609 | 746 | 776 | ||||
Advances AdvancesCr | 1,233 | 2,174 | 2,422 | 2,825 | 3,648 | 3,955 | 4,912 | 6,090 | 6,527 | 8,205 | 9,488 | |
Cash Equivalents Cash EquivalentsCr | 727 | 797 | 1,111 | 1,244 | 691 | 1,099 | 1,375 | 1,169 | 1,559 | 1,821 | 1,990 | 774 |
Other Assets Other AssetsCr | 72,080 | 88,303 | 1,02,300 | 1,20,494 | 1,22,565 | 1,67,725 | 2,17,130 | 2,32,060 | 2,85,339 | 3,29,072 | 3,67,120 | 4,12,333 |
Total Assets Total AssetsCr | 74,040 | 91,274 | 1,05,832 | 1,24,897 | 1,27,234 | 1,73,121 | 2,23,787 | 2,39,701 | 2,93,845 | 3,39,706 | 3,79,345 | 4,13,883 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,687 | 6,230 | 6,739 | 9,868 | 7,388 | 9,703 | 5,943 | 6,883 | 10,721 | 15,597 | 22,625 | |
| -3,959 | -5,175 | -4,421 | -10,182 | -7,807 | -8,946 | -807 | -10,087 | -13,625 | -13,638 | -23,871 | |
| -212 | -236 | -196 | -337 | 38 | 678 | -238 | 1,985 | -403 | 1,607 | -275 | |
Net Cash Flow Net Cash FlowCr | 1,513 | 817 | 2,122 | -651 | -364 | 1,429 | 4,904 | -1,203 | -3,304 | 3,572 | -1,499 |
Free Cash Flow Free Cash FlowCr | 5,654 | 6,183 | 6,706 | 9,825 | 7,351 | 9,643 | 5,887 | 6,797 | 10,587 | 15,300 | 22,341 |
CFO To PAT CFO To PAT% | 696.3 | 702.5 | 608.7 | 772.2 | 569.4 | 713.0 | 447.8 | 503.1 | 681.1 | 861.3 | 1,183.1 |
CFO To EBITDA CFO To EBITDA% | -623.5 | -433.4 | -326.4 | -403.7 | -224.7 | -277.3 | -126.4 | -99.0 | -180.0 | -315.5 | -322.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,687 | 6,230 | 6,739 | 9,868 | 7,388 | 9,703 | 5,943 | 6,883 | 10,721 | 15,597 | 22,625 | |
| -3,959 | -5,175 | -4,421 | -10,182 | -7,807 | -8,946 | -807 | -10,087 | -13,625 | -13,638 | -23,871 | |
| -212 | -236 | -196 | -337 | 38 | 678 | -238 | 1,985 | -403 | 1,607 | -275 | |
Net Cash Flow Net Cash FlowCr | 1,513 | 817 | 2,122 | -651 | -364 | 1,429 | 4,904 | -1,203 | -3,304 | 3,572 | -1,499 |
Free Cash Flow Free Cash FlowCr | 5,654 | 6,183 | 6,706 | 9,825 | 7,351 | 9,643 | 5,887 | 6,797 | 10,587 | 15,300 | 22,341 |
CFO To PAT CFO To PAT% | 696.3 | 702.5 | 608.7 | 772.2 | 569.4 | 713.0 | 447.8 | 503.1 | 681.1 | 861.3 | 1,183.1 |
CFO To EBITDA CFO To EBITDA% | -623.5 | -433.4 | -326.4 | -403.7 | -224.7 | -277.3 | -126.4 | -99.0 | -180.0 | -315.5 | -322.9 |
| 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 | 91,232 | 76,358 | 89,150 | 1,40,607 | 1,13,712 | 1,07,330 | 1,36,155 | 1,47,598 | 1,27,355 | 1,21,491 | ||
Price To Earnings Price To Earnings | 82.5 | 59.8 | 68.7 | 103.4 | 85.7 | 78.4 | 86.5 | 81.5 | 66.6 | 61.0 | ||
Price To Sales Price To Sales | 2.8 | 2.0 | 3.0 | 2.0 | 1.7 | 1.5 | 1.3 | 1.5 | 1.3 | 1.2 | ||
Price To Book Price To Book | 19.4 | 13.5 | 13.1 | 16.3 | 7.3 | 8.3 | 9.3 | 9.1 | 7.2 | 6.2 | ||
EV To EBITDA EV To EBITDA | -43.6 | -30.7 | -26.9 | -40.0 | -24.0 | -15.4 | -22.8 | -30.1 | -18.3 | -306.7 | ||
OPM OPM% | -5.0 | -4.7 | -6.4 | -6.4 | -11.2 | -4.9 | -7.0 | -9.8 | -5.9 | -5.1 | -7.1 | -0.4 |
NPM NPM% | 4.5 | 2.9 | 3.4 | 3.3 | 4.4 | 1.9 | 2.0 | 1.9 | 1.6 | 1.9 | 1.9 | 1.9 |
ROCE ROCE% | 26.4 | 23.8 | 23.8 | 22.9 | 19.3 | 14.7 | 8.0 | 9.2 | 10.1 | 9.8 | 9.4 | 0.5 |
ROE ROE% | 25.9 | 23.2 | 23.4 | 22.6 | 19.1 | 15.8 | 8.5 | 10.5 | 10.7 | 11.2 | 10.8 | 10.1 |
ROA ROA% | 1.1 | 1.0 | 1.1 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
| 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 | 91,232 | 76,358 | 89,150 | 1,40,607 | 1,13,712 | 1,07,330 | 1,36,155 | 1,47,598 | 1,27,355 | 1,21,491 | ||
Price To Earnings Price To Earnings | 82.5 | 59.8 | 68.7 | 103.4 | 85.7 | 78.4 | 86.5 | 81.5 | 66.6 | 61.0 | ||
Price To Sales Price To Sales | 2.8 | 2.0 | 3.0 | 2.0 | 1.7 | 1.5 | 1.3 | 1.5 | 1.3 | 1.2 | ||
Price To Book Price To Book | 19.4 | 13.5 | 13.1 | 16.3 | 7.3 | 8.3 | 9.3 | 9.1 | 7.2 | 6.2 | ||
EV To EBITDA EV To EBITDA | -43.6 | -30.7 | -26.9 | -40.0 | -24.0 | -15.4 | -22.8 | -30.1 | -18.3 | -306.7 | ||
OPM OPM% | -5.0 | -4.7 | -6.4 | -6.4 | -11.2 | -4.9 | -7.0 | -9.8 | -5.9 | -5.1 | -7.1 | -0.4 |
NPM NPM% | 4.5 | 2.9 | 3.4 | 3.3 | 4.4 | 1.9 | 2.0 | 1.9 | 1.6 | 1.9 | 1.9 | 1.9 |
ROCE ROCE% | 26.4 | 23.8 | 23.8 | 22.9 | 19.3 | 14.7 | 8.0 | 9.2 | 10.1 | 9.8 | 9.4 | 0.5 |
ROE ROE% | 25.9 | 23.2 | 23.4 | 22.6 | 19.1 | 15.8 | 8.5 | 10.5 | 10.7 | 11.2 | 10.8 | 10.1 |
ROA ROA% | 1.1 | 1.0 | 1.1 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
Documents — HDFC Life Insurance Company Ltd
Concall Transcript Summaries — HDFC Life Insurance Company Ltd