| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 273 | 296 | 313 | 336 | 373 | 406 | 415 | 454 | 477 | 482 | 501 | 538 | |
Growth YoY Revenue Growth YoY% | 44.3 | 44.3 | 37.9 | 31.9 | 36.4 | 37.0 | 32.6 | 34.8 | 28.0 | 18.8 | 20.9 | 18.6 |
Interest Expended Interest ExpendedCr | 117 | 130 | 146 | 157 | 176 | 193 | 190 | 200 | 203 | 194 | 195 | 208 |
Expenses ExpensesCr | 62 | 65 | 58 | 68 | 75 | 81 | 84 | 94 | 99 | 102 | 109 | 118 |
| 95 | 101 | 109 | 112 | 123 | 132 | 141 | 159 | 176 | 186 | 197 | 211 | |
FPM FPM% | 34.6 | 34.1 | 34.9 | 33.3 | 32.9 | 32.6 | 33.9 | 35.1 | 36.9 | 38.6 | 39.3 | 39.2 |
| 5 | 5 | 5 | 5 | 1 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 96 | 103 | 111 | 114 | 120 | 130 | 138 | 157 | 173 | 183 | 195 | 208 |
| 22 | 24 | 27 | 26 | 28 | 32 | 33 | 38 | 41 | 43 | 46 | 48 | |
| 74 | 79 | 83 | 88 | 92 | 97 | 105 | 119 | 132 | 140 | 149 | 160 | |
Growth YoY PAT Growth YoY% | 36.9 | 34.2 | 30.4 | 27.0 | 24.1 | 23.6 | 25.4 | 35.5 | 43.0 | 44.0 | 42.8 | 34.5 |
NPM NPM% | 27.2 | 26.6 | 26.7 | 26.1 | 24.7 | 24.0 | 25.3 | 26.2 | 27.6 | 29.1 | 29.8 | 29.7 |
| 8.4 | 8.9 | 9.4 | 9.9 | 10.4 | 10.9 | 11.7 | 11.7 | 12.8 | 13.5 | 14.3 | 15.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 273 | 296 | 313 | 336 | 373 | 406 | 415 | 454 | 477 | 482 | 501 | 538 | |
Growth YoY Revenue Growth YoY% | 44.3 | 44.3 | 37.9 | 31.9 | 36.4 | 37.0 | 32.6 | 34.8 | 28.0 | 18.8 | 20.9 | 18.6 |
Interest Expended Interest ExpendedCr | 117 | 130 | 146 | 157 | 176 | 193 | 190 | 200 | 203 | 194 | 195 | 208 |
Expenses ExpensesCr | 62 | 65 | 58 | 68 | 75 | 81 | 84 | 94 | 99 | 102 | 109 | 118 |
| 95 | 101 | 109 | 112 | 123 | 132 | 141 | 159 | 176 | 186 | 197 | 211 | |
FPM FPM% | 34.6 | 34.1 | 34.9 | 33.3 | 32.9 | 32.6 | 33.9 | 35.1 | 36.9 | 38.6 | 39.3 | 39.2 |
| 5 | 5 | 5 | 5 | 1 | 2 | 2 | 2 | 2 | 1 | 3 | 2 | |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 |
PBT PBTCr | 96 | 103 | 111 | 114 | 120 | 130 | 138 | 157 | 173 | 183 | 195 | 208 |
| 22 | 24 | 27 | 26 | 28 | 32 | 33 | 38 | 41 | 43 | 46 | 48 | |
| 74 | 79 | 83 | 88 | 92 | 97 | 105 | 119 | 132 | 140 | 149 | 160 | |
Growth YoY PAT Growth YoY% | 36.9 | 34.2 | 30.4 | 27.0 | 24.1 | 23.6 | 25.4 | 35.5 | 43.0 | 44.0 | 42.8 | 34.5 |
NPM NPM% | 27.2 | 26.6 | 26.7 | 26.1 | 24.7 | 24.0 | 25.3 | 26.2 | 27.6 | 29.1 | 29.8 | 29.7 |
| 8.4 | 8.9 | 9.4 | 9.9 | 10.4 | 10.9 | 11.7 | 11.7 | 12.8 | 13.5 | 14.3 | 15.3 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 93 | 143 | 260 | 399 | 477 | 596 | 791 | 1,137 | 1,530 | 1,915 | 1,999 |
Growth Revenue Growth% | 54.1 | 81.9 | 53.3 | 19.7 | 24.9 | 32.8 | 43.8 | 34.5 | 25.1 | 21.4 | ||
Interest Expended Interest ExpendedCr | 0 | 54 | 67 | 127 | 194 | 220 | 216 | 304 | 500 | 715 | 792 | 800 |
Expenses ExpensesCr | 0 | 26 | 41 | 75 | 111 | 127 | 146 | 187 | 245 | 307 | 404 | 428 |
| 0 | 13 | 36 | 59 | 94 | 130 | 234 | 300 | 393 | 508 | 719 | 770 | |
FPM FPM% | 13.6 | 25.1 | 22.6 | 23.5 | 27.2 | 39.2 | 37.9 | 34.5 | 33.2 | 37.5 | 38.5 | |
| 0 | 2 | 3 | 11 | 21 | 12 | 0 | 5 | 19 | 9 | 8 | 8 | |
Depreciation DepreciationCr | 0 | 1 | 1 | 5 | 7 | 8 | 8 | 9 | 12 | 16 | 19 | 20 |
PBT PBTCr | 0 | 14 | 38 | 65 | 107 | 134 | 226 | 295 | 400 | 502 | 708 | 759 |
| 0 | 5 | 13 | 20 | 28 | 34 | 40 | 67 | 94 | 120 | 167 | 178 | |
PAT PATCr | 0 | 9 | 25 | 46 | 80 | 100 | 186 | 228 | 306 | 382 | 540 | 581 |
Growth PAT Growth% | 187.3 | 81.4 | 74.0 | 25.9 | 85.8 | 22.7 | 33.9 | 25.0 | 41.4 | 40.7 | ||
NPM NPM% | 9.5 | 17.6 | 17.6 | 19.9 | 21.0 | 31.2 | 28.9 | 26.9 | 25.0 | 28.2 | 29.1 | |
| 0.0 | 23.2 | 24.4 | 7.9 | 10.8 | 12.4 | 21.3 | 26.0 | 34.6 | 42.8 | 52.4 | 55.9 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 0 | 93 | 143 | 260 | 399 | 477 | 596 | 791 | 1,137 | 1,530 | 1,915 | 1,999 |
Growth Revenue Growth% | 54.1 | 81.9 | 53.3 | 19.7 | 24.9 | 32.8 | 43.8 | 34.5 | 25.1 | 21.4 | ||
Interest Expended Interest ExpendedCr | 0 | 54 | 67 | 127 | 194 | 220 | 216 | 304 | 500 | 715 | 792 | 800 |
Expenses ExpensesCr | 0 | 26 | 41 | 75 | 111 | 127 | 146 | 187 | 245 | 307 | 404 | 428 |
| 0 | 13 | 36 | 59 | 94 | 130 | 234 | 300 | 393 | 508 | 719 | 770 | |
FPM FPM% | 13.6 | 25.1 | 22.6 | 23.5 | 27.2 | 39.2 | 37.9 | 34.5 | 33.2 | 37.5 | 38.5 | |
| 0 | 2 | 3 | 11 | 21 | 12 | 0 | 5 | 19 | 9 | 8 | 8 | |
Depreciation DepreciationCr | 0 | 1 | 1 | 5 | 7 | 8 | 8 | 9 | 12 | 16 | 19 | 20 |
PBT PBTCr | 0 | 14 | 38 | 65 | 107 | 134 | 226 | 295 | 400 | 502 | 708 | 759 |
| 0 | 5 | 13 | 20 | 28 | 34 | 40 | 67 | 94 | 120 | 167 | 178 | |
PAT PATCr | 0 | 9 | 25 | 46 | 80 | 100 | 186 | 228 | 306 | 382 | 540 | 581 |
Growth PAT Growth% | 187.3 | 81.4 | 74.0 | 25.9 | 85.8 | 22.7 | 33.9 | 25.0 | 41.4 | 40.7 | ||
NPM NPM% | 9.5 | 17.6 | 17.6 | 19.9 | 21.0 | 31.2 | 28.9 | 26.9 | 25.0 | 28.2 | 29.1 | |
| 0.0 | 23.2 | 24.4 | 7.9 | 10.8 | 12.4 | 21.3 | 26.0 | 34.6 | 42.8 | 52.4 | 55.9 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 10 | 10 | 13 | 16 | 17 | 18 | 18 | 18 | 18 | 21 |
Reserves ReservesCr | 24 | 298 | 323 | 510 | 918 | 1,363 | 1,556 | 1,800 | 2,104 | 2,503 | 4,336 |
Borrowings BorrowingsCr | 5 | 554 | 870 | 1,926 | 2,494 | 3,054 | 3,467 | 4,813 | 7,302 | 9,551 | 10,590 |
Other Liabilities Other LiabilitiesCr | 1 | 128 | 170 | 33 | 53 | 76 | 76 | 108 | 110 | 140 | 220 |
Total Liabilities Total LiabilitiesCr | 34 | 990 | 1,372 | 2,482 | 3,480 | 4,510 | 5,117 | 6,739 | 9,534 | 12,212 | 15,167 |
| 21 | 17 | 20 | 26 | 30 | 46 | 56 | |||||
Cash Equivalents Cash EquivalentsCr | 13 | 177 | 23 | 192 | 222 | 680 | 668 | 298 | 822 | 938 | 841 |
Other Assets Other AssetsCr | 21 | 813 | 1,349 | 2,290 | 3,237 | 3,814 | 4,429 | 6,415 | 8,682 | 11,227 | 14,270 |
Total Assets Total AssetsCr | 34 | 990 | 1,372 | 2,482 | 3,480 | 4,510 | 5,117 | 6,739 | 9,534 | 12,212 | 15,167 |
| Financial Year | Mar 2012 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 3 | 10 | 10 | 13 | 16 | 17 | 18 | 18 | 18 | 18 | 21 |
Reserves ReservesCr | 24 | 298 | 323 | 510 | 918 | 1,363 | 1,556 | 1,800 | 2,104 | 2,503 | 4,336 |
Borrowings BorrowingsCr | 5 | 554 | 870 | 1,926 | 2,494 | 3,054 | 3,467 | 4,813 | 7,302 | 9,551 | 10,590 |
Other Liabilities Other LiabilitiesCr | 1 | 128 | 170 | 33 | 53 | 76 | 76 | 108 | 110 | 140 | 220 |
Total Liabilities Total LiabilitiesCr | 34 | 990 | 1,372 | 2,482 | 3,480 | 4,510 | 5,117 | 6,739 | 9,534 | 12,212 | 15,167 |
| 21 | 17 | 20 | 26 | 30 | 46 | 56 | |||||
Cash Equivalents Cash EquivalentsCr | 13 | 177 | 23 | 192 | 222 | 680 | 668 | 298 | 822 | 938 | 841 |
Other Assets Other AssetsCr | 21 | 813 | 1,349 | 2,290 | 3,237 | 3,814 | 4,429 | 6,415 | 8,682 | 11,227 | 14,270 |
Total Assets Total AssetsCr | 34 | 990 | 1,372 | 2,482 | 3,480 | 4,510 | 5,117 | 6,739 | 9,534 | 12,212 | 15,167 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -226 | -438 | -791 | -823 | -223 | -807 | -1,469 | -1,908 | -2,196 | -1,940 | |
| 0 | -5 | -105 | -108 | -615 | 804 | -267 | -217 | 0 | -408 | |
| 328 | 289 | 1,059 | 893 | 900 | 411 | 1,353 | 2,470 | 2,215 | 2,198 | |
Net Cash Flow Net Cash FlowCr | 102 | -154 | 163 | -38 | 62 | 408 | -382 | 345 | 19 | -150 |
Free Cash Flow Free Cash FlowCr | -228 | -443 | -797 | -827 | -226 | -811 | -1,476 | -1,916 | -2,208 | -1,949 |
CFO To EBITDA CFO To EBITDA% | -1,786.9 | -1,222.4 | -1,344.1 | -879.9 | -172.0 | -345.2 | -490.0 | -485.9 | -432.5 | -270.0 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -226 | -438 | -791 | -823 | -223 | -807 | -1,469 | -1,908 | -2,196 | -1,940 | |
| 0 | -5 | -105 | -108 | -615 | 804 | -267 | -217 | 0 | -408 | |
| 328 | 289 | 1,059 | 893 | 900 | 411 | 1,353 | 2,470 | 2,215 | 2,198 | |
Net Cash Flow Net Cash FlowCr | 102 | -154 | 163 | -38 | 62 | 408 | -382 | 345 | 19 | -150 |
Free Cash Flow Free Cash FlowCr | -228 | -443 | -797 | -827 | -226 | -811 | -1,476 | -1,916 | -2,208 | -1,949 |
CFO To EBITDA CFO To EBITDA% | -1,786.9 | -1,222.4 | -1,344.1 | -879.9 | -172.0 | -345.2 | -490.0 | -485.9 | -432.5 | -270.0 |
| Financial Year | Mar 2012 | 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 | 3,921 | 6,740 | 6,554 | 7,948 | 9,141 | 9,418 | 12,608 | |||||
Price To Earnings Price To Earnings | 39.1 | 36.2 | 28.7 | 26.0 | 23.9 | 17.4 | 21.6 | |||||
Price To Sales Price To Sales | 8.0 | 11.3 | 8.2 | 6.9 | 5.9 | 4.9 | 6.3 | |||||
Price To Book Price To Book | 2.8 | 4.3 | 3.6 | 3.8 | 3.6 | 2.2 | 2.9 | |||||
EV To EBITDA EV To EBITDA | 48.6 | 40.8 | 36.9 | 36.8 | 35.0 | 26.7 | 29.1 | |||||
FPM FPM% | 13.6 | 25.1 | 22.6 | 23.5 | 27.2 | 39.3 | 37.9 | 34.5 | 33.2 | 37.5 | 38.5 | |
NPM NPM% | 9.5 | 17.6 | 17.6 | 19.9 | 21.0 | 31.2 | 28.9 | 26.9 | 25.0 | 28.2 | 29.1 | |
ROCE ROCE% | 0.0 | 7.9 | 8.7 | 7.8 | 8.8 | 8.0 | 8.8 | 9.0 | 9.6 | 10.1 | 10.0 | 10.0 |
ROE ROE% | 0.0 | 2.9 | 7.6 | 8.8 | 8.5 | 7.3 | 11.8 | 12.6 | 14.4 | 15.2 | 12.4 | 12.4 |
ROA ROA% | 0.0 | 0.9 | 1.8 | 1.8 | 2.3 | 2.2 | 3.6 | 3.4 | 3.2 | 3.1 | 3.6 | 3.6 |
| Financial Year | Mar 2012 | 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 | 3,921 | 6,740 | 6,554 | 7,948 | 9,141 | 9,418 | 12,608 | |||||
Price To Earnings Price To Earnings | 39.1 | 36.2 | 28.7 | 26.0 | 23.9 | 17.4 | 21.6 | |||||
Price To Sales Price To Sales | 8.0 | 11.3 | 8.2 | 6.9 | 5.9 | 4.9 | 6.3 | |||||
Price To Book Price To Book | 2.8 | 4.3 | 3.6 | 3.8 | 3.6 | 2.2 | 2.9 | |||||
EV To EBITDA EV To EBITDA | 48.6 | 40.8 | 36.9 | 36.8 | 35.0 | 26.7 | 29.1 | |||||
FPM FPM% | 13.6 | 25.1 | 22.6 | 23.5 | 27.2 | 39.3 | 37.9 | 34.5 | 33.2 | 37.5 | 38.5 | |
NPM NPM% | 9.5 | 17.6 | 17.6 | 19.9 | 21.0 | 31.2 | 28.9 | 26.9 | 25.0 | 28.2 | 29.1 | |
ROCE ROCE% | 0.0 | 7.9 | 8.7 | 7.8 | 8.8 | 8.0 | 8.8 | 9.0 | 9.6 | 10.1 | 10.0 | 10.0 |
ROE ROE% | 0.0 | 2.9 | 7.6 | 8.8 | 8.5 | 7.3 | 11.8 | 12.6 | 14.4 | 15.2 | 12.4 | 12.4 |
ROA ROA% | 0.0 | 0.9 | 1.8 | 1.8 | 2.3 | 2.2 | 3.6 | 3.4 | 3.2 | 3.1 | 3.6 | 3.6 |
Documents — Home First Finance Company India Ltd
Concall Transcript Summaries — Home First Finance Company India Ltd