| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,865 | 2,013 | 2,065 | 2,188 | 2,518 | 2,760 | 2,845 | 2,937 | 3,219 | 3,431 | 3,563 | 3,717 | |
Growth YoY Revenue Growth YoY% | 7.3 | 17.7 | 11.5 | 18.8 | 35.0 | 37.1 | 37.8 | 34.2 | 27.9 | 24.3 | 25.2 | 26.6 |
Interest Expended Interest ExpendedCr | 1,217 | 1,313 | 1,240 | 1,464 | 1,662 | 1,762 | 1,859 | 1,976 | 2,147 | 2,394 | 2,413 | 2,561 |
Expenses ExpensesCr | 55 | 12 | 8 | 47 | -138 | 73 | -28 | 109 | 147 | 320 | 587 | 109 |
| 593 | 688 | 817 | 678 | 994 | 924 | 1,014 | 852 | 926 | 717 | 563 | 1,048 | |
FPM FPM% | 31.8 | 34.2 | 39.5 | 31.0 | 39.5 | 33.5 | 35.6 | 29.0 | 28.8 | 20.9 | 15.8 | 28.2 |
| 16 | 10 | 129 | 9 | 8 | 10 | 10 | 8 | 32 | 74 | 62 | 20 | |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 2 |
PBT PBTCr | 606 | 696 | 943 | 685 | 1,000 | 932 | 1,020 | 857 | 955 | 788 | 621 | 1,066 |
| 155 | 177 | 243 | 127 | 311 | 197 | 293 | 227 | 245 | 75 | -1,360 | 215 | |
| 452 | 519 | 700 | 558 | 689 | 735 | 728 | 630 | 710 | 713 | 1,981 | 851 | |
Growth YoY PAT Growth YoY% | 14.0 | 104.2 | 9.6 | 25.1 | 52.5 | 41.6 | 3.9 | 13.0 | 3.1 | -3.0 | 172.3 | 35.0 |
NPM NPM% | 24.2 | 25.8 | 33.9 | 25.5 | 27.4 | 26.6 | 25.6 | 21.5 | 22.1 | 20.8 | 55.6 | 22.9 |
| 2.3 | 2.6 | 3.5 | 2.8 | 3.4 | 3.7 | 3.6 | 3.1 | 3.5 | 3.6 | 9.9 | 4.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,865 | 2,013 | 2,065 | 2,188 | 2,518 | 2,760 | 2,845 | 2,937 | 3,219 | 3,431 | 3,563 | 3,717 | |
Growth YoY Revenue Growth YoY% | 7.3 | 17.7 | 11.5 | 18.8 | 35.0 | 37.1 | 37.8 | 34.2 | 27.9 | 24.3 | 25.2 | 26.6 |
Interest Expended Interest ExpendedCr | 1,217 | 1,313 | 1,240 | 1,464 | 1,662 | 1,762 | 1,859 | 1,976 | 2,147 | 2,394 | 2,413 | 2,561 |
Expenses ExpensesCr | 55 | 12 | 8 | 47 | -138 | 73 | -28 | 109 | 147 | 320 | 587 | 109 |
| 593 | 688 | 817 | 678 | 994 | 924 | 1,014 | 852 | 926 | 717 | 563 | 1,048 | |
FPM FPM% | 31.8 | 34.2 | 39.5 | 31.0 | 39.5 | 33.5 | 35.6 | 29.0 | 28.8 | 20.9 | 15.8 | 28.2 |
| 16 | 10 | 129 | 9 | 8 | 10 | 10 | 8 | 32 | 74 | 62 | 20 | |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 3 | 3 | 4 | 2 |
PBT PBTCr | 606 | 696 | 943 | 685 | 1,000 | 932 | 1,020 | 857 | 955 | 788 | 621 | 1,066 |
| 155 | 177 | 243 | 127 | 311 | 197 | 293 | 227 | 245 | 75 | -1,360 | 215 | |
| 452 | 519 | 700 | 558 | 689 | 735 | 728 | 630 | 710 | 713 | 1,981 | 851 | |
Growth YoY PAT Growth YoY% | 14.0 | 104.2 | 9.6 | 25.1 | 52.5 | 41.6 | 3.9 | 13.0 | 3.1 | -3.0 | 172.3 | 35.0 |
NPM NPM% | 24.2 | 25.8 | 33.9 | 25.5 | 27.4 | 26.6 | 25.6 | 21.5 | 22.1 | 20.8 | 55.6 | 22.9 |
| 2.3 | 2.6 | 3.5 | 2.8 | 3.4 | 3.7 | 3.6 | 3.1 | 3.5 | 3.6 | 9.9 | 4.3 |
| 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 | 3,205 | 3,499 | 4,171 | 5,548 | 7,532 | 7,235 | 6,954 | 7,049 | 7,784 | 10,311 | 13,150 | 13,930 |
Growth Revenue Growth% | -4.2 | 9.2 | 19.2 | 33.0 | 35.8 | -4.0 | -3.9 | 1.4 | 10.4 | 32.5 | 27.5 | 25.9 |
Interest Expended Interest ExpendedCr | 1,908 | 1,986 | 2,295 | 3,071 | 4,848 | 4,765 | 4,533 | 4,507 | 4,961 | 6,747 | 8,931 | 9,515 |
Expenses ExpensesCr | 319 | 468 | 525 | 652 | 544 | 277 | 111 | 278 | 134 | -46 | 1,162 | 1,162 |
| 979 | 1,045 | 1,351 | 1,825 | 2,141 | 2,192 | 2,310 | 2,264 | 2,689 | 3,610 | 3,057 | 3,253 | |
FPM FPM% | 30.5 | 29.9 | 32.4 | 32.9 | 28.4 | 30.3 | 33.2 | 32.1 | 34.6 | 35.0 | 23.2 | 23.4 |
| 97 | 86 | 63 | 44 | 40 | 43 | 44 | 37 | 164 | 37 | 177 | 189 | |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 11 | 10 | 11 | 13 | 12 |
PBT PBTCr | 1,076 | 1,175 | 1,408 | 1,863 | 2,174 | 2,229 | 2,346 | 2,289 | 2,843 | 3,637 | 3,221 | 3,430 |
| 293 | 333 | 398 | 683 | 466 | 650 | 629 | 588 | 727 | 928 | -813 | -825 | |
PAT PATCr | 783 | 842 | 1,010 | 1,180 | 1,708 | 1,579 | 1,716 | 1,701 | 2,117 | 2,709 | 4,034 | 4,255 |
Growth PAT Growth% | 0.6 | 7.6 | 19.9 | 16.8 | 44.8 | -7.6 | 8.7 | -0.9 | 24.4 | 28.0 | 48.9 | 53.0 |
NPM NPM% | 24.4 | 24.1 | 24.2 | 21.3 | 22.7 | 21.8 | 24.7 | 24.1 | 27.2 | 26.3 | 30.7 | 30.6 |
| 3.9 | 4.2 | 5.0 | 5.9 | 8.5 | 7.9 | 8.6 | 8.5 | 10.6 | 13.5 | 20.1 | 21.3 |
| 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 | 3,205 | 3,499 | 4,171 | 5,548 | 7,532 | 7,235 | 6,954 | 7,049 | 7,784 | 10,311 | 13,150 | 13,930 |
Growth Revenue Growth% | -4.2 | 9.2 | 19.2 | 33.0 | 35.8 | -4.0 | -3.9 | 1.4 | 10.4 | 32.5 | 27.5 | 25.9 |
Interest Expended Interest ExpendedCr | 1,908 | 1,986 | 2,295 | 3,071 | 4,848 | 4,765 | 4,533 | 4,507 | 4,961 | 6,747 | 8,931 | 9,515 |
Expenses ExpensesCr | 319 | 468 | 525 | 652 | 544 | 277 | 111 | 278 | 134 | -46 | 1,162 | 1,162 |
| 979 | 1,045 | 1,351 | 1,825 | 2,141 | 2,192 | 2,310 | 2,264 | 2,689 | 3,610 | 3,057 | 3,253 | |
FPM FPM% | 30.5 | 29.9 | 32.4 | 32.9 | 28.4 | 30.3 | 33.2 | 32.1 | 34.6 | 35.0 | 23.2 | 23.4 |
| 97 | 86 | 63 | 44 | 40 | 43 | 44 | 37 | 164 | 37 | 177 | 189 | |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 6 | 7 | 8 | 11 | 10 | 11 | 13 | 12 |
PBT PBTCr | 1,076 | 1,175 | 1,408 | 1,863 | 2,174 | 2,229 | 2,346 | 2,289 | 2,843 | 3,637 | 3,221 | 3,430 |
| 293 | 333 | 398 | 683 | 466 | 650 | 629 | 588 | 727 | 928 | -813 | -825 | |
PAT PATCr | 783 | 842 | 1,010 | 1,180 | 1,708 | 1,579 | 1,716 | 1,701 | 2,117 | 2,709 | 4,034 | 4,255 |
Growth PAT Growth% | 0.6 | 7.6 | 19.9 | 16.8 | 44.8 | -7.6 | 8.7 | -0.9 | 24.4 | 28.0 | 48.9 | 53.0 |
NPM NPM% | 24.4 | 24.1 | 24.2 | 21.3 | 22.7 | 21.8 | 24.7 | 24.1 | 27.2 | 26.3 | 30.7 | 30.6 |
| 3.9 | 4.2 | 5.0 | 5.9 | 8.5 | 7.9 | 8.6 | 8.5 | 10.6 | 13.5 | 20.1 | 21.3 |
| 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 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 |
Reserves ReservesCr | 6,444 | 7,166 | 7,940 | 8,953 | 10,340 | 11,186 | 12,465 | 13,442 | 14,611 | 15,966 | 18,532 |
Borrowings BorrowingsCr | 22,745 | 26,707 | 36,277 | 59,848 | 61,437 | 60,978 | 61,503 | 62,905 | 73,996 | 1,07,297 | 1,41,677 |
Other Liabilities Other LiabilitiesCr | 4,703 | 3,464 | 2,695 | 2,026 | 2,347 | 2,792 | 2,924 | 2,621 | 2,814 | 3,231 | 4,628 |
Total Liabilities Total LiabilitiesCr | 35,894 | 39,339 | 48,914 | 72,828 | 76,126 | 76,958 | 78,894 | 80,969 | 93,422 | 1,28,496 | 1,66,838 |
| 71 | 65 | 103 | 101 | 92 | 90 | 90 | 88 | ||||
Cash Equivalents Cash EquivalentsCr | 590 | 333 | 335 | 340 | 423 | 1,427 | 644 | 69 | 387 | 65 | 226 |
Other Assets Other AssetsCr | 35,304 | 39,006 | 48,579 | 72,418 | 75,638 | 75,428 | 78,148 | 80,809 | 92,945 | 1,28,342 | 1,66,524 |
Total Assets Total AssetsCr | 35,894 | 39,339 | 48,914 | 72,828 | 76,126 | 76,958 | 78,894 | 80,969 | 93,422 | 1,28,496 | 1,66,838 |
| 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 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 | 2,002 |
Reserves ReservesCr | 6,444 | 7,166 | 7,940 | 8,953 | 10,340 | 11,186 | 12,465 | 13,442 | 14,611 | 15,966 | 18,532 |
Borrowings BorrowingsCr | 22,745 | 26,707 | 36,277 | 59,848 | 61,437 | 60,978 | 61,503 | 62,905 | 73,996 | 1,07,297 | 1,41,677 |
Other Liabilities Other LiabilitiesCr | 4,703 | 3,464 | 2,695 | 2,026 | 2,347 | 2,792 | 2,924 | 2,621 | 2,814 | 3,231 | 4,628 |
Total Liabilities Total LiabilitiesCr | 35,894 | 39,339 | 48,914 | 72,828 | 76,126 | 76,958 | 78,894 | 80,969 | 93,422 | 1,28,496 | 1,66,838 |
| 71 | 65 | 103 | 101 | 92 | 90 | 90 | 88 | ||||
Cash Equivalents Cash EquivalentsCr | 590 | 333 | 335 | 340 | 423 | 1,427 | 644 | 69 | 387 | 65 | 226 |
Other Assets Other AssetsCr | 35,304 | 39,006 | 48,579 | 72,418 | 75,638 | 75,428 | 78,148 | 80,809 | 92,945 | 1,28,342 | 1,66,524 |
Total Assets Total AssetsCr | 35,894 | 39,339 | 48,914 | 72,828 | 76,126 | 76,958 | 78,894 | 80,969 | 93,422 | 1,28,496 | 1,66,838 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4,965 | -2,598 | -7,830 | -23,400 | -1,336 | 2,161 | -806 | -851 | -10,287 | -31,421 | -33,912 | |
| 372 | -5 | -4 | 18 | 83 | -14 | -1 | -352 | 435 | -1,041 | -884 | |
| 4,659 | 2,509 | 7,858 | 23,422 | 1,365 | -1,083 | 81 | 691 | 10,174 | 32,218 | 34,793 | |
Net Cash Flow Net Cash FlowCr | 66 | -93 | 24 | 39 | 112 | 1,063 | -726 | -512 | 322 | -244 | -3 |
Free Cash Flow Free Cash FlowCr | -4,982 | -2,606 | -7,837 | -23,408 | -1,349 | 2,150 | -812 | -853 | -10,283 | -31,442 | -33,906 |
CFO To EBITDA CFO To EBITDA% | -507.3 | -248.6 | -579.5 | -1,282.3 | -62.4 | 98.6 | -34.9 | -37.6 | -382.5 | -870.3 | -1,109.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4,965 | -2,598 | -7,830 | -23,400 | -1,336 | 2,161 | -806 | -851 | -10,287 | -31,421 | -33,912 | |
| 372 | -5 | -4 | 18 | 83 | -14 | -1 | -352 | 435 | -1,041 | -884 | |
| 4,659 | 2,509 | 7,858 | 23,422 | 1,365 | -1,083 | 81 | 691 | 10,174 | 32,218 | 34,793 | |
Net Cash Flow Net Cash FlowCr | 66 | -93 | 24 | 39 | 112 | 1,063 | -726 | -512 | 322 | -244 | -3 |
Free Cash Flow Free Cash FlowCr | -4,982 | -2,606 | -7,837 | -23,408 | -1,349 | 2,150 | -812 | -853 | -10,283 | -31,442 | -33,906 |
CFO To EBITDA CFO To EBITDA% | -507.3 | -248.6 | -579.5 | -1,282.3 | -62.4 | 98.6 | -34.9 | -37.6 | -382.5 | -870.3 | -1,109.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 13,283 | 8,999 | 3,994 | 8,788 | 6,546 | 8,676 | 37,496 | 39,918 | 31,910 | 34,513 | ||
Price To Earnings Price To Earnings | 13.2 | 7.6 | 2.3 | 5.6 | 3.8 | 5.1 | 17.7 | 14.7 | 7.9 | 8.1 | ||
Price To Sales Price To Sales | 3.1 | 1.6 | 0.5 | 1.2 | 0.9 | 1.2 | 4.8 | 3.9 | 2.4 | 2.5 | ||
Price To Book Price To Book | 1.3 | 0.8 | 0.3 | 0.7 | 0.5 | 0.6 | 2.3 | 2.2 | 1.6 | 1.7 | ||
EV To EBITDA EV To EBITDA | 36.4 | 37.5 | 30.4 | 31.2 | 29.2 | 31.6 | 41.3 | 40.8 | 56.7 | 54.1 | ||
FPM FPM% | 30.5 | 29.9 | 32.4 | 32.9 | 28.4 | 30.3 | 33.2 | 32.1 | 34.5 | 35.0 | 23.3 | 23.4 |
NPM NPM% | 24.4 | 24.1 | 24.2 | 21.3 | 22.7 | 21.8 | 24.7 | 24.1 | 27.2 | 26.3 | 30.7 | 30.6 |
ROCE ROCE% | 9.6 | 8.8 | 8.0 | 7.0 | 9.5 | 9.4 | 9.1 | 8.7 | 8.6 | 8.3 | 7.5 | 7.5 |
ROE ROE% | 9.3 | 9.2 | 10.2 | 10.8 | 13.8 | 12.0 | 11.9 | 11.0 | 12.7 | 15.1 | 19.6 | 19.6 |
ROA ROA% | 2.2 | 2.1 | 2.1 | 1.6 | 2.2 | 2.0 | 2.2 | 2.1 | 2.3 | 2.1 | 2.4 | 2.4 |
| 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 | 13,283 | 8,999 | 3,994 | 8,788 | 6,546 | 8,676 | 37,496 | 39,918 | 31,910 | 34,513 | ||
Price To Earnings Price To Earnings | 13.2 | 7.6 | 2.3 | 5.6 | 3.8 | 5.1 | 17.7 | 14.7 | 7.9 | 8.1 | ||
Price To Sales Price To Sales | 3.1 | 1.6 | 0.5 | 1.2 | 0.9 | 1.2 | 4.8 | 3.9 | 2.4 | 2.5 | ||
Price To Book Price To Book | 1.3 | 0.8 | 0.3 | 0.7 | 0.5 | 0.6 | 2.3 | 2.2 | 1.6 | 1.7 | ||
EV To EBITDA EV To EBITDA | 36.4 | 37.5 | 30.4 | 31.2 | 29.2 | 31.6 | 41.3 | 40.8 | 56.7 | 54.1 | ||
FPM FPM% | 30.5 | 29.9 | 32.4 | 32.9 | 28.4 | 30.3 | 33.2 | 32.1 | 34.5 | 35.0 | 23.3 | 23.4 |
NPM NPM% | 24.4 | 24.1 | 24.2 | 21.3 | 22.7 | 21.8 | 24.7 | 24.1 | 27.2 | 26.3 | 30.7 | 30.6 |
ROCE ROCE% | 9.6 | 8.8 | 8.0 | 7.0 | 9.5 | 9.4 | 9.1 | 8.7 | 8.6 | 8.3 | 7.5 | 7.5 |
ROE ROE% | 9.3 | 9.2 | 10.2 | 10.8 | 13.8 | 12.0 | 11.9 | 11.0 | 12.7 | 15.1 | 19.6 | 19.6 |
ROA ROA% | 2.2 | 2.1 | 2.1 | 1.6 | 2.2 | 2.0 | 2.2 | 2.1 | 2.3 | 2.1 | 2.4 | 2.4 |
Documents — Housing & Urban Development Corporation Ltd
Concall Transcript Summaries — Housing & Urban Development Corporation Ltd