| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,050 | 5,004 | 5,165 | 5,352 | 5,851 | 5,883 | 5,851 | 6,083 | 6,583 | 6,610 | 6,619 | 6,814 | |
Growth YoY Revenue Growth YoY% | 12.3 | 14.7 | -1.7 | 17.9 | 15.8 | 17.6 | 13.3 | 13.7 | 12.5 | 12.4 | 13.1 | 12.0 |
Expenses ExpensesCr | 4,453 | 4,588 | 4,604 | 4,850 | 5,186 | 5,197 | 5,435 | 5,429 | 5,830 | 6,039 | 6,073 | 6,580 |
| 597 | 416 | 562 | 501 | 664 | 685 | 416 | 654 | 753 | 571 | 546 | 234 | |
OPM OPM% | 11.8 | 8.3 | 10.9 | 9.4 | 11.3 | 11.7 | 7.1 | 10.8 | 11.4 | 8.6 | 8.3 | 3.4 |
| 959 | 1,054 | 1,184 | 1,057 | 1,120 | 1,439 | 1,286 | 1,266 | 1,332 | 1,654 | 1,425 | 1,538 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 764 | 574 | 698 | 774 | 919 | 960 | 668 | 994 | 1,077 | 870 | 718 | 536 |
| 186 | 142 | 178 | 194 | 225 | 236 | 159 | 247 | 258 | 211 | 172 | 133 | |
| 577 | 431 | 520 | 580 | 694 | 724 | 510 | 747 | 820 | 659 | 547 | 403 | |
Growth YoY PAT Growth YoY% | -2.3 | 22.4 | 18.9 | 48.7 | 20.2 | 67.9 | -1.9 | 28.7 | 18.1 | -9.1 | 7.3 | -46.0 |
NPM NPM% | 11.4 | 8.6 | 10.1 | 10.8 | 11.9 | 12.3 | 8.7 | 12.3 | 12.4 | 10.0 | 8.3 | 5.9 |
| 11.8 | 8.8 | 10.6 | 11.8 | 14.1 | 14.6 | 10.3 | 15.1 | 16.5 | 13.3 | 11.0 | 8.1 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,050 | 5,004 | 5,165 | 5,352 | 5,851 | 5,883 | 5,851 | 6,083 | 6,583 | 6,610 | 6,619 | 6,814 | |
Growth YoY Revenue Growth YoY% | 12.3 | 14.7 | -1.7 | 17.9 | 15.8 | 17.6 | 13.3 | 13.7 | 12.5 | 12.4 | 13.1 | 12.0 |
Expenses ExpensesCr | 4,453 | 4,588 | 4,604 | 4,850 | 5,186 | 5,197 | 5,435 | 5,429 | 5,830 | 6,039 | 6,073 | 6,580 |
| 597 | 416 | 562 | 501 | 664 | 685 | 416 | 654 | 753 | 571 | 546 | 234 | |
OPM OPM% | 11.8 | 8.3 | 10.9 | 9.4 | 11.3 | 11.7 | 7.1 | 10.8 | 11.4 | 8.6 | 8.3 | 3.4 |
| 959 | 1,054 | 1,184 | 1,057 | 1,120 | 1,439 | 1,286 | 1,266 | 1,332 | 1,654 | 1,425 | 1,538 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 764 | 574 | 698 | 774 | 919 | 960 | 668 | 994 | 1,077 | 870 | 718 | 536 |
| 186 | 142 | 178 | 194 | 225 | 236 | 159 | 247 | 258 | 211 | 172 | 133 | |
| 577 | 431 | 520 | 580 | 694 | 724 | 510 | 747 | 820 | 659 | 547 | 403 | |
Growth YoY PAT Growth YoY% | -2.3 | 22.4 | 18.9 | 48.7 | 20.2 | 67.9 | -1.9 | 28.7 | 18.1 | -9.1 | 7.3 | -46.0 |
NPM NPM% | 11.4 | 8.6 | 10.1 | 10.8 | 11.9 | 12.3 | 8.7 | 12.3 | 12.4 | 10.0 | 8.3 | 5.9 |
| 11.8 | 8.8 | 10.6 | 11.8 | 14.1 | 14.6 | 10.3 | 15.1 | 16.5 | 13.3 | 11.0 | 8.1 |
| 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 | 5,997 | 7,445 | 8,310 | 10,077 | 11,332 | 12,479 | 16,715 | 18,842 | 20,578 | 24,361 | 27,801 | 26,625 |
Growth Revenue Growth% | 13.6 | 24.1 | 11.6 | 21.3 | 12.4 | 10.1 | 34.0 | 12.7 | 9.2 | 18.4 | 14.1 | 12.5 |
Expenses ExpensesCr | 7,023 | 8,484 | 9,255 | 10,559 | 11,802 | 12,940 | 18,256 | 20,227 | 20,680 | 23,515 | 26,430 | 24,522 |
| -1,026 | -1,040 | -945 | -482 | -469 | -462 | -1,541 | -1,386 | -102 | 846 | 1,371 | 2,103 | |
OPM OPM% | -17.1 | -14.0 | -11.4 | -4.8 | -4.1 | -3.7 | -9.2 | -7.3 | -0.5 | 3.5 | 4.9 | 7.9 |
| 42 | 52 | 29 | 58 | 104 | 483 | 808 | 945 | 23 | 19 | 19 | 5,950 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 708 | 910 | 1,196 | 1,598 | 1,697 | 1,954 | 1,684 | 2,113 | 2,555 | 3,321 | 3,659 | 3,201 |
| 200 | 208 | 334 | 549 | 503 | 481 | 413 | 383 | 637 | 813 | 887 | 773 | |
PAT PATCr | 507 | 702 | 862 | 1,049 | 1,194 | 1,473 | 1,271 | 1,729 | 1,919 | 2,508 | 2,772 | 2,428 |
Growth PAT Growth% | -5.3 | 38.3 | 22.8 | 21.8 | 13.8 | 23.4 | -13.7 | 36.0 | 11.0 | 30.7 | 10.5 | -9.2 |
NPM NPM% | 8.5 | 9.4 | 10.4 | 10.4 | 10.5 | 11.8 | 7.6 | 9.2 | 9.3 | 10.3 | 10.0 | 9.1 |
| 11.3 | 15.7 | 19.0 | 23.1 | 26.3 | 32.4 | 25.9 | 35.2 | 39.0 | 50.7 | 55.7 | 48.8 |
| 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 | 5,997 | 7,445 | 8,310 | 10,077 | 11,332 | 12,479 | 16,715 | 18,842 | 20,578 | 24,361 | 27,801 | 26,625 |
Growth Revenue Growth% | 13.6 | 24.1 | 11.6 | 21.3 | 12.4 | 10.1 | 34.0 | 12.7 | 9.2 | 18.4 | 14.1 | 12.5 |
Expenses ExpensesCr | 7,023 | 8,484 | 9,255 | 10,559 | 11,802 | 12,940 | 18,256 | 20,227 | 20,680 | 23,515 | 26,430 | 24,522 |
| -1,026 | -1,040 | -945 | -482 | -469 | -462 | -1,541 | -1,386 | -102 | 846 | 1,371 | 2,103 | |
OPM OPM% | -17.1 | -14.0 | -11.4 | -4.8 | -4.1 | -3.7 | -9.2 | -7.3 | -0.5 | 3.5 | 4.9 | 7.9 |
| 42 | 52 | 29 | 58 | 104 | 483 | 808 | 945 | 23 | 19 | 19 | 5,950 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 708 | 910 | 1,196 | 1,598 | 1,697 | 1,954 | 1,684 | 2,113 | 2,555 | 3,321 | 3,659 | 3,201 |
| 200 | 208 | 334 | 549 | 503 | 481 | 413 | 383 | 637 | 813 | 887 | 773 | |
PAT PATCr | 507 | 702 | 862 | 1,049 | 1,194 | 1,473 | 1,271 | 1,729 | 1,919 | 2,508 | 2,772 | 2,428 |
Growth PAT Growth% | -5.3 | 38.3 | 22.8 | 21.8 | 13.8 | 23.4 | -13.7 | 36.0 | 11.0 | 30.7 | 10.5 | -9.2 |
NPM NPM% | 8.5 | 9.4 | 10.4 | 10.4 | 10.5 | 11.8 | 7.6 | 9.2 | 9.3 | 10.3 | 10.0 | 9.1 |
| 11.3 | 15.7 | 19.0 | 23.1 | 26.3 | 32.4 | 25.9 | 35.2 | 39.0 | 50.7 | 55.7 | 48.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 448 | 451 | 454 | 454 | 454 | 455 | 491 | 491 | 493 | 496 | 498 | 499 |
Reserves ReservesCr | 2,789 | 3,450 | 4,273 | 4,946 | 5,585 | 7,144 | 8,702 | 9,953 | 11,712 | 13,989 | 16,135 | 16,509 |
Borrowings BorrowingsCr | 0 | 485 | 485 | 485 | 485 | 485 | 255 | 35 | 35 | 0 | 0 | 62,085 |
Other Liabilities Other LiabilitiesCr | 249 | 503 | 548 | 259 | -334 | 517 | 276 | 162 | 745 | 499 | -562 | 7 |
Total Liabilities Total LiabilitiesCr | 3,485 | 4,889 | 5,760 | 6,144 | 6,191 | 8,601 | 9,724 | 10,641 | 12,985 | 14,984 | 16,072 | 79,100 |
| 677 | 627 | 577 | 564 | 701 | 802 | 839 | 852 | |||||
Advances AdvancesCr | 3,401 | 7,736 | 10,348 | 10,004 | 9,700 | 7,201 | 10,846 | 10,873 | 13,073 | 14,579 | 15,747 | |
Cash Equivalents Cash EquivalentsCr | 195 | 194 | 592 | 402 | 33 | 228 | 293 | 203 | 335 | 88 | 987 | 776 |
Other Assets Other AssetsCr | -111 | -3,042 | -5,180 | -4,261 | -4,218 | 545 | -1,993 | -999 | -1,123 | -484 | -1,500 | 77,471 |
Total Assets Total AssetsCr | 3,485 | 4,889 | 5,760 | 6,144 | 6,191 | 8,601 | 9,724 | 10,641 | 12,985 | 14,984 | 16,072 | 79,100 |
| 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 | 448 | 451 | 454 | 454 | 454 | 455 | 491 | 491 | 493 | 496 | 498 | 499 |
Reserves ReservesCr | 2,789 | 3,450 | 4,273 | 4,946 | 5,585 | 7,144 | 8,702 | 9,953 | 11,712 | 13,989 | 16,135 | 16,509 |
Borrowings BorrowingsCr | 0 | 485 | 485 | 485 | 485 | 485 | 255 | 35 | 35 | 0 | 0 | 62,085 |
Other Liabilities Other LiabilitiesCr | 249 | 503 | 548 | 259 | -334 | 517 | 276 | 162 | 745 | 499 | -562 | 7 |
Total Liabilities Total LiabilitiesCr | 3,485 | 4,889 | 5,760 | 6,144 | 6,191 | 8,601 | 9,724 | 10,641 | 12,985 | 14,984 | 16,072 | 79,100 |
| 677 | 627 | 577 | 564 | 701 | 802 | 839 | 852 | |||||
Advances AdvancesCr | 3,401 | 7,736 | 10,348 | 10,004 | 9,700 | 7,201 | 10,846 | 10,873 | 13,073 | 14,579 | 15,747 | |
Cash Equivalents Cash EquivalentsCr | 195 | 194 | 592 | 402 | 33 | 228 | 293 | 203 | 335 | 88 | 987 | 776 |
Other Assets Other AssetsCr | -111 | -3,042 | -5,180 | -4,261 | -4,218 | 545 | -1,993 | -999 | -1,123 | -484 | -1,500 | 77,471 |
Total Assets Total AssetsCr | 3,485 | 4,889 | 5,760 | 6,144 | 6,191 | 8,601 | 9,724 | 10,641 | 12,985 | 14,984 | 16,072 | 79,100 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 511 | 1,628 | 2,390 | 2,976 | 3,433 | 1,774 | 809 | 2,290 | 2,407 | 1,147 | 2,622 | |
| -310 | -1,990 | -1,896 | -2,856 | -3,382 | -1,367 | 112 | -1,685 | -1,921 | -1,137 | -1,733 | |
| -149 | 361 | -96 | -310 | -420 | -212 | -879 | -695 | -355 | -257 | -336 | |
Net Cash Flow Net Cash FlowCr | 53 | -1 | 398 | -190 | -369 | 195 | 42 | -90 | 131 | -247 | 554 |
Free Cash Flow Free Cash FlowCr | 459 | 1,574 | 2,315 | 2,860 | 3,130 | 1,695 | 737 | 2,170 | 2,217 | 918 | 2,380 |
CFO To PAT CFO To PAT% | 100.8 | 231.9 | 277.3 | 283.7 | 287.6 | 120.4 | 63.7 | 132.4 | 125.4 | 45.7 | 94.6 |
CFO To EBITDA CFO To EBITDA% | -49.9 | -156.6 | -252.9 | -618.0 | -731.2 | -384.3 | -52.5 | -165.3 | -2,361.9 | 135.5 | 191.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 511 | 1,628 | 2,390 | 2,976 | 3,433 | 1,774 | 809 | 2,290 | 2,407 | 1,147 | 2,622 | |
| -310 | -1,990 | -1,896 | -2,856 | -3,382 | -1,367 | 112 | -1,685 | -1,921 | -1,137 | -1,733 | |
| -149 | 361 | -96 | -310 | -420 | -212 | -879 | -695 | -355 | -257 | -336 | |
Net Cash Flow Net Cash FlowCr | 53 | -1 | 398 | -190 | -369 | 195 | 42 | -90 | 131 | -247 | 554 |
Free Cash Flow Free Cash FlowCr | 459 | 1,574 | 2,315 | 2,860 | 3,130 | 1,695 | 737 | 2,170 | 2,217 | 918 | 2,380 |
CFO To PAT CFO To PAT% | 100.8 | 231.9 | 277.3 | 283.7 | 287.6 | 120.4 | 63.7 | 132.4 | 125.4 | 45.7 | 94.6 |
CFO To EBITDA CFO To EBITDA% | -49.9 | -156.6 | -252.9 | -618.0 | -731.2 | -384.3 | -52.5 | -165.3 | -2,361.9 | 135.5 | 191.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 35,973 | 46,923 | 48,932 | 65,271 | 65,215 | 52,523 | 83,020 | 88,839 | 85,265 | 74,941 | ||
Price To Earnings Price To Earnings | 41.8 | 44.7 | 41.0 | 44.3 | 51.3 | 30.4 | 43.3 | 35.4 | 30.8 | 30.7 | ||
Price To Sales Price To Sales | 5.2 | 4.2 | 4.3 | 5.4 | 4.1 | 2.9 | 4.0 | 3.7 | 3.2 | 2.8 | ||
Price To Book Price To Book | 7.9 | 8.7 | 8.0 | 8.6 | 7.1 | 5.0 | 6.8 | 6.1 | 5.1 | 4.4 | ||
EV To EBITDA EV To EBITDA | -38.0 | -97.6 | -105.2 | -142.0 | -42.3 | -37.8 | -811.8 | 104.8 | 61.5 | 34.3 | ||
OPM OPM% | -17.1 | -14.0 | -11.4 | -4.8 | -4.1 | -3.7 | -9.2 | -7.3 | -0.5 | 3.5 | 4.9 | 7.9 |
NPM NPM% | 8.5 | 9.4 | 10.4 | 10.4 | 10.5 | 11.8 | 7.6 | 9.2 | 9.3 | 10.3 | 10.0 | 9.1 |
ROCE ROCE% | 21.9 | 20.8 | 22.9 | 27.2 | 26.0 | 24.2 | 17.8 | 20.2 | 20.9 | 22.9 | 22.0 | 4.0 |
ROE ROE% | 15.7 | 18.0 | 18.2 | 19.4 | 19.8 | 19.4 | 13.8 | 16.6 | 15.7 | 17.3 | 16.7 | 14.3 |
ROA ROA% | 14.6 | 14.4 | 15.0 | 17.1 | 19.3 | 17.1 | 13.1 | 16.3 | 14.8 | 16.7 | 17.3 | 3.1 |
| 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 | 35,973 | 46,923 | 48,932 | 65,271 | 65,215 | 52,523 | 83,020 | 88,839 | 85,265 | 74,941 | ||
Price To Earnings Price To Earnings | 41.8 | 44.7 | 41.0 | 44.3 | 51.3 | 30.4 | 43.3 | 35.4 | 30.8 | 30.7 | ||
Price To Sales Price To Sales | 5.2 | 4.2 | 4.3 | 5.4 | 4.1 | 2.9 | 4.0 | 3.7 | 3.2 | 2.8 | ||
Price To Book Price To Book | 7.9 | 8.7 | 8.0 | 8.6 | 7.1 | 5.0 | 6.8 | 6.1 | 5.1 | 4.4 | ||
EV To EBITDA EV To EBITDA | -38.0 | -97.6 | -105.2 | -142.0 | -42.3 | -37.8 | -811.8 | 104.8 | 61.5 | 34.3 | ||
OPM OPM% | -17.1 | -14.0 | -11.4 | -4.8 | -4.1 | -3.7 | -9.2 | -7.3 | -0.5 | 3.5 | 4.9 | 7.9 |
NPM NPM% | 8.5 | 9.4 | 10.4 | 10.4 | 10.5 | 11.8 | 7.6 | 9.2 | 9.3 | 10.3 | 10.0 | 9.1 |
ROCE ROCE% | 21.9 | 20.8 | 22.9 | 27.2 | 26.0 | 24.2 | 17.8 | 20.2 | 20.9 | 22.9 | 22.0 | 4.0 |
ROE ROE% | 15.7 | 18.0 | 18.2 | 19.4 | 19.8 | 19.4 | 13.8 | 16.6 | 15.7 | 17.3 | 16.7 | 14.3 |
ROA ROA% | 14.6 | 14.4 | 15.0 | 17.1 | 19.3 | 17.1 | 13.1 | 16.3 | 14.8 | 16.7 | 17.3 | 3.1 |
Documents — ICICI Lombard General Insurance Company Ltd
Concall Transcript Summaries — ICICI Lombard General Insurance Company Ltd