| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 507 | 559 | 686 | 640 | 645 | 583 | 537 | 617 | 572 | 586 | 644 | 631 | |
Growth YoY Revenue Growth YoY% | 60.1 | 63.4 | 70.8 | 56.4 | 27.3 | 4.3 | -21.8 | -3.5 | -11.4 | 0.6 | 19.9 | 2.3 |
| 348 | 318 | 350 | 340 | 379 | 337 | 351 | 396 | 359 | 396 | 421 | 406 | |
| 159 | 240 | 337 | 300 | 266 | 245 | 186 | 221 | 213 | 190 | 224 | 226 | |
OPM OPM% | 31.4 | 43.0 | 49.1 | 46.8 | 41.3 | 42.1 | 34.6 | 35.8 | 37.2 | 32.5 | 34.7 | 35.8 |
| 27 | 23 | 18 | 4 | 58 | 64 | 36 | 63 | -25 | 134 | 10 | 90 | |
Interest Expense Interest ExpenseCr | 30 | 43 | 54 | 44 | 48 | 45 | 43 | 40 | 53 | 53 | 63 | 60 |
Depreciation DepreciationCr | 16 | 18 | 63 | 12 | 13 | 14 | 16 | 16 | 15 | 17 | 17 | 17 |
PBT PBTCr | 140 | 203 | 237 | 248 | 264 | 250 | 163 | 228 | 120 | 254 | 155 | 239 |
| 32 | 53 | 57 | 65 | 58 | 53 | 35 | 52 | 35 | 66 | 40 | 55 | |
| 108 | 151 | 181 | 182 | 205 | 197 | 128 | 176 | 85 | 188 | 115 | 184 | |
Growth YoY PAT Growth YoY% | 94.0 | 133.1 | 109.0 | 144.2 | 90.8 | 31.0 | -29.1 | -3.7 | -58.5 | -4.8 | -10.1 | 4.9 |
NPM NPM% | 21.2 | 26.9 | 26.3 | 28.5 | 31.8 | 33.9 | 23.8 | 28.4 | 14.9 | 32.0 | 17.9 | 29.2 |
| 3.5 | 4.9 | 5.9 | 5.9 | 6.7 | 6.4 | 4.1 | 5.7 | 2.7 | 6.0 | 3.7 | 5.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 507 | 559 | 686 | 640 | 645 | 583 | 537 | 617 | 572 | 586 | 644 | 631 | |
Growth YoY Revenue Growth YoY% | 60.1 | 63.4 | 70.8 | 56.4 | 27.3 | 4.3 | -21.8 | -3.5 | -11.4 | 0.6 | 19.9 | 2.3 |
| 348 | 318 | 350 | 340 | 379 | 337 | 351 | 396 | 359 | 396 | 421 | 406 | |
| 159 | 240 | 337 | 300 | 266 | 245 | 186 | 221 | 213 | 190 | 224 | 226 | |
OPM OPM% | 31.4 | 43.0 | 49.1 | 46.8 | 41.3 | 42.1 | 34.6 | 35.8 | 37.2 | 32.5 | 34.7 | 35.8 |
| 27 | 23 | 18 | 4 | 58 | 64 | 36 | 63 | -25 | 134 | 10 | 90 | |
Interest Expense Interest ExpenseCr | 30 | 43 | 54 | 44 | 48 | 45 | 43 | 40 | 53 | 53 | 63 | 60 |
Depreciation DepreciationCr | 16 | 18 | 63 | 12 | 13 | 14 | 16 | 16 | 15 | 17 | 17 | 17 |
PBT PBTCr | 140 | 203 | 237 | 248 | 264 | 250 | 163 | 228 | 120 | 254 | 155 | 239 |
| 32 | 53 | 57 | 65 | 58 | 53 | 35 | 52 | 35 | 66 | 40 | 55 | |
| 108 | 151 | 181 | 182 | 205 | 197 | 128 | 176 | 85 | 188 | 115 | 184 | |
Growth YoY PAT Growth YoY% | 94.0 | 133.1 | 109.0 | 144.2 | 90.8 | 31.0 | -29.1 | -3.7 | -58.5 | -4.8 | -10.1 | 4.9 |
NPM NPM% | 21.2 | 26.9 | 26.3 | 28.5 | 31.8 | 33.9 | 23.8 | 28.4 | 14.9 | 32.0 | 17.9 | 29.2 |
| 3.5 | 4.9 | 5.9 | 5.9 | 6.7 | 6.4 | 4.1 | 5.7 | 2.7 | 6.0 | 3.7 | 5.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 835 | 835 | 724 | 791 | 1,232 | 1,352 | 2,161 | 2,405 | 2,420 | 2,434 |
Growth Revenue Growth% | 0.1 | -13.3 | 9.3 | 55.8 | 9.7 | 59.9 | 11.3 | 0.6 | 2.2 | |
| 487 | 458 | 433 | 488 | 749 | 887 | 1,287 | 1,408 | 1,572 | 1,581 | |
| 348 | 378 | 291 | 303 | 483 | 465 | 874 | 997 | 848 | 853 | |
OPM OPM% | 41.7 | 45.2 | 40.2 | 38.4 | 39.2 | 34.4 | 40.5 | 41.5 | 35.0 | 35.0 |
| 112 | 40 | 66 | 77 | 84 | 18 | 70 | 162 | 183 | 210 | |
Interest Expense Interest ExpenseCr | 145 | 115 | 102 | 50 | 102 | 76 | 148 | 180 | 210 | 229 |
Depreciation DepreciationCr | 37 | 42 | 55 | 46 | 63 | 67 | 114 | 55 | 65 | 65 |
PBT PBTCr | 274 | 258 | 301 | 285 | 402 | 341 | 683 | 925 | 756 | 768 |
| 93 | 87 | 68 | 64 | 96 | 91 | 169 | 212 | 193 | 196 | |
PAT PATCr | 181 | 171 | 234 | 220 | 306 | 250 | 513 | 713 | 564 | 572 |
Growth PAT Growth% | -5.1 | 36.5 | -5.8 | 38.8 | -18.3 | 105.5 | 38.9 | -20.9 | -19.0 | |
NPM NPM% | 21.6 | 20.5 | 32.3 | 27.9 | 24.8 | 18.5 | 23.8 | 29.6 | 23.3 | 23.5 |
| 5.7 | 5.4 | 7.3 | 7.0 | 10.1 | 8.2 | 16.7 | 23.1 | 18.1 | 18.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 835 | 835 | 724 | 791 | 1,232 | 1,352 | 2,161 | 2,405 | 2,420 | 2,434 |
Growth Revenue Growth% | 0.1 | -13.3 | 9.3 | 55.8 | 9.7 | 59.9 | 11.3 | 0.6 | 2.2 | |
| 487 | 458 | 433 | 488 | 749 | 887 | 1,287 | 1,408 | 1,572 | 1,581 | |
| 348 | 378 | 291 | 303 | 483 | 465 | 874 | 997 | 848 | 853 | |
OPM OPM% | 41.7 | 45.2 | 40.2 | 38.4 | 39.2 | 34.4 | 40.5 | 41.5 | 35.0 | 35.0 |
| 112 | 40 | 66 | 77 | 84 | 18 | 70 | 162 | 183 | 210 | |
Interest Expense Interest ExpenseCr | 145 | 115 | 102 | 50 | 102 | 76 | 148 | 180 | 210 | 229 |
Depreciation DepreciationCr | 37 | 42 | 55 | 46 | 63 | 67 | 114 | 55 | 65 | 65 |
PBT PBTCr | 274 | 258 | 301 | 285 | 402 | 341 | 683 | 925 | 756 | 768 |
| 93 | 87 | 68 | 64 | 96 | 91 | 169 | 212 | 193 | 196 | |
PAT PATCr | 181 | 171 | 234 | 220 | 306 | 250 | 513 | 713 | 564 | 572 |
Growth PAT Growth% | -5.1 | 36.5 | -5.8 | 38.8 | -18.3 | 105.5 | 38.9 | -20.9 | -19.0 | |
NPM NPM% | 21.6 | 20.5 | 32.3 | 27.9 | 24.8 | 18.5 | 23.8 | 29.6 | 23.3 | 23.5 |
| 5.7 | 5.4 | 7.3 | 7.0 | 10.1 | 8.2 | 16.7 | 23.1 | 18.1 | 18.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 64 | 61 | 61 | 61 | 62 | 62 | 62 |
Reserves ReservesCr | 560 | 667 | 816 | 907 | 1,121 | 1,289 | 1,725 | 2,445 | 3,003 |
| 2,154 | 2,132 | 1,171 | 2,374 | 4,589 | 3,710 | 5,724 | 4,887 | 5,837 | |
| 84 | 187 | 383 | 203 | 271 | 178 | 363 | 559 | 649 | |
| 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 | |
| 1,976 | 1,952 | 1,626 | 2,816 | 4,832 | 4,186 | 6,384 | 6,127 | 7,404 | |
| 886 | 1,097 | 808 | 728 | 1,209 | 1,051 | 1,491 | 1,829 | 2,154 | |
| 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 64 | 61 | 61 | 61 | 62 | 62 | 62 |
Reserves ReservesCr | 560 | 667 | 816 | 907 | 1,121 | 1,289 | 1,725 | 2,445 | 3,003 |
| 2,154 | 2,132 | 1,171 | 2,374 | 4,589 | 3,710 | 5,724 | 4,887 | 5,837 | |
| 84 | 187 | 383 | 203 | 271 | 178 | 363 | 559 | 649 | |
| 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 | |
| 1,976 | 1,952 | 1,626 | 2,816 | 4,832 | 4,186 | 6,384 | 6,127 | 7,404 | |
| 886 | 1,097 | 808 | 728 | 1,209 | 1,051 | 1,491 | 1,829 | 2,154 | |
| 2,862 | 3,050 | 2,434 | 3,544 | 6,041 | 5,237 | 7,875 | 7,956 | 9,558 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -110 | 587 | 352 | 152 | 795 | -793 | -118 | 871 | -1,070 | |
| -129 | 0 | 16 | 148 | -86 | 163 | -74 | -177 | 314 | |
| 463 | -494 | -514 | -361 | 108 | -296 | 430 | -490 | 568 | |
Net Cash Flow Net Cash FlowCr | 223 | 93 | -146 | -62 | 817 | -925 | 239 | 204 | -187 |
Free Cash Flow Free Cash FlowCr | -208 | 527 | 423 | 89 | 822 | -798 | -138 | 922 | -936 |
CFO To PAT CFO To PAT% | -61.2 | 342.3 | 150.3 | 68.9 | 259.9 | -317.4 | -22.9 | 122.2 | -189.8 |
CFO To EBITDA CFO To EBITDA% | -31.8 | 155.4 | 120.8 | 50.1 | 164.6 | -170.6 | -13.4 | 87.3 | -126.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -110 | 587 | 352 | 152 | 795 | -793 | -118 | 871 | -1,070 | |
| -129 | 0 | 16 | 148 | -86 | 163 | -74 | -177 | 314 | |
| 463 | -494 | -514 | -361 | 108 | -296 | 430 | -490 | 568 | |
Net Cash Flow Net Cash FlowCr | 223 | 93 | -146 | -62 | 817 | -925 | 239 | 204 | -187 |
Free Cash Flow Free Cash FlowCr | -208 | 527 | 423 | 89 | 822 | -798 | -138 | 922 | -936 |
CFO To PAT CFO To PAT% | -61.2 | 342.3 | 150.3 | 68.9 | 259.9 | -317.4 | -22.9 | 122.2 | -189.8 |
CFO To EBITDA CFO To EBITDA% | -31.8 | 155.4 | 120.8 | 50.1 | 164.6 | -170.6 | -13.4 | 87.3 | -126.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 992 | 1,418 | 2,694 | 1,528 | 3,776 | 6,742 | 7,596 | 10,902 | ||
Price To Earnings Price To Earnings | 4.2 | 6.4 | 8.8 | 6.1 | 7.4 | 9.5 | 13.5 | 18.8 | ||
Price To Sales Price To Sales | 1.3 | 1.7 | 2.1 | 1.1 | 1.7 | 2.7 | 3.0 | 4.5 | ||
Price To Book Price To Book | 1.1 | 1.5 | 2.3 | 1.1 | 2.1 | 2.7 | 2.5 | 3.6 | ||
EV To EBITDA EV To EBITDA | 1.5 | 0.1 | -0.9 | -1.8 | 0.5 | 3.7 | 5.1 | 8.9 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 41.7 | 45.2 | 40.2 | 38.4 | 39.2 | 34.4 | 40.5 | 41.5 | 35.0 | 35.0 |
NPM NPM% | 21.6 | 20.5 | 32.3 | 27.9 | 24.8 | 18.5 | 23.8 | 29.6 | 23.3 | 23.5 |
ROCE ROCE% | 25.2 | 26.1 | 30.1 | 26.6 | 28.1 | 22.7 | 28.3 | 32.1 | 19.8 | 19.8 |
ROE ROE% | 32.3 | 25.7 | 26.6 | 22.8 | 25.9 | 18.5 | 28.7 | 28.4 | 18.4 | 18.4 |
ROA ROA% | 6.3 | 5.6 | 9.6 | 6.2 | 5.1 | 4.8 | 6.5 | 9.0 | 5.9 | 5.9 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 992 | 1,418 | 2,694 | 1,528 | 3,776 | 6,742 | 7,596 | 10,902 | ||
Price To Earnings Price To Earnings | 4.2 | 6.4 | 8.8 | 6.1 | 7.4 | 9.5 | 13.5 | 18.8 | ||
Price To Sales Price To Sales | 1.3 | 1.7 | 2.1 | 1.1 | 1.7 | 2.7 | 3.0 | 4.5 | ||
Price To Book Price To Book | 1.1 | 1.5 | 2.3 | 1.1 | 2.1 | 2.7 | 2.5 | 3.6 | ||
EV To EBITDA EV To EBITDA | 1.5 | 0.1 | -0.9 | -1.8 | 0.5 | 3.7 | 5.1 | 8.9 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 41.7 | 45.2 | 40.2 | 38.4 | 39.2 | 34.4 | 40.5 | 41.5 | 35.0 | 35.0 |
NPM NPM% | 21.6 | 20.5 | 32.3 | 27.9 | 24.8 | 18.5 | 23.8 | 29.6 | 23.3 | 23.5 |
ROCE ROCE% | 25.2 | 26.1 | 30.1 | 26.6 | 28.1 | 22.7 | 28.3 | 32.1 | 19.8 | 19.8 |
ROE ROE% | 32.3 | 25.7 | 26.6 | 22.8 | 25.9 | 18.5 | 28.7 | 28.4 | 18.4 | 18.4 |
ROA ROA% | 6.3 | 5.6 | 9.6 | 6.2 | 5.1 | 4.8 | 6.5 | 9.0 | 5.9 | 5.9 |
Documents — IIFL Capital Services Ltd
Concall Transcript Summaries — IIFL Capital Services Ltd