| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 238 | 391 | 307 | 352 | 373 | 373 | 344 | 357 | 346 | 347 | 364 | |
Growth YoY Revenue Growth YoY% | -20.4 | -15.3 | 37.0 | 2.5 | 50.2 | 56.7 | -4.7 | 12.1 | 1.3 | -7.2 | -7.0 | 5.9 |
Interest Expended Interest ExpendedCr | 141 | 145 | 162 | 167 | 188 | 193 | 193 | 185 | 167 | 137 | 132 | 144 |
Expenses ExpensesCr | 78 | 76 | 205 | 124 | 139 | 162 | 161 | 622 | 172 | 193 | 633 | 204 |
| 16 | 17 | 24 | 16 | 26 | 18 | 18 | -464 | 18 | 16 | -418 | 15 | |
FPM FPM% | 6.8 | 7.1 | 6.0 | 5.2 | 7.3 | 4.9 | 4.8 | -135.2 | 5.0 | 4.6 | -120.5 | 4.1 |
| 0 | 1 | 3 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 3 | |
Depreciation DepreciationCr | 6 | 7 | 7 | 8 | 8 | 7 | 8 | 7 | 8 | 8 | 6 | 6 |
PBT PBTCr | 10 | 10 | 19 | 11 | 18 | 11 | 13 | 705 | 11 | 8 | -424 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 0 | |
| 25 | 17 | 35 | 25 | 32 | 28 | 36 | 546 | 10 | 8 | -424 | 11 | |
Growth YoY PAT Growth YoY% | -52.0 | -54.0 | -53.6 | -36.0 | 27.9 | 64.3 | 2.6 | 2,088.4 | -66.9 | -70.1 | -1,271.4 | -97.9 |
NPM NPM% | 10.6 | 7.1 | 9.0 | 8.1 | 9.0 | 7.4 | 9.7 | 158.8 | 2.9 | 2.4 | -122.3 | 3.1 |
| 1.8 | 1.2 | 2.6 | 1.8 | 2.3 | 2.0 | 2.7 | 40.0 | 0.8 | 0.6 | -26.2 | 0.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 234 | 238 | 391 | 307 | 352 | 373 | 373 | 344 | 357 | 346 | 347 | 364 | |
Growth YoY Revenue Growth YoY% | -20.4 | -15.3 | 37.0 | 2.5 | 50.2 | 56.7 | -4.7 | 12.1 | 1.3 | -7.2 | -7.0 | 5.9 |
Interest Expended Interest ExpendedCr | 141 | 145 | 162 | 167 | 188 | 193 | 193 | 185 | 167 | 137 | 132 | 144 |
Expenses ExpensesCr | 78 | 76 | 205 | 124 | 139 | 162 | 161 | 622 | 172 | 193 | 633 | 204 |
| 16 | 17 | 24 | 16 | 26 | 18 | 18 | -464 | 18 | 16 | -418 | 15 | |
FPM FPM% | 6.8 | 7.1 | 6.0 | 5.2 | 7.3 | 4.9 | 4.8 | -135.2 | 5.0 | 4.6 | -120.5 | 4.1 |
| 0 | 1 | 3 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 3 | |
Depreciation DepreciationCr | 6 | 7 | 7 | 8 | 8 | 7 | 8 | 7 | 8 | 8 | 6 | 6 |
PBT PBTCr | 10 | 10 | 19 | 11 | 18 | 11 | 13 | 705 | 11 | 8 | -424 | 11 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 0 | |
| 25 | 17 | 35 | 25 | 32 | 28 | 36 | 546 | 10 | 8 | -424 | 11 | |
Growth YoY PAT Growth YoY% | -52.0 | -54.0 | -53.6 | -36.0 | 27.9 | 64.3 | 2.6 | 2,088.4 | -66.9 | -70.1 | -1,271.4 | -97.9 |
NPM NPM% | 10.6 | 7.1 | 9.0 | 8.1 | 9.0 | 7.4 | 9.7 | 158.8 | 2.9 | 2.4 | -122.3 | 3.1 |
| 1.8 | 1.2 | 2.6 | 1.8 | 2.3 | 2.0 | 2.7 | 40.0 | 0.8 | 0.6 | -26.2 | 0.7 |
| 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 | 644 | 719 | 789 | 1,206 | 1,597 | 1,280 | 1,163 | 1,174 | 1,103 | 1,404 | 1,393 | 1,413 |
Growth Revenue Growth% | 22.0 | 11.7 | 9.7 | 52.8 | 32.5 | -19.9 | -9.2 | 1.0 | -6.1 | 27.3 | -0.8 | -1.9 |
Interest Expended Interest ExpendedCr | 289 | 312 | 326 | 564 | 863 | 709 | 540 | 580 | 580 | 741 | 621 | 580 |
Expenses ExpensesCr | 61 | 83 | 146 | 245 | 1,142 | 764 | 1,496 | 321 | 430 | 586 | 1,620 | 1,202 |
| 294 | 324 | 317 | 397 | -408 | -193 | -873 | 273 | 94 | 78 | -848 | -369 | |
FPM FPM% | 45.6 | 45.1 | 40.2 | 33.0 | -25.5 | -15.1 | -75.0 | 23.2 | 8.5 | 5.5 | -60.9 | -26.1 |
| 0 | 1 | 0 | 0 | 1 | 7 | 12 | 5 | 4 | 5 | 1 | 3 | |
Depreciation DepreciationCr | 1 | 2 | 5 | 18 | 30 | 34 | 35 | 40 | 28 | 31 | 29 | 28 |
PBT PBTCr | 293 | 323 | 312 | 379 | -437 | -219 | -896 | 239 | 70 | 53 | 299 | -394 |
| 102 | 112 | 112 | 138 | -112 | -5 | -160 | 13 | 0 | 0 | 169 | 0 | |
PAT PATCr | 192 | 211 | 200 | 241 | -325 | -214 | -737 | 225 | 70 | 52 | 140 | -394 |
Growth PAT Growth% | 28.6 | 10.0 | -5.0 | 20.2 | -234.8 | 34.0 | -244.0 | 130.6 | -68.8 | -25.2 | 167.6 | -161.4 |
NPM NPM% | 29.8 | 29.3 | 25.4 | 20.0 | -20.3 | -16.7 | -63.4 | 19.2 | 6.4 | 3.7 | 10.1 | -27.9 |
| 26.8 | 28.7 | 25.5 | 26.6 | -35.2 | -20.8 | -59.5 | 16.6 | 8.5 | 8.9 | 9.7 | -24.2 |
| 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 | 644 | 719 | 789 | 1,206 | 1,597 | 1,280 | 1,163 | 1,174 | 1,103 | 1,404 | 1,393 | 1,413 |
Growth Revenue Growth% | 22.0 | 11.7 | 9.7 | 52.8 | 32.5 | -19.9 | -9.2 | 1.0 | -6.1 | 27.3 | -0.8 | -1.9 |
Interest Expended Interest ExpendedCr | 289 | 312 | 326 | 564 | 863 | 709 | 540 | 580 | 580 | 741 | 621 | 580 |
Expenses ExpensesCr | 61 | 83 | 146 | 245 | 1,142 | 764 | 1,496 | 321 | 430 | 586 | 1,620 | 1,202 |
| 294 | 324 | 317 | 397 | -408 | -193 | -873 | 273 | 94 | 78 | -848 | -369 | |
FPM FPM% | 45.6 | 45.1 | 40.2 | 33.0 | -25.5 | -15.1 | -75.0 | 23.2 | 8.5 | 5.5 | -60.9 | -26.1 |
| 0 | 1 | 0 | 0 | 1 | 7 | 12 | 5 | 4 | 5 | 1 | 3 | |
Depreciation DepreciationCr | 1 | 2 | 5 | 18 | 30 | 34 | 35 | 40 | 28 | 31 | 29 | 28 |
PBT PBTCr | 293 | 323 | 312 | 379 | -437 | -219 | -896 | 239 | 70 | 53 | 299 | -394 |
| 102 | 112 | 112 | 138 | -112 | -5 | -160 | 13 | 0 | 0 | 169 | 0 | |
PAT PATCr | 192 | 211 | 200 | 241 | -325 | -214 | -737 | 225 | 70 | 52 | 140 | -394 |
Growth PAT Growth% | 28.6 | 10.0 | -5.0 | 20.2 | -234.8 | 34.0 | -244.0 | 130.6 | -68.8 | -25.2 | 167.6 | -161.4 |
NPM NPM% | 29.8 | 29.3 | 25.4 | 20.0 | -20.3 | -16.7 | -63.4 | 19.2 | 6.4 | 3.7 | 10.1 | -27.9 |
| 26.8 | 28.7 | 25.5 | 26.6 | -35.2 | -20.8 | -59.5 | 16.6 | 8.5 | 8.9 | 9.7 | -24.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 73 | 78 | 79 | 92 | 92 | 124 | 136 | 136 | 136 | 136 | 162 |
Reserves ReservesCr | 1,468 | 1,824 | 1,996 | 2,914 | 2,588 | 3,562 | 2,793 | 2,976 | 3,099 | 3,244 | 3,621 |
Borrowings BorrowingsCr | 2,258 | 2,697 | 4,823 | 8,936 | 7,142 | 6,008 | 6,223 | 5,648 | 7,572 | 6,916 | 5,477 |
Other Liabilities Other LiabilitiesCr | 893 | 889 | 296 | 358 | 306 | 390 | 509 | 363 | 314 | 2,959 | 257 |
Total Liabilities Total LiabilitiesCr | 4,693 | 5,489 | 7,194 | 12,300 | 10,129 | 10,084 | 9,661 | 9,122 | 11,121 | 13,256 | 9,517 |
| 56 | 70 | 82 | 65 | 86 | 77 | 81 | 65 | 55 | |||
Cash Equivalents Cash EquivalentsCr | 360 | 65 | 128 | 1,119 | 545 | 520 | 490 | 416 | 963 | 422 | 310 |
Other Assets Other AssetsCr | 4,334 | 5,424 | 7,010 | 11,111 | 9,501 | 9,498 | 9,086 | 8,629 | 10,077 | 12,769 | 9,152 |
Total Assets Total AssetsCr | 4,693 | 5,489 | 7,194 | 12,300 | 10,129 | 10,084 | 9,661 | 9,122 | 11,121 | 13,256 | 9,517 |
| 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 | 73 | 78 | 79 | 92 | 92 | 124 | 136 | 136 | 136 | 136 | 162 |
Reserves ReservesCr | 1,468 | 1,824 | 1,996 | 2,914 | 2,588 | 3,562 | 2,793 | 2,976 | 3,099 | 3,244 | 3,621 |
Borrowings BorrowingsCr | 2,258 | 2,697 | 4,823 | 8,936 | 7,142 | 6,008 | 6,223 | 5,648 | 7,572 | 6,916 | 5,477 |
Other Liabilities Other LiabilitiesCr | 893 | 889 | 296 | 358 | 306 | 390 | 509 | 363 | 314 | 2,959 | 257 |
Total Liabilities Total LiabilitiesCr | 4,693 | 5,489 | 7,194 | 12,300 | 10,129 | 10,084 | 9,661 | 9,122 | 11,121 | 13,256 | 9,517 |
| 56 | 70 | 82 | 65 | 86 | 77 | 81 | 65 | 55 | |||
Cash Equivalents Cash EquivalentsCr | 360 | 65 | 128 | 1,119 | 545 | 520 | 490 | 416 | 963 | 422 | 310 |
Other Assets Other AssetsCr | 4,334 | 5,424 | 7,010 | 11,111 | 9,501 | 9,498 | 9,086 | 8,629 | 10,077 | 12,769 | 9,152 |
Total Assets Total AssetsCr | 4,693 | 5,489 | 7,194 | 12,300 | 10,129 | 10,084 | 9,661 | 9,122 | 11,121 | 13,256 | 9,517 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -543 | -690 | -547 | -2,091 | 1,710 | 1,068 | -1,564 | 899 | -1,719 | -1,061 | -989 | |
| 317 | -194 | -842 | 260 | -2,272 | -992 | 1,165 | -259 | 674 | -305 | 2,259 | |
| 365 | 589 | 1,459 | 2,787 | -354 | 35 | 200 | -540 | 1,267 | 1,070 | -1,330 | |
Net Cash Flow Net Cash FlowCr | 139 | -294 | 71 | 956 | -916 | 111 | -199 | 99 | 223 | -296 | -60 |
Free Cash Flow Free Cash FlowCr | -546 | -697 | -595 | -2,113 | 1,670 | 1,067 | -1,586 | 892 | -1,727 | -1,083 | |
CFO To EBITDA CFO To EBITDA% | -184.8 | -212.8 | -172.3 | -526.2 | -419.1 | -554.0 | 179.2 | 329.3 | -1,834.1 | -1,366.3 | 116.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -543 | -690 | -547 | -2,091 | 1,710 | 1,068 | -1,564 | 899 | -1,719 | -1,061 | -989 | |
| 317 | -194 | -842 | 260 | -2,272 | -992 | 1,165 | -259 | 674 | -305 | 2,259 | |
| 365 | 589 | 1,459 | 2,787 | -354 | 35 | 200 | -540 | 1,267 | 1,070 | -1,330 | |
Net Cash Flow Net Cash FlowCr | 139 | -294 | 71 | 956 | -916 | 111 | -199 | 99 | 223 | -296 | -60 |
Free Cash Flow Free Cash FlowCr | -546 | -697 | -595 | -2,113 | 1,670 | 1,067 | -1,586 | 892 | -1,727 | -1,083 | |
CFO To EBITDA CFO To EBITDA% | -184.8 | -212.8 | -172.3 | -526.2 | -419.1 | -554.0 | 179.2 | 329.3 | -1,834.1 | -1,366.3 | 116.6 |
| 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 | 3,867 | 2,313 | 3,865 | 2,877 | 1,417 | 2,534 | 4,165 | 3,064 | 3,674 | |||
Price To Earnings Price To Earnings | 16.1 | 6.3 | 21.9 | 34.5 | 21.8 | |||||||
Price To Sales Price To Sales | 3.2 | 1.4 | 3.0 | 2.5 | 1.2 | 2.3 | 3.0 | 2.2 | 2.6 | |||
Price To Book Price To Book | 1.3 | 0.9 | 1.1 | 1.0 | 0.5 | 0.8 | 1.2 | 0.8 | 1.0 | |||
EV To EBITDA EV To EBITDA | 29.4 | -21.8 | -48.5 | -9.9 | 24.4 | 97.6 | 137.3 | -9.7 | -24.1 | |||
FPM FPM% | 45.6 | 45.1 | 40.2 | 33.0 | -25.5 | -15.1 | -75.0 | 23.2 | 8.5 | 5.5 | -60.9 | -26.1 |
NPM NPM% | 29.8 | 29.3 | 25.4 | 20.0 | -20.3 | -16.7 | -63.4 | 19.2 | 6.4 | 3.7 | 10.1 | -27.9 |
ROCE ROCE% | 15.3 | 13.8 | 9.3 | 7.9 | 4.3 | 5.0 | -3.9 | 9.3 | 6.0 | 7.7 | 9.9 | 9.9 |
ROE ROE% | 12.4 | 11.1 | 9.7 | 8.0 | -12.1 | -5.8 | -25.1 | 7.2 | 2.2 | 1.6 | 3.7 | 3.7 |
ROA ROA% | 4.1 | 3.8 | 2.8 | 2.0 | -3.2 | -2.1 | -7.6 | 2.5 | 0.6 | 0.4 | 1.5 | 1.5 |
| 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 | 3,867 | 2,313 | 3,865 | 2,877 | 1,417 | 2,534 | 4,165 | 3,064 | 3,674 | |||
Price To Earnings Price To Earnings | 16.1 | 6.3 | 21.9 | 34.5 | 21.8 | |||||||
Price To Sales Price To Sales | 3.2 | 1.4 | 3.0 | 2.5 | 1.2 | 2.3 | 3.0 | 2.2 | 2.6 | |||
Price To Book Price To Book | 1.3 | 0.9 | 1.1 | 1.0 | 0.5 | 0.8 | 1.2 | 0.8 | 1.0 | |||
EV To EBITDA EV To EBITDA | 29.4 | -21.8 | -48.5 | -9.9 | 24.4 | 97.6 | 137.3 | -9.7 | -24.1 | |||
FPM FPM% | 45.6 | 45.1 | 40.2 | 33.0 | -25.5 | -15.1 | -75.0 | 23.2 | 8.5 | 5.5 | -60.9 | -26.1 |
NPM NPM% | 29.8 | 29.3 | 25.4 | 20.0 | -20.3 | -16.7 | -63.4 | 19.2 | 6.4 | 3.7 | 10.1 | -27.9 |
ROCE ROCE% | 15.3 | 13.8 | 9.3 | 7.9 | 4.3 | 5.0 | -3.9 | 9.3 | 6.0 | 7.7 | 9.9 | 9.9 |
ROE ROE% | 12.4 | 11.1 | 9.7 | 8.0 | -12.1 | -5.8 | -25.1 | 7.2 | 2.2 | 1.6 | 3.7 | 3.7 |
ROA ROA% | 4.1 | 3.8 | 2.8 | 2.0 | -3.2 | -2.1 | -7.6 | 2.5 | 0.6 | 0.4 | 1.5 | 1.5 |
Documents — Indostar Capital Finance Ltd
Concall Transcript Summaries — Indostar Capital Finance Ltd