| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,248 | 11,572 | 12,199 | 12,547 | 12,686 | 12,801 | 10,634 | 12,264 | 11,609 | 11,373 | 11,005 | 11,310 | |
Growth YoY Revenue Growth YoY% | 29.2 | 22.4 | 21.7 | 16.9 | 12.8 | 10.6 | -12.8 | -2.3 | -8.5 | -11.2 | 3.5 | -7.8 |
Interest Expended Interest ExpendedCr | 6,171 | 6,277 | 6,822 | 7,139 | 7,339 | 7,573 | 7,586 | 7,624 | 7,199 | 6,811 | 6,634 | 6,625 |
Expenses ExpensesCr | 4,424 | 4,618 | 4,753 | 4,947 | 5,753 | 5,726 | 6,770 | 5,989 | 6,645 | 6,095 | 5,272 | 5,082 |
| 653 | 677 | 623 | 460 | -405 | -498 | -3,722 | -1,350 | -2,235 | -1,533 | -901 | -397 | |
FPM FPM% | 5.8 | 5.8 | 5.1 | 3.7 | -3.2 | -3.9 | -35.0 | -11.0 | -19.3 | -13.5 | -8.2 | -3.5 |
| 2,282 | 2,396 | 2,508 | 2,442 | 2,185 | 2,355 | 709 | 2,157 | 1,651 | 1,707 | 1,714 | 1,787 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2,935 | 3,073 | 3,131 | 2,902 | 1,780 | 1,857 | -3,013 | 807 | -584 | 174 | 813 | 1,389 |
| 733 | 772 | 782 | 731 | 448 | 455 | -684 | 203 | -147 | 46 | 219 | 352 | |
| 2,202 | 2,301 | 2,349 | 2,171 | 1,331 | 1,402 | -2,329 | 604 | -437 | 128 | 594 | 1,037 | |
Growth YoY PAT Growth YoY% | 22.0 | 17.2 | 15.0 | 2.2 | -39.5 | -39.1 | -199.1 | -72.2 | -132.8 | -90.9 | 125.5 | 71.7 |
NPM NPM% | 19.6 | 19.9 | 19.3 | 17.3 | 10.5 | 11.0 | -21.9 | 4.9 | -3.8 | 1.1 | 5.4 | 9.2 |
| 28.4 | 29.6 | 30.2 | 27.9 | 17.1 | 18.0 | -29.9 | 7.8 | -5.6 | 1.6 | 7.6 | 13.3 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11,248 | 11,572 | 12,199 | 12,547 | 12,686 | 12,801 | 10,634 | 12,264 | 11,609 | 11,373 | 11,005 | 11,310 | |
Growth YoY Revenue Growth YoY% | 29.2 | 22.4 | 21.7 | 16.9 | 12.8 | 10.6 | -12.8 | -2.3 | -8.5 | -11.2 | 3.5 | -7.8 |
Interest Expended Interest ExpendedCr | 6,171 | 6,277 | 6,822 | 7,139 | 7,339 | 7,573 | 7,586 | 7,624 | 7,199 | 6,811 | 6,634 | 6,625 |
Expenses ExpensesCr | 4,424 | 4,618 | 4,753 | 4,947 | 5,753 | 5,726 | 6,770 | 5,989 | 6,645 | 6,095 | 5,272 | 5,082 |
| 653 | 677 | 623 | 460 | -405 | -498 | -3,722 | -1,350 | -2,235 | -1,533 | -901 | -397 | |
FPM FPM% | 5.8 | 5.8 | 5.1 | 3.7 | -3.2 | -3.9 | -35.0 | -11.0 | -19.3 | -13.5 | -8.2 | -3.5 |
| 2,282 | 2,396 | 2,508 | 2,442 | 2,185 | 2,355 | 709 | 2,157 | 1,651 | 1,707 | 1,714 | 1,787 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 2,935 | 3,073 | 3,131 | 2,902 | 1,780 | 1,857 | -3,013 | 807 | -584 | 174 | 813 | 1,389 |
| 733 | 772 | 782 | 731 | 448 | 455 | -684 | 203 | -147 | 46 | 219 | 352 | |
| 2,202 | 2,301 | 2,349 | 2,171 | 1,331 | 1,402 | -2,329 | 604 | -437 | 128 | 594 | 1,037 | |
Growth YoY PAT Growth YoY% | 22.0 | 17.2 | 15.0 | 2.2 | -39.5 | -39.1 | -199.1 | -72.2 | -132.8 | -90.9 | 125.5 | 71.7 |
NPM NPM% | 19.6 | 19.9 | 19.3 | 17.3 | 10.5 | 11.0 | -21.9 | 4.9 | -3.8 | 1.1 | 5.4 | 9.2 |
| 28.4 | 29.6 | 30.2 | 27.9 | 17.1 | 18.0 | -29.9 | 7.8 | -5.6 | 1.6 | 7.6 | 13.3 | |
| 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 | 11,872 | 14,406 | 17,281 | 22,261 | 28,783 | 29,000 | 30,822 | 36,368 | 45,748 | 48,668 | 46,251 | 45,297 |
Growth Revenue Growth% | 21.3 | 20.0 | 28.8 | 29.3 | 0.8 | 6.3 | 18.0 | 25.8 | 6.4 | -5.0 | -6.4 | |
Interest Expended Interest ExpendedCr | 7,355 | 8,343 | 9,783 | 13,415 | 16,724 | 15,472 | 15,822 | 18,776 | 25,132 | 29,636 | 28,268 | 27,270 |
Expenses ExpensesCr | 4,188 | 5,684 | 6,555 | 9,284 | 12,544 | 15,772 | 15,561 | 15,425 | 17,569 | 22,664 | 23,437 | 23,094 |
| 329 | 379 | 942 | -438 | -485 | -2,244 | -560 | 2,167 | 3,046 | -3,632 | -5,455 | -5,066 | |
FPM FPM% | 2.8 | 2.6 | 5.5 | -2.0 | -1.7 | -7.7 | -1.8 | 6.0 | 6.7 | -7.5 | -11.8 | -11.2 |
| 3,297 | 4,171 | 4,750 | 5,647 | 6,953 | 6,501 | 7,345 | 8,173 | 9,396 | 7,690 | 7,229 | 6,859 | |
Depreciation DepreciationCr | 157 | 191 | 212 | 229 | 291 | 328 | 352 | 407 | 463 | 532 | 564 | 0 |
PBT PBTCr | 3,469 | 4,360 | 5,481 | 4,980 | 6,177 | 3,929 | 6,433 | 9,932 | 11,979 | 3,526 | 1,210 | 1,792 |
| 1,183 | 1,492 | 1,875 | 1,679 | 1,719 | 1,000 | 1,628 | 2,489 | 3,002 | 950 | 321 | 470 | |
PAT PATCr | 2,287 | 2,868 | 3,606 | 3,301 | 4,458 | 2,930 | 4,805 | 7,444 | 8,977 | 2,576 | 889 | 1,322 |
Growth PAT Growth% | 25.4 | 25.7 | -8.5 | 35.1 | -34.3 | 64.0 | 54.9 | 20.6 | -71.3 | -65.5 | 31.1 | |
NPM NPM% | 19.3 | 19.9 | 20.9 | 14.8 | 15.5 | 10.1 | 15.6 | 20.5 | 19.6 | 5.3 | 1.9 | 2.9 |
| 39.7 | 48.1 | 60.2 | 54.9 | 64.3 | 40.0 | 62.1 | 96.0 | 115.5 | 33.1 | 11.4 | 17.0 |
| 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 | 11,872 | 14,406 | 17,281 | 22,261 | 28,783 | 29,000 | 30,822 | 36,368 | 45,748 | 48,668 | 46,251 | 45,297 |
Growth Revenue Growth% | 21.3 | 20.0 | 28.8 | 29.3 | 0.8 | 6.3 | 18.0 | 25.8 | 6.4 | -5.0 | -6.4 | |
Interest Expended Interest ExpendedCr | 7,355 | 8,343 | 9,783 | 13,415 | 16,724 | 15,472 | 15,822 | 18,776 | 25,132 | 29,636 | 28,268 | 27,270 |
Expenses ExpensesCr | 4,188 | 5,684 | 6,555 | 9,284 | 12,544 | 15,772 | 15,561 | 15,425 | 17,569 | 22,664 | 23,437 | 23,094 |
| 329 | 379 | 942 | -438 | -485 | -2,244 | -560 | 2,167 | 3,046 | -3,632 | -5,455 | -5,066 | |
FPM FPM% | 2.8 | 2.6 | 5.5 | -2.0 | -1.7 | -7.7 | -1.8 | 6.0 | 6.7 | -7.5 | -11.8 | -11.2 |
| 3,297 | 4,171 | 4,750 | 5,647 | 6,953 | 6,501 | 7,345 | 8,173 | 9,396 | 7,690 | 7,229 | 6,859 | |
Depreciation DepreciationCr | 157 | 191 | 212 | 229 | 291 | 328 | 352 | 407 | 463 | 532 | 564 | 0 |
PBT PBTCr | 3,469 | 4,360 | 5,481 | 4,980 | 6,177 | 3,929 | 6,433 | 9,932 | 11,979 | 3,526 | 1,210 | 1,792 |
| 1,183 | 1,492 | 1,875 | 1,679 | 1,719 | 1,000 | 1,628 | 2,489 | 3,002 | 950 | 321 | 470 | |
PAT PATCr | 2,287 | 2,868 | 3,606 | 3,301 | 4,458 | 2,930 | 4,805 | 7,444 | 8,977 | 2,576 | 889 | 1,322 |
Growth PAT Growth% | 25.4 | 25.7 | -8.5 | 35.1 | -34.3 | 64.0 | 54.9 | 20.6 | -71.3 | -65.5 | 31.1 | |
NPM NPM% | 19.3 | 19.9 | 20.9 | 14.8 | 15.5 | 10.1 | 15.6 | 20.5 | 19.6 | 5.3 | 1.9 | 2.9 |
| 39.7 | 48.1 | 60.2 | 54.9 | 64.3 | 40.0 | 62.1 | 96.0 | 115.5 | 33.1 | 11.4 | 17.0 |
| 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 | 595 | 598 | 600 | 603 | 694 | 773 | 775 | 776 | 778 | 779 | 779 |
Reserves ReservesCr | 17,088 | 20,034 | 23,228 | 26,073 | 33,371 | 42,722 | 47,236 | 54,184 | 62,326 | 63,914 | 64,809 |
Deposits DepositsCr | 93,000 | 1,26,572 | 1,51,639 | 1,94,868 | 2,02,027 | 2,55,870 | 2,93,349 | 3,36,120 | 3,84,586 | 4,10,862 | 3,99,931 |
Borrowings BorrowingsCr | 24,996 | 22,454 | 38,289 | 47,321 | 60,754 | 51,323 | 47,323 | 49,011 | 47,611 | 53,704 | 42,789 |
Other Liabilities Other LiabilitiesCr | 7,219 | 8,992 | 7,871 | 8,956 | 10,383 | 12,215 | 13,284 | 17,745 | 19,793 | 24,848 | 35,086 |
Total Liabilities Total LiabilitiesCr | 1,42,898 | 1,78,650 | 2,21,628 | 2,77,821 | 3,07,229 | 3,62,903 | 4,01,967 | 4,57,837 | 5,15,094 | 5,54,107 | 5,43,394 |
| 1,710 | 1,871 | 1,876 | 1,929 | 2,079 | 2,324 | 2,496 | 2,546 | ||||
Investments InvestmentsCr | 34,056 | 36,704 | 50,078 | 59,268 | 59,938 | 69,653 | 70,930 | 83,076 | 1,06,486 | 1,14,457 | 1,25,007 |
Advances AdvancesCr | 97,313 | 1,21,630 | 1,56,617 | 2,01,388 | 2,28,415 | 2,33,109 | 2,58,657 | 3,14,165 | 3,68,007 | 3,75,911 | 3,64,563 |
Cash Equivalents Cash EquivalentsCr | 10,112 | 18,628 | 13,216 | 14,783 | 16,054 | 56,610 | 68,585 | 56,777 | 36,907 | 59,375 | 48,932 |
Other Assets Other AssetsCr | 1,418 | 1,688 | 1,717 | 671 | 951 | 1,655 | 1,867 | 1,740 | 1,369 | 1,868 | 2,346 |
Total Assets Total AssetsCr | 1,42,898 | 1,78,650 | 2,21,628 | 2,77,821 | 3,07,229 | 3,62,903 | 4,01,967 | 4,57,837 | 5,15,094 | 5,54,107 | 5,43,394 |
| 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 | 595 | 598 | 600 | 603 | 694 | 773 | 775 | 776 | 778 | 779 | 779 |
Reserves ReservesCr | 17,088 | 20,034 | 23,228 | 26,073 | 33,371 | 42,722 | 47,236 | 54,184 | 62,326 | 63,914 | 64,809 |
Deposits DepositsCr | 93,000 | 1,26,572 | 1,51,639 | 1,94,868 | 2,02,027 | 2,55,870 | 2,93,349 | 3,36,120 | 3,84,586 | 4,10,862 | 3,99,931 |
Borrowings BorrowingsCr | 24,996 | 22,454 | 38,289 | 47,321 | 60,754 | 51,323 | 47,323 | 49,011 | 47,611 | 53,704 | 42,789 |
Other Liabilities Other LiabilitiesCr | 7,219 | 8,992 | 7,871 | 8,956 | 10,383 | 12,215 | 13,284 | 17,745 | 19,793 | 24,848 | 35,086 |
Total Liabilities Total LiabilitiesCr | 1,42,898 | 1,78,650 | 2,21,628 | 2,77,821 | 3,07,229 | 3,62,903 | 4,01,967 | 4,57,837 | 5,15,094 | 5,54,107 | 5,43,394 |
| 1,710 | 1,871 | 1,876 | 1,929 | 2,079 | 2,324 | 2,496 | 2,546 | ||||
Investments InvestmentsCr | 34,056 | 36,704 | 50,078 | 59,268 | 59,938 | 69,653 | 70,930 | 83,076 | 1,06,486 | 1,14,457 | 1,25,007 |
Advances AdvancesCr | 97,313 | 1,21,630 | 1,56,617 | 2,01,388 | 2,28,415 | 2,33,109 | 2,58,657 | 3,14,165 | 3,68,007 | 3,75,911 | 3,64,563 |
Cash Equivalents Cash EquivalentsCr | 10,112 | 18,628 | 13,216 | 14,783 | 16,054 | 56,610 | 68,585 | 56,777 | 36,907 | 59,375 | 48,932 |
Other Assets Other AssetsCr | 1,418 | 1,688 | 1,717 | 671 | 951 | 1,655 | 1,867 | 1,740 | 1,369 | 1,868 | 2,346 |
Total Assets Total AssetsCr | 1,42,898 | 1,78,650 | 2,21,628 | 2,77,821 | 3,07,229 | 3,62,903 | 4,01,967 | 4,57,837 | 5,15,094 | 5,54,107 | 5,43,394 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,927 | 11,569 | -20,700 | -6,389 | -12,907 | 44,976 | 16,672 | -12,442 | -16,925 | 18,278 | 993 | |
| -258 | -274 | -220 | -638 | -416 | -331 | -406 | -560 | -711 | -709 | -634 | |
| 2,517 | -2,768 | 15,505 | 8,590 | 12,733 | -4,096 | -4,302 | 1,115 | -2,242 | 4,876 | -10,912 | |
Net Cash Flow Net Cash FlowCr | -667 | 8,516 | -5,412 | 1,568 | -570 | 40,556 | 11,975 | -11,808 | -19,869 | 22,468 | -10,553 |
Free Cash Flow Free Cash FlowCr | -3,184 | 11,296 | -20,920 | -7,027 | -13,324 | 44,645 | 16,266 | -13,002 | -17,636 | 17,569 | |
CFO To EBITDA CFO To EBITDA% | -890.1 | 3,053.5 | -2,197.0 | 1,459.0 | 2,661.3 | -2,004.4 | -2,977.5 | -574.3 | -555.5 | -503.2 | -18.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,927 | 11,569 | -20,700 | -6,389 | -12,907 | 44,976 | 16,672 | -12,442 | -16,925 | 18,278 | 993 | |
| -258 | -274 | -220 | -638 | -416 | -331 | -406 | -560 | -711 | -709 | -634 | |
| 2,517 | -2,768 | 15,505 | 8,590 | 12,733 | -4,096 | -4,302 | 1,115 | -2,242 | 4,876 | -10,912 | |
Net Cash Flow Net Cash FlowCr | -667 | 8,516 | -5,412 | 1,568 | -570 | 40,556 | 11,975 | -11,808 | -19,869 | 22,468 | -10,553 |
Free Cash Flow Free Cash FlowCr | -3,184 | 11,296 | -20,920 | -7,027 | -13,324 | 44,645 | 16,266 | -13,002 | -17,636 | 17,569 | |
CFO To EBITDA CFO To EBITDA% | -890.1 | 3,053.5 | -2,197.0 | 1,459.0 | 2,661.3 | -2,004.4 | -2,977.5 | -574.3 | -555.5 | -503.2 | -18.2 |
| 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 | 57,571 | 84,306 | 1,07,776 | 1,07,405 | 24,354 | 73,780 | 72,439 | 82,877 | 1,21,083 | 50,603 | 58,651 | 74,743 |
Price To Earnings Price To Earnings | 25.2 | 29.4 | 29.9 | 32.5 | 5.5 | 25.2 | 15.1 | 11.1 | 13.5 | 19.6 | 66.0 | 56.5 |
Price To Sales Price To Sales | 4.8 | 5.8 | 6.2 | 4.8 | 0.8 | 2.5 | 2.4 | 2.3 | 2.6 | 1.0 | 1.3 | 1.6 |
Price To Book Price To Book | 3.3 | 4.2 | 4.6 | 4.1 | 0.7 | 1.7 | 1.5 | 1.5 | 1.9 | 0.8 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 220.3 | 232.6 | 141.0 | -319.6 | -142.4 | -30.5 | -91.4 | 34.7 | 43.3 | -12.4 | -9.6 | -92.4 |
FPM FPM% | 2.8 | 2.6 | 5.5 | -2.0 | -1.7 | -7.7 | -1.8 | 6.0 | 6.7 | -7.5 | -11.8 | -11.2 |
NPM NPM% | 19.3 | 19.9 | 20.9 | 14.8 | 15.5 | 10.1 | 15.6 | 20.5 | 19.6 | 5.3 | 1.9 | 2.9 |
ROCE ROCE% | 8.0 | 7.5 | 7.1 | 6.8 | 7.7 | 5.5 | 5.7 | 6.5 | 7.5 | 6.3 | 5.8 | 5.8 |
ROE ROE% | 12.9 | 13.9 | 15.1 | 12.4 | 13.1 | 6.7 | 10.0 | 13.5 | 14.2 | 4.0 | 1.4 | 1.4 |
ROA ROA% | 1.6 | 1.6 | 1.6 | 1.2 | 1.4 | 0.8 | 1.2 | 1.6 | 1.7 | 0.5 | 0.2 | 0.2 |
| 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 | 57,571 | 84,306 | 1,07,776 | 1,07,405 | 24,354 | 73,780 | 72,439 | 82,877 | 1,21,083 | 50,603 | 58,651 | 74,743 |
Price To Earnings Price To Earnings | 25.2 | 29.4 | 29.9 | 32.5 | 5.5 | 25.2 | 15.1 | 11.1 | 13.5 | 19.6 | 66.0 | 56.5 |
Price To Sales Price To Sales | 4.8 | 5.8 | 6.2 | 4.8 | 0.8 | 2.5 | 2.4 | 2.3 | 2.6 | 1.0 | 1.3 | 1.6 |
Price To Book Price To Book | 3.3 | 4.2 | 4.6 | 4.1 | 0.7 | 1.7 | 1.5 | 1.5 | 1.9 | 0.8 | 0.9 | 1.1 |
EV To EBITDA EV To EBITDA | 220.3 | 232.6 | 141.0 | -319.6 | -142.4 | -30.5 | -91.4 | 34.7 | 43.3 | -12.4 | -9.6 | -92.4 |
FPM FPM% | 2.8 | 2.6 | 5.5 | -2.0 | -1.7 | -7.7 | -1.8 | 6.0 | 6.7 | -7.5 | -11.8 | -11.2 |
NPM NPM% | 19.3 | 19.9 | 20.9 | 14.8 | 15.5 | 10.1 | 15.6 | 20.5 | 19.6 | 5.3 | 1.9 | 2.9 |
ROCE ROCE% | 8.0 | 7.5 | 7.1 | 6.8 | 7.7 | 5.5 | 5.7 | 6.5 | 7.5 | 6.3 | 5.8 | 5.8 |
ROE ROE% | 12.9 | 13.9 | 15.1 | 12.4 | 13.1 | 6.7 | 10.0 | 13.5 | 14.2 | 4.0 | 1.4 | 1.4 |
ROA ROA% | 1.6 | 1.6 | 1.6 | 1.2 | 1.4 | 0.8 | 1.2 | 1.6 | 1.7 | 0.5 | 0.2 | 0.2 |
Documents — IndusInd Bank Ltd
Concall Transcript Summaries — IndusInd Bank Ltd