| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 51 | 49 | 51 | 59 | 61 | 74 | 70 | 76 | 79 | 93 | 94 | |
Growth YoY Revenue Growth YoY% | 37.8 | 53.9 | 18.7 | 41.7 | 55.4 | 20.9 | 50.3 | 37.1 | 27.4 | 28.8 | 25.0 | 34.2 |
Interest Expended Interest ExpendedCr | 20 | 22 | 23 | 24 | 28 | 30 | 32 | 33 | 34 | 34 | 36 | 38 |
Expenses ExpensesCr | 15 | 17 | 17 | 18 | 20 | 23 | 24 | 24 | 29 | 32 | 29 | 33 |
| 4 | 12 | 10 | 9 | 11 | 8 | 19 | 13 | 13 | 13 | 27 | 22 | |
FPM FPM% | 9.6 | 23.5 | 21.0 | 17.0 | 19.2 | 13.0 | 25.4 | 18.4 | 16.8 | 16.6 | 29.2 | 23.6 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 12 | 10 | 9 | 12 | 8 | 19 | 13 | 13 | 13 | 27 | 22 |
| 1 | 3 | 3 | 2 | 3 | 2 | 4 | 3 | 3 | 3 | 7 | 5 | |
| 3 | 9 | 8 | 7 | 9 | 6 | 15 | 10 | 9 | 10 | 21 | 17 | |
Growth YoY PAT Growth YoY% | 44.7 | 175.0 | 0.7 | 97.9 | 164.8 | -31.0 | 88.0 | 47.5 | 8.6 | 63.6 | 40.8 | 69.4 |
NPM NPM% | 8.6 | 17.6 | 15.7 | 13.0 | 14.6 | 10.1 | 19.6 | 14.0 | 12.4 | 12.8 | 22.1 | 17.7 |
| 0.0 | 4.9 | 4.2 | 3.3 | 4.3 | 2.9 | 4.5 | 2.3 | 1.9 | 1.9 | 4.1 | 3.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 38 | 51 | 49 | 51 | 59 | 61 | 74 | 70 | 76 | 79 | 93 | 94 | |
Growth YoY Revenue Growth YoY% | 37.8 | 53.9 | 18.7 | 41.7 | 55.4 | 20.9 | 50.3 | 37.1 | 27.4 | 28.8 | 25.0 | 34.2 |
Interest Expended Interest ExpendedCr | 20 | 22 | 23 | 24 | 28 | 30 | 32 | 33 | 34 | 34 | 36 | 38 |
Expenses ExpensesCr | 15 | 17 | 17 | 18 | 20 | 23 | 24 | 24 | 29 | 32 | 29 | 33 |
| 4 | 12 | 10 | 9 | 11 | 8 | 19 | 13 | 13 | 13 | 27 | 22 | |
FPM FPM% | 9.6 | 23.5 | 21.0 | 17.0 | 19.2 | 13.0 | 25.4 | 18.4 | 16.8 | 16.6 | 29.2 | 23.6 |
| 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
PBT PBTCr | 4 | 12 | 10 | 9 | 12 | 8 | 19 | 13 | 13 | 13 | 27 | 22 |
| 1 | 3 | 3 | 2 | 3 | 2 | 4 | 3 | 3 | 3 | 7 | 5 | |
| 3 | 9 | 8 | 7 | 9 | 6 | 15 | 10 | 9 | 10 | 21 | 17 | |
Growth YoY PAT Growth YoY% | 44.7 | 175.0 | 0.7 | 97.9 | 164.8 | -31.0 | 88.0 | 47.5 | 8.6 | 63.6 | 40.8 | 69.4 |
NPM NPM% | 8.6 | 17.6 | 15.7 | 13.0 | 14.6 | 10.1 | 19.6 | 14.0 | 12.4 | 12.8 | 22.1 | 17.7 |
| 0.0 | 4.9 | 4.2 | 3.3 | 4.3 | 2.9 | 4.5 | 2.3 | 1.9 | 1.9 | 4.1 | 3.2 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 89 | 98 | 130 | 173 | 246 | 317 | 341 |
Growth Revenue Growth% | 9.9 | 32.7 | 33.7 | 41.9 | 29.0 | 28.8 | |
Interest Expended Interest ExpendedCr | 50 | 50 | 63 | 83 | 115 | 137 | 142 |
Expenses ExpensesCr | 21 | 28 | 45 | 60 | 84 | 114 | 123 |
| 19 | 20 | 22 | 29 | 47 | 66 | 75 | |
FPM FPM% | 21.0 | 20.2 | 17.0 | 16.9 | 19.1 | 20.7 | 22.0 |
| 0 | 1 | 1 | 2 | 2 | 3 | 3 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 18 | 20 | 22 | 30 | 47 | 66 | 75 |
| 7 | 5 | 6 | 7 | 11 | 16 | 19 | |
PAT PATCr | 10 | 15 | 16 | 22 | 36 | 50 | 57 |
Growth PAT Growth% | 39.7 | 9.0 | 40.7 | 60.3 | 38.2 | 44.4 | |
NPM NPM% | 11.8 | 15.0 | 12.3 | 13.0 | 14.7 | 15.7 | 16.6 |
| 7.5 | 10.0 | 10.0 | 6.1 | 8.8 | 10.2 | 11.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 89 | 98 | 130 | 173 | 246 | 317 | 341 |
Growth Revenue Growth% | 9.9 | 32.7 | 33.7 | 41.9 | 29.0 | 28.8 | |
Interest Expended Interest ExpendedCr | 50 | 50 | 63 | 83 | 115 | 137 | 142 |
Expenses ExpensesCr | 21 | 28 | 45 | 60 | 84 | 114 | 123 |
| 19 | 20 | 22 | 29 | 47 | 66 | 75 | |
FPM FPM% | 21.0 | 20.2 | 17.0 | 16.9 | 19.1 | 20.7 | 22.0 |
| 0 | 1 | 1 | 2 | 2 | 3 | 3 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
PBT PBTCr | 18 | 20 | 22 | 30 | 47 | 66 | 75 |
| 7 | 5 | 6 | 7 | 11 | 16 | 19 | |
PAT PATCr | 10 | 15 | 16 | 22 | 36 | 50 | 57 |
Growth PAT Growth% | 39.7 | 9.0 | 40.7 | 60.3 | 38.2 | 44.4 | |
NPM NPM% | 11.8 | 15.0 | 12.3 | 13.0 | 14.7 | 15.7 | 16.6 |
| 7.5 | 10.0 | 10.0 | 6.1 | 8.8 | 10.2 | 11.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 16 | 18 | 20 | 21 | 26 |
Reserves ReservesCr | 85 | 111 | 134 | 182 | 237 | 439 |
Borrowings BorrowingsCr | 391 | 411 | 615 | 767 | 1,137 | 1,337 |
Other Liabilities Other LiabilitiesCr | 21 | 20 | 11 | 16 | 18 | 15 |
Total Liabilities Total LiabilitiesCr | 512 | 558 | 779 | 985 | 1,413 | 1,818 |
| 11 | 13 | 17 | ||||
Cash Equivalents Cash EquivalentsCr | 65 | 63 | 169 | 115 | 215 | 135 |
Other Assets Other AssetsCr | 447 | 495 | 610 | 858 | 1,185 | 1,665 |
Total Assets Total AssetsCr | 512 | 558 | 779 | 985 | 1,413 | 1,818 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 14 | 16 | 18 | 20 | 21 | 26 |
Reserves ReservesCr | 85 | 111 | 134 | 182 | 237 | 439 |
Borrowings BorrowingsCr | 391 | 411 | 615 | 767 | 1,137 | 1,337 |
Other Liabilities Other LiabilitiesCr | 21 | 20 | 11 | 16 | 18 | 15 |
Total Liabilities Total LiabilitiesCr | 512 | 558 | 779 | 985 | 1,413 | 1,818 |
| 11 | 13 | 17 | ||||
Cash Equivalents Cash EquivalentsCr | 65 | 63 | 169 | 115 | 215 | 135 |
Other Assets Other AssetsCr | 447 | 495 | 610 | 858 | 1,185 | 1,665 |
Total Assets Total AssetsCr | 512 | 558 | 779 | 985 | 1,413 | 1,818 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | -19 | -169 | -224 | -311 | -280 | |
| -1 | -20 | 5 | -7 | -18 | -134 | |
| 33 | 33 | 213 | 178 | 390 | 354 | |
Net Cash Flow Net Cash FlowCr | 27 | -5 | 48 | -53 | 60 | -60 |
Free Cash Flow Free Cash FlowCr | -5 | -19 | -175 | -226 | -315 | |
CFO To EBITDA CFO To EBITDA% | -24.7 | -95.4 | -771.5 | -764.1 | -663.3 | -425.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -5 | -19 | -169 | -224 | -311 | -280 | |
| -1 | -20 | 5 | -7 | -18 | -134 | |
| 33 | 33 | 213 | 178 | 390 | 354 | |
Net Cash Flow Net Cash FlowCr | 27 | -5 | 48 | -53 | 60 | -60 |
Free Cash Flow Free Cash FlowCr | -5 | -19 | -175 | -226 | -315 | |
CFO To EBITDA CFO To EBITDA% | -24.7 | -95.4 | -771.5 | -764.1 | -663.3 | -425.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 375 | 661 | |||||
Price To Earnings Price To Earnings | 7.5 | 11.4 | |||||
Price To Sales Price To Sales | 1.2 | 1.9 | |||||
Price To Book Price To Book | 0.8 | 1.4 | |||||
EV To EBITDA EV To EBITDA | 24.0 | 24.7 | |||||
FPM FPM% | 21.0 | 20.2 | 16.9 | 16.9 | 19.1 | 20.8 | 22.0 |
NPM NPM% | 11.8 | 15.0 | 12.3 | 13.0 | 14.7 | 15.7 | 16.6 |
ROCE ROCE% | 13.7 | 12.9 | 11.1 | 11.7 | 11.6 | 11.3 | 11.3 |
ROE ROE% | 10.5 | 11.6 | 10.5 | 11.1 | 14.0 | 10.7 | 10.7 |
ROA ROA% | 2.0 | 2.6 | 2.0 | 2.3 | 2.5 | 2.7 | 2.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 375 | 661 | |||||
Price To Earnings Price To Earnings | 7.5 | 11.4 | |||||
Price To Sales Price To Sales | 1.2 | 1.9 | |||||
Price To Book Price To Book | 0.8 | 1.4 | |||||
EV To EBITDA EV To EBITDA | 24.0 | 24.7 | |||||
FPM FPM% | 21.0 | 20.2 | 16.9 | 16.9 | 19.1 | 20.8 | 22.0 |
NPM NPM% | 11.8 | 15.0 | 12.3 | 13.0 | 14.7 | 15.7 | 16.6 |
ROCE ROCE% | 13.7 | 12.9 | 11.1 | 11.7 | 11.6 | 11.3 | 11.3 |
ROE ROE% | 10.5 | 11.6 | 10.5 | 11.1 | 14.0 | 10.7 | 10.7 |
ROA ROA% | 2.0 | 2.6 | 2.0 | 2.3 | 2.5 | 2.7 | 2.7 |
Documents — Laxmi India Finance Ltd
Concall Transcript Summaries — Laxmi India Finance Ltd