| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,765 | 6,804 | 6,948 | 6,797 | 6,938 | 7,070 | 7,303 | 7,186 | 7,179 | 7,206 | 7,094 | 7,083 | |
Growth YoY Revenue Growth YoY% | 32.8 | 15.5 | 8.0 | 0.6 | 2.5 | 3.9 | 5.1 | 5.7 | 3.5 | 1.9 | -2.9 | -1.4 |
Interest Expended Interest ExpendedCr | 4,600 | 4,646 | 4,649 | 4,749 | 4,879 | 4,950 | 4,951 | 5,047 | 4,994 | 4,942 | 4,786 | 4,946 |
Expenses ExpensesCr | 670 | 686 | 799 | 392 | 372 | 297 | 545 | 410 | 450 | 474 | 346 | 210 |
| 1,496 | 1,473 | 1,500 | 1,656 | 1,687 | 1,823 | 1,807 | 1,729 | 1,735 | 1,790 | 1,962 | 1,926 | |
FPM FPM% | 22.1 | 21.6 | 21.6 | 24.4 | 24.3 | 25.8 | 24.8 | 24.1 | 24.2 | 24.8 | 27.7 | 27.2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 6 | 0 | 3 | |
Depreciation DepreciationCr | 13 | 18 | 18 | 23 | 24 | 25 | 26 | 25 | 32 | 34 | 31 | 30 |
PBT PBTCr | 1,483 | 1,454 | 1,482 | 1,635 | 1,665 | 1,798 | 1,780 | 1,705 | 1,703 | 1,762 | 1,933 | 1,901 |
| 291 | 288 | 400 | 329 | 337 | 363 | 406 | 341 | 354 | 364 | 441 | 402 | |
| 1,192 | 1,167 | 1,082 | 1,306 | 1,328 | 1,435 | 1,374 | 1,364 | 1,349 | 1,398 | 1,493 | 1,499 | |
Growth YoY PAT Growth YoY% | 282.7 | 152.5 | -9.2 | -1.0 | 11.4 | 23.0 | 27.0 | 4.4 | 1.6 | -2.5 | 8.7 | 9.9 |
NPM NPM% | 17.6 | 17.1 | 15.6 | 19.2 | 19.1 | 20.3 | 18.8 | 19.0 | 18.8 | 19.4 | 21.0 | 21.2 |
| 21.7 | 21.2 | 19.7 | 23.8 | 24.1 | 26.1 | 25.0 | 24.8 | 24.5 | 25.4 | 27.1 | 27.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6,765 | 6,804 | 6,948 | 6,797 | 6,938 | 7,070 | 7,303 | 7,186 | 7,179 | 7,206 | 7,094 | 7,083 | |
Growth YoY Revenue Growth YoY% | 32.8 | 15.5 | 8.0 | 0.6 | 2.5 | 3.9 | 5.1 | 5.7 | 3.5 | 1.9 | -2.9 | -1.4 |
Interest Expended Interest ExpendedCr | 4,600 | 4,646 | 4,649 | 4,749 | 4,879 | 4,950 | 4,951 | 5,047 | 4,994 | 4,942 | 4,786 | 4,946 |
Expenses ExpensesCr | 670 | 686 | 799 | 392 | 372 | 297 | 545 | 410 | 450 | 474 | 346 | 210 |
| 1,496 | 1,473 | 1,500 | 1,656 | 1,687 | 1,823 | 1,807 | 1,729 | 1,735 | 1,790 | 1,962 | 1,926 | |
FPM FPM% | 22.1 | 21.6 | 21.6 | 24.4 | 24.3 | 25.8 | 24.8 | 24.1 | 24.2 | 24.8 | 27.7 | 27.2 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 6 | 0 | 3 | |
Depreciation DepreciationCr | 13 | 18 | 18 | 23 | 24 | 25 | 26 | 25 | 32 | 34 | 31 | 30 |
PBT PBTCr | 1,483 | 1,454 | 1,482 | 1,635 | 1,665 | 1,798 | 1,780 | 1,705 | 1,703 | 1,762 | 1,933 | 1,901 |
| 291 | 288 | 400 | 329 | 337 | 363 | 406 | 341 | 354 | 364 | 441 | 402 | |
| 1,192 | 1,167 | 1,082 | 1,306 | 1,328 | 1,435 | 1,374 | 1,364 | 1,349 | 1,398 | 1,493 | 1,499 | |
Growth YoY PAT Growth YoY% | 282.7 | 152.5 | -9.2 | -1.0 | 11.4 | 23.0 | 27.0 | 4.4 | 1.6 | -2.5 | 8.7 | 9.9 |
NPM NPM% | 17.6 | 17.1 | 15.6 | 19.2 | 19.1 | 20.3 | 18.8 | 19.0 | 18.8 | 19.4 | 21.0 | 21.2 |
| 21.7 | 21.2 | 19.7 | 23.8 | 24.1 | 26.1 | 25.0 | 24.8 | 24.5 | 25.4 | 27.1 | 27.3 |
| 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 | 12,410 | 14,007 | 14,875 | 17,395 | 19,736 | 19,882 | 19,974 | 22,714 | 27,277 | 28,097 | 28,837 | 28,562 |
Growth Revenue Growth% | 16.0 | 12.9 | 6.2 | 16.9 | 13.5 | 0.7 | 0.5 | 13.7 | 20.1 | 3.0 | 2.6 | 0.2 |
Interest Expended Interest ExpendedCr | 9,307 | 10,231 | 11,144 | 12,891 | 14,781 | 14,450 | 14,151 | 16,135 | 18,388 | 19,532 | 19,771 | 19,669 |
Expenses ExpensesCr | 611 | 887 | 940 | 1,104 | 1,592 | 2,012 | 3,012 | 2,964 | 2,756 | 1,595 | 1,851 | 1,481 |
| 2,493 | 2,889 | 2,791 | 3,401 | 3,363 | 3,419 | 2,812 | 3,615 | 6,133 | 6,970 | 7,215 | 7,413 | |
FPM FPM% | 20.1 | 20.6 | 18.8 | 19.5 | 17.0 | 17.2 | 14.1 | 15.9 | 22.5 | 24.8 | 25.0 | 26.0 |
| 92 | 94 | 2 | 3 | -29 | -1 | 31 | 14 | 1 | 3 | 6 | 9 | |
Depreciation DepreciationCr | 10 | 10 | 10 | 12 | 51 | 52 | 55 | 69 | 69 | 98 | 122 | 127 |
PBT PBTCr | 2,575 | 2,973 | 2,782 | 3,392 | 3,282 | 3,365 | 2,787 | 3,561 | 6,068 | 6,879 | 7,103 | 7,300 |
| 907 | 1,031 | 774 | 957 | 879 | 624 | 501 | 670 | 1,305 | 1,436 | 1,499 | 1,561 | |
PAT PATCr | 1,668 | 1,942 | 2,008 | 2,434 | 2,404 | 2,741 | 2,286 | 2,891 | 4,763 | 5,443 | 5,604 | 5,739 |
Growth PAT Growth% | 19.3 | 16.4 | 3.4 | 21.2 | -1.3 | 14.0 | -16.6 | 26.5 | 64.8 | 14.3 | 3.0 | 4.3 |
NPM NPM% | 13.4 | 13.9 | 13.5 | 14.0 | 12.2 | 13.8 | 11.4 | 12.7 | 17.5 | 19.4 | 19.4 | 20.1 |
| 33.0 | 38.5 | 39.9 | 48.2 | 47.6 | 54.3 | 43.1 | 52.6 | 86.6 | 99.0 | 101.9 | 104.3 |
| 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 | 12,410 | 14,007 | 14,875 | 17,395 | 19,736 | 19,882 | 19,974 | 22,714 | 27,277 | 28,097 | 28,837 | 28,562 |
Growth Revenue Growth% | 16.0 | 12.9 | 6.2 | 16.9 | 13.5 | 0.7 | 0.5 | 13.7 | 20.1 | 3.0 | 2.6 | 0.2 |
Interest Expended Interest ExpendedCr | 9,307 | 10,231 | 11,144 | 12,891 | 14,781 | 14,450 | 14,151 | 16,135 | 18,388 | 19,532 | 19,771 | 19,669 |
Expenses ExpensesCr | 611 | 887 | 940 | 1,104 | 1,592 | 2,012 | 3,012 | 2,964 | 2,756 | 1,595 | 1,851 | 1,481 |
| 2,493 | 2,889 | 2,791 | 3,401 | 3,363 | 3,419 | 2,812 | 3,615 | 6,133 | 6,970 | 7,215 | 7,413 | |
FPM FPM% | 20.1 | 20.6 | 18.8 | 19.5 | 17.0 | 17.2 | 14.1 | 15.9 | 22.5 | 24.8 | 25.0 | 26.0 |
| 92 | 94 | 2 | 3 | -29 | -1 | 31 | 14 | 1 | 3 | 6 | 9 | |
Depreciation DepreciationCr | 10 | 10 | 10 | 12 | 51 | 52 | 55 | 69 | 69 | 98 | 122 | 127 |
PBT PBTCr | 2,575 | 2,973 | 2,782 | 3,392 | 3,282 | 3,365 | 2,787 | 3,561 | 6,068 | 6,879 | 7,103 | 7,300 |
| 907 | 1,031 | 774 | 957 | 879 | 624 | 501 | 670 | 1,305 | 1,436 | 1,499 | 1,561 | |
PAT PATCr | 1,668 | 1,942 | 2,008 | 2,434 | 2,404 | 2,741 | 2,286 | 2,891 | 4,763 | 5,443 | 5,604 | 5,739 |
Growth PAT Growth% | 19.3 | 16.4 | 3.4 | 21.2 | -1.3 | 14.0 | -16.6 | 26.5 | 64.8 | 14.3 | 3.0 | 4.3 |
NPM NPM% | 13.4 | 13.9 | 13.5 | 14.0 | 12.2 | 13.8 | 11.4 | 12.7 | 17.5 | 19.4 | 19.4 | 20.1 |
| 33.0 | 38.5 | 39.9 | 48.2 | 47.6 | 54.3 | 43.1 | 52.6 | 86.6 | 99.0 | 101.9 | 104.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 101 | 101 | 101 | 101 | 101 | 101 | 110 | 110 | 110 | 110 | 110 |
Reserves ReservesCr | 9,114 | 11,055 | 14,210 | 16,230 | 18,164 | 20,500 | 24,641 | 27,075 | 31,367 | 36,242 | 41,319 |
Borrowings BorrowingsCr | 96,099 | 1,11,326 | 1,45,308 | 1,70,657 | 1,91,295 | 2,07,798 | 2,23,607 | 2,44,729 | 2,52,448 | 2,70,542 | 2,77,356 |
Other Liabilities Other LiabilitiesCr | 25,274 | 28,515 | 11,609 | 13,719 | 7,360 | 7,323 | 6,329 | 6,646 | 7,369 | 7,124 | 6,428 |
Total Liabilities Total LiabilitiesCr | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,722 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 |
| 168 | 294 | 285 | 316 | 388 | 389 | 428 | 416 | ||||
Cash Equivalents Cash EquivalentsCr | 3,987 | 4,523 | 2,143 | 3,053 | 2,037 | 1,385 | 985 | 822 | 1,655 | 1,474 | 1,348 |
Other Assets Other AssetsCr | 1,26,600 | 1,46,475 | 1,69,085 | 1,97,486 | 2,14,589 | 2,34,051 | 2,53,386 | 2,77,349 | 2,89,249 | 3,12,115 | 3,23,448 |
Total Assets Total AssetsCr | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,722 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 |
| 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 | 101 | 101 | 101 | 101 | 101 | 101 | 110 | 110 | 110 | 110 | 110 |
Reserves ReservesCr | 9,114 | 11,055 | 14,210 | 16,230 | 18,164 | 20,500 | 24,641 | 27,075 | 31,367 | 36,242 | 41,319 |
Borrowings BorrowingsCr | 96,099 | 1,11,326 | 1,45,308 | 1,70,657 | 1,91,295 | 2,07,798 | 2,23,607 | 2,44,729 | 2,52,448 | 2,70,542 | 2,77,356 |
Other Liabilities Other LiabilitiesCr | 25,274 | 28,515 | 11,609 | 13,719 | 7,360 | 7,323 | 6,329 | 6,646 | 7,369 | 7,124 | 6,428 |
Total Liabilities Total LiabilitiesCr | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,722 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 |
| 168 | 294 | 285 | 316 | 388 | 389 | 428 | 416 | ||||
Cash Equivalents Cash EquivalentsCr | 3,987 | 4,523 | 2,143 | 3,053 | 2,037 | 1,385 | 985 | 822 | 1,655 | 1,474 | 1,348 |
Other Assets Other AssetsCr | 1,26,600 | 1,46,475 | 1,69,085 | 1,97,486 | 2,14,589 | 2,34,051 | 2,53,386 | 2,77,349 | 2,89,249 | 3,12,115 | 3,23,448 |
Total Assets Total AssetsCr | 1,30,587 | 1,50,997 | 1,71,228 | 2,00,707 | 2,16,920 | 2,35,722 | 2,54,687 | 2,78,559 | 2,91,293 | 3,14,018 | 3,25,213 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13,039 | -14,273 | -18,977 | -21,538 | -14,738 | -11,324 | -16,729 | -19,632 | -7,151 | -16,978 | -8,504 | |
| -58 | -278 | 1,368 | -1,642 | -1,851 | 858 | -1,628 | -800 | 587 | -679 | 1,752 | |
| 14,098 | 15,072 | 18,074 | 24,068 | 15,156 | 10,428 | 17,850 | 20,249 | 7,346 | 17,534 | 6,192 | |
Net Cash Flow Net Cash FlowCr | 1,001 | 521 | 465 | 887 | -1,434 | -37 | -507 | -183 | 781 | -123 | -560 |
Free Cash Flow Free Cash FlowCr | -13,062 | -14,288 | -19,012 | -21,588 | -14,752 | -11,334 | -16,765 | -19,673 | -7,188 | -17,051 | -8,556 |
CFO To EBITDA CFO To EBITDA% | -523.1 | -494.1 | -680.0 | -633.4 | -438.3 | -331.2 | -595.0 | -543.0 | -116.6 | -243.6 | -117.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13,039 | -14,273 | -18,977 | -21,538 | -14,738 | -11,324 | -16,729 | -19,632 | -7,151 | -16,978 | -8,504 | |
| -58 | -278 | 1,368 | -1,642 | -1,851 | 858 | -1,628 | -800 | 587 | -679 | 1,752 | |
| 14,098 | 15,072 | 18,074 | 24,068 | 15,156 | 10,428 | 17,850 | 20,249 | 7,346 | 17,534 | 6,192 | |
Net Cash Flow Net Cash FlowCr | 1,001 | 521 | 465 | 887 | -1,434 | -37 | -507 | -183 | 781 | -123 | -560 |
Free Cash Flow Free Cash FlowCr | -13,062 | -14,288 | -19,012 | -21,588 | -14,752 | -11,334 | -16,765 | -19,673 | -7,188 | -17,051 | -8,556 |
CFO To EBITDA CFO To EBITDA% | -523.1 | -494.1 | -680.0 | -633.4 | -438.3 | -331.2 | -595.0 | -543.0 | -116.6 | -243.6 | -117.9 |
| 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 | 24,749 | 31,070 | 27,007 | 26,921 | 11,870 | 21,605 | 19,775 | 18,081 | 33,612 | 31,007 | 27,239 | 31,079 |
Price To Earnings Price To Earnings | 14.8 | 16.0 | 13.5 | 11.1 | 4.9 | 7.9 | 8.7 | 6.3 | 7.1 | 5.7 | 4.9 | 5.4 |
Price To Sales Price To Sales | 2.0 | 2.2 | 1.8 | 1.6 | 0.6 | 1.1 | 1.0 | 0.8 | 1.2 | 1.1 | 0.9 | 1.1 |
Price To Book Price To Book | 2.7 | 2.8 | 1.9 | 1.6 | 0.7 | 1.1 | 0.8 | 0.7 | 1.1 | 0.8 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 46.9 | 47.7 | 61.0 | 57.2 | 59.8 | 66.7 | 86.2 | 72.5 | 46.4 | 43.0 | 42.0 | 41.3 |
FPM FPM% | 20.1 | 20.6 | 18.8 | 19.6 | 17.0 | 17.2 | 14.1 | 15.9 | 22.5 | 24.8 | 25.0 | 25.9 |
NPM NPM% | 13.4 | 13.9 | 13.5 | 14.0 | 12.2 | 13.8 | 11.4 | 12.7 | 17.5 | 19.4 | 19.4 | 20.1 |
ROCE ROCE% | 11.3 | 10.8 | 8.7 | 8.7 | 8.6 | 7.8 | 6.8 | 7.2 | 8.6 | 8.6 | 8.4 | 8.4 |
ROE ROE% | 18.1 | 17.4 | 14.0 | 14.9 | 13.2 | 13.3 | 9.2 | 10.6 | 15.1 | 15.0 | 13.5 | 13.5 |
ROA ROA% | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 0.9 | 1.0 | 1.6 | 1.7 | 1.7 | 1.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 24,749 | 31,070 | 27,007 | 26,921 | 11,870 | 21,605 | 19,775 | 18,081 | 33,612 | 31,007 | 27,239 | 31,079 |
Price To Earnings Price To Earnings | 14.8 | 16.0 | 13.5 | 11.1 | 4.9 | 7.9 | 8.7 | 6.3 | 7.1 | 5.7 | 4.9 | 5.4 |
Price To Sales Price To Sales | 2.0 | 2.2 | 1.8 | 1.6 | 0.6 | 1.1 | 1.0 | 0.8 | 1.2 | 1.1 | 0.9 | 1.1 |
Price To Book Price To Book | 2.7 | 2.8 | 1.9 | 1.6 | 0.7 | 1.1 | 0.8 | 0.7 | 1.1 | 0.8 | 0.7 | 0.8 |
EV To EBITDA EV To EBITDA | 46.9 | 47.7 | 61.0 | 57.2 | 59.8 | 66.7 | 86.2 | 72.5 | 46.4 | 43.0 | 42.0 | 41.3 |
FPM FPM% | 20.1 | 20.6 | 18.8 | 19.6 | 17.0 | 17.2 | 14.1 | 15.9 | 22.5 | 24.8 | 25.0 | 25.9 |
NPM NPM% | 13.4 | 13.9 | 13.5 | 14.0 | 12.2 | 13.8 | 11.4 | 12.7 | 17.5 | 19.4 | 19.4 | 20.1 |
ROCE ROCE% | 11.3 | 10.8 | 8.7 | 8.7 | 8.6 | 7.8 | 6.8 | 7.2 | 8.6 | 8.6 | 8.4 | 8.4 |
ROE ROE% | 18.1 | 17.4 | 14.0 | 14.9 | 13.2 | 13.3 | 9.2 | 10.6 | 15.1 | 15.0 | 13.5 | 13.5 |
ROA ROA% | 1.3 | 1.3 | 1.2 | 1.2 | 1.1 | 1.2 | 0.9 | 1.0 | 1.6 | 1.7 | 1.7 | 1.7 |
Documents — LIC Housing Finance Ltd
Concall Transcript Summaries — LIC Housing Finance Ltd