| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,214 | 3,534 | 3,670 | 3,784 | 4,019 | 4,098 | 4,023 | 4,260 | 4,336 | 4,578 | 4,771 | 5,213 | |
Growth YoY Revenue Growth YoY% | 2.4 | 3.0 | 13.2 | 17.4 | 25.1 | 15.9 | 9.6 | 12.6 | 7.9 | 11.7 | 18.6 | 22.4 |
Interest Expended Interest ExpendedCr | 1,325 | 1,353 | 1,335 | 1,351 | 1,476 | 1,569 | 1,600 | 1,636 | 1,634 | 1,703 | 1,747 | 1,970 |
Expenses ExpensesCr | 1,331 | 1,375 | 1,619 | 1,482 | 1,575 | 1,676 | 1,581 | 1,640 | 1,662 | 1,800 | 1,890 | 1,974 |
| 557 | 806 | 716 | 951 | 968 | 853 | 842 | 984 | 1,040 | 1,075 | 1,134 | 1,269 | |
FPM FPM% | 17.4 | 22.8 | 19.5 | 25.1 | 24.1 | 20.8 | 20.9 | 23.1 | 24.0 | 23.5 | 23.8 | 24.3 |
| 268 | 47 | 6 | 0 | 5 | 8 | 4 | 0 | 0 | 3 | 0 | 30 | |
Depreciation DepreciationCr | 28 | 29 | 28 | 28 | 33 | 36 | 41 | 41 | 51 | 58 | 60 | 63 |
PBT PBTCr | 797 | 824 | 694 | 922 | 940 | 824 | 806 | 943 | 989 | 992 | 1,074 | 1,236 |
| 203 | 185 | 141 | 237 | 243 | 198 | 170 | 242 | 254 | 254 | 265 | 320 | |
| 594 | 639 | 553 | 685 | 697 | 626 | 636 | 701 | 735 | 738 | 809 | 916 | |
Growth YoY PAT Growth YoY% | 46.5 | 41.2 | 32.6 | 29.2 | 17.2 | -2.1 | 15.0 | 2.3 | 5.5 | 18.0 | 27.3 | 30.7 |
NPM NPM% | 18.5 | 18.1 | 15.1 | 18.1 | 17.3 | 15.3 | 15.8 | 16.4 | 16.9 | 16.1 | 17.0 | 17.6 |
| 2.4 | 2.6 | 2.2 | 2.8 | 2.8 | 2.5 | 2.5 | 2.8 | 2.9 | 3.0 | 3.2 | 3.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,214 | 3,534 | 3,670 | 3,784 | 4,019 | 4,098 | 4,023 | 4,260 | 4,336 | 4,578 | 4,771 | 5,213 | |
Growth YoY Revenue Growth YoY% | 2.4 | 3.0 | 13.2 | 17.4 | 25.1 | 15.9 | 9.6 | 12.6 | 7.9 | 11.7 | 18.6 | 22.4 |
Interest Expended Interest ExpendedCr | 1,325 | 1,353 | 1,335 | 1,351 | 1,476 | 1,569 | 1,600 | 1,636 | 1,634 | 1,703 | 1,747 | 1,970 |
Expenses ExpensesCr | 1,331 | 1,375 | 1,619 | 1,482 | 1,575 | 1,676 | 1,581 | 1,640 | 1,662 | 1,800 | 1,890 | 1,974 |
| 557 | 806 | 716 | 951 | 968 | 853 | 842 | 984 | 1,040 | 1,075 | 1,134 | 1,269 | |
FPM FPM% | 17.4 | 22.8 | 19.5 | 25.1 | 24.1 | 20.8 | 20.9 | 23.1 | 24.0 | 23.5 | 23.8 | 24.3 |
| 268 | 47 | 6 | 0 | 5 | 8 | 4 | 0 | 0 | 3 | 0 | 30 | |
Depreciation DepreciationCr | 28 | 29 | 28 | 28 | 33 | 36 | 41 | 41 | 51 | 58 | 60 | 63 |
PBT PBTCr | 797 | 824 | 694 | 922 | 940 | 824 | 806 | 943 | 989 | 992 | 1,074 | 1,236 |
| 203 | 185 | 141 | 237 | 243 | 198 | 170 | 242 | 254 | 254 | 265 | 320 | |
| 594 | 639 | 553 | 685 | 697 | 626 | 636 | 701 | 735 | 738 | 809 | 916 | |
Growth YoY PAT Growth YoY% | 46.5 | 41.2 | 32.6 | 29.2 | 17.2 | -2.1 | 15.0 | 2.3 | 5.5 | 18.0 | 27.3 | 30.7 |
NPM NPM% | 18.5 | 18.1 | 15.1 | 18.1 | 17.3 | 15.3 | 15.8 | 16.4 | 16.9 | 16.1 | 17.0 | 17.6 |
| 2.4 | 2.6 | 2.2 | 2.8 | 2.8 | 2.5 | 2.5 | 2.8 | 2.9 | 3.0 | 3.2 | 3.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 7,289 | 8,341 | 10,364 | 13,057 | 14,104 | 13,353 | 11,930 | 12,775 | 14,252 | 15,924 | 17,914 | 18,898 |
Growth Revenue Growth% | 17.6 | 14.4 | 24.3 | 26.0 | 8.0 | -5.3 | -10.7 | 7.1 | 11.6 | 11.7 | 12.5 | 15.2 |
Interest Expended Interest ExpendedCr | 4,124 | 4,627 | 5,449 | 6,860 | 7,514 | 7,213 | 5,754 | 5,797 | 5,377 | 5,997 | 6,720 | 7,054 |
Expenses ExpensesCr | 2,011 | 2,799 | 3,471 | 3,407 | 4,201 | 5,419 | 5,244 | 5,263 | 6,205 | 6,314 | 6,961 | 7,326 |
| 1,154 | 914 | 1,444 | 2,790 | 2,389 | 721 | 932 | 1,715 | 2,669 | 3,613 | 4,233 | 4,518 | |
FPM FPM% | 15.8 | 11.0 | 13.9 | 21.4 | 16.9 | 5.4 | 7.8 | 13.4 | 18.7 | 22.7 | 23.6 | 23.9 |
| 182 | 232 | 54 | 312 | 373 | 400 | 394 | 527 | 475 | 17 | 3 | 34 | |
Depreciation DepreciationCr | 83 | 67 | 52 | 50 | 82 | 86 | 103 | 111 | 115 | 139 | 210 | 232 |
PBT PBTCr | 1,253 | 1,079 | 1,446 | 3,052 | 2,680 | 1,261 | 1,223 | -557 | 3,029 | 3,491 | 3,998 | 4,291 |
| 399 | 36 | 168 | 820 | 980 | 523 | 374 | 172 | 712 | 848 | 1,015 | 1,093 | |
PAT PATCr | 854 | 1,042 | 1,278 | 2,232 | 1,700 | 738 | 849 | -729 | 2,317 | 2,643 | 2,983 | 3,198 |
Growth PAT Growth% | 0.3 | 22.1 | 22.6 | 74.7 | -23.8 | -56.6 | 15.0 | -185.8 | 417.9 | 14.1 | 12.8 | 20.3 |
NPM NPM% | 11.7 | 12.5 | 12.3 | 17.1 | 12.1 | 5.5 | 7.1 | -5.7 | 16.3 | 16.6 | 16.6 | 16.9 |
| 3.5 | 4.8 | 6.4 | 10.4 | 7.9 | 4.5 | 4.3 | 6.6 | 9.3 | 10.6 | 11.9 | 12.7 |
| 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 | 7,289 | 8,341 | 10,364 | 13,057 | 14,104 | 13,353 | 11,930 | 12,775 | 14,252 | 15,924 | 17,914 | 18,898 |
Growth Revenue Growth% | 17.6 | 14.4 | 24.3 | 26.0 | 8.0 | -5.3 | -10.7 | 7.1 | 11.6 | 11.7 | 12.5 | 15.2 |
Interest Expended Interest ExpendedCr | 4,124 | 4,627 | 5,449 | 6,860 | 7,514 | 7,213 | 5,754 | 5,797 | 5,377 | 5,997 | 6,720 | 7,054 |
Expenses ExpensesCr | 2,011 | 2,799 | 3,471 | 3,407 | 4,201 | 5,419 | 5,244 | 5,263 | 6,205 | 6,314 | 6,961 | 7,326 |
| 1,154 | 914 | 1,444 | 2,790 | 2,389 | 721 | 932 | 1,715 | 2,669 | 3,613 | 4,233 | 4,518 | |
FPM FPM% | 15.8 | 11.0 | 13.9 | 21.4 | 16.9 | 5.4 | 7.8 | 13.4 | 18.7 | 22.7 | 23.6 | 23.9 |
| 182 | 232 | 54 | 312 | 373 | 400 | 394 | 527 | 475 | 17 | 3 | 34 | |
Depreciation DepreciationCr | 83 | 67 | 52 | 50 | 82 | 86 | 103 | 111 | 115 | 139 | 210 | 232 |
PBT PBTCr | 1,253 | 1,079 | 1,446 | 3,052 | 2,680 | 1,261 | 1,223 | -557 | 3,029 | 3,491 | 3,998 | 4,291 |
| 399 | 36 | 168 | 820 | 980 | 523 | 374 | 172 | 712 | 848 | 1,015 | 1,093 | |
PAT PATCr | 854 | 1,042 | 1,278 | 2,232 | 1,700 | 738 | 849 | -729 | 2,317 | 2,643 | 2,983 | 3,198 |
Growth PAT Growth% | 0.3 | 22.1 | 22.6 | 74.7 | -23.8 | -56.6 | 15.0 | -185.8 | 417.9 | 14.1 | 12.8 | 20.3 |
NPM NPM% | 11.7 | 12.5 | 12.3 | 17.1 | 12.1 | 5.5 | 7.1 | -5.7 | 16.3 | 16.6 | 16.6 | 16.9 |
| 3.5 | 4.8 | 6.4 | 10.4 | 7.9 | 4.5 | 4.3 | 6.6 | 9.3 | 10.6 | 11.9 | 12.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 1,753 | 1,756 | 1,996 | 1,999 | 2,005 | 2,469 | 2,474 | 2,480 | 2,489 | 2,495 | 2,504 |
Reserves ReservesCr | 5,324 | 6,020 | 9,411 | 11,450 | 12,688 | 16,304 | 17,474 | 19,049 | 20,950 | 23,069 | 25,479 |
Borrowings BorrowingsCr | 43,727 | 54,994 | 75,248 | 91,507 | 93,894 | 88,556 | 85,201 | 83,043 | 76,541 | 92,247 | 1,09,888 |
Other Liabilities Other LiabilitiesCr | 12,997 | 9,743 | 1,122 | 1,100 | 958 | 1,643 | 1,753 | 1,790 | 2,738 | 2,598 | 4,334 |
Total Liabilities Total LiabilitiesCr | 63,801 | 72,514 | 87,777 | 1,06,055 | 1,09,545 | 1,08,972 | 1,06,902 | 1,06,362 | 1,02,718 | 1,20,409 | 1,42,205 |
| 696 | 593 | 531 | 527 | 525 | 525 | 517 | 544 | 542 | 673 | 1,174 | |
Cash Equivalents Cash EquivalentsCr | 402 | 594 | 1,109 | 1,874 | 7,804 | 8,427 | 7,970 | 12,749 | 4,676 | 10,833 | 7,959 |
Other Assets Other AssetsCr | 62,703 | 71,326 | 86,137 | 1,03,654 | 1,01,215 | 1,00,019 | 98,415 | 93,069 | 97,500 | 1,08,904 | 1,33,073 |
Total Assets Total AssetsCr | 63,801 | 72,514 | 87,777 | 1,06,055 | 1,09,545 | 1,08,972 | 1,06,902 | 1,06,362 | 1,02,718 | 1,20,409 | 1,42,205 |
| 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 | 1,753 | 1,756 | 1,996 | 1,999 | 2,005 | 2,469 | 2,474 | 2,480 | 2,489 | 2,495 | 2,504 |
Reserves ReservesCr | 5,324 | 6,020 | 9,411 | 11,450 | 12,688 | 16,304 | 17,474 | 19,049 | 20,950 | 23,069 | 25,479 |
Borrowings BorrowingsCr | 43,727 | 54,994 | 75,248 | 91,507 | 93,894 | 88,556 | 85,201 | 83,043 | 76,541 | 92,247 | 1,09,888 |
Other Liabilities Other LiabilitiesCr | 12,997 | 9,743 | 1,122 | 1,100 | 958 | 1,643 | 1,753 | 1,790 | 2,738 | 2,598 | 4,334 |
Total Liabilities Total LiabilitiesCr | 63,801 | 72,514 | 87,777 | 1,06,055 | 1,09,545 | 1,08,972 | 1,06,902 | 1,06,362 | 1,02,718 | 1,20,409 | 1,42,205 |
| 696 | 593 | 531 | 527 | 525 | 525 | 517 | 544 | 542 | 673 | 1,174 | |
Cash Equivalents Cash EquivalentsCr | 402 | 594 | 1,109 | 1,874 | 7,804 | 8,427 | 7,970 | 12,749 | 4,676 | 10,833 | 7,959 |
Other Assets Other AssetsCr | 62,703 | 71,326 | 86,137 | 1,03,654 | 1,01,215 | 1,00,019 | 98,415 | 93,069 | 97,500 | 1,08,904 | 1,33,073 |
Total Assets Total AssetsCr | 63,801 | 72,514 | 87,777 | 1,06,055 | 1,09,545 | 1,08,972 | 1,06,902 | 1,06,362 | 1,02,718 | 1,20,409 | 1,42,205 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9,213 | -5,779 | -15,640 | -11,643 | 2,162 | 5,464 | 6,078 | 7,490 | 686 | -16,587 | -14,189 | |
| -675 | -2,118 | 1,549 | -3,587 | 160 | -2,024 | -5,084 | -1,107 | 849 | 472 | 367 | |
| 9,426 | 7,952 | 14,678 | 16,008 | 1,451 | -2,091 | -3,023 | -1,664 | -7,050 | 15,419 | 15,415 | |
Net Cash Flow Net Cash FlowCr | -461 | 55 | 587 | 777 | 3,772 | 1,349 | -2,028 | 4,720 | -5,515 | -697 | 1,593 |
Free Cash Flow Free Cash FlowCr | -9,292 | -5,781 | -15,614 | -11,723 | 2,108 | 5,415 | 6,001 | 7,394 | 568 | -16,777 | -14,427 |
CFO To EBITDA CFO To EBITDA% | -798.6 | -632.0 | -1,083.0 | -417.4 | 90.5 | 758.0 | 652.4 | 436.7 | 25.7 | -459.1 | -335.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -9,213 | -5,779 | -15,640 | -11,643 | 2,162 | 5,464 | 6,078 | 7,490 | 686 | -16,587 | -14,189 | |
| -675 | -2,118 | 1,549 | -3,587 | 160 | -2,024 | -5,084 | -1,107 | 849 | 472 | 367 | |
| 9,426 | 7,952 | 14,678 | 16,008 | 1,451 | -2,091 | -3,023 | -1,664 | -7,050 | 15,419 | 15,415 | |
Net Cash Flow Net Cash FlowCr | -461 | 55 | 587 | 777 | 3,772 | 1,349 | -2,028 | 4,720 | -5,515 | -697 | 1,593 |
Free Cash Flow Free Cash FlowCr | -9,292 | -5,781 | -15,614 | -11,723 | 2,108 | 5,415 | 6,001 | 7,394 | 568 | -16,777 | -14,427 |
CFO To EBITDA CFO To EBITDA% | -798.6 | -632.0 | -1,083.0 | -417.4 | 90.5 | 758.0 | 652.4 | 436.7 | 25.7 | -459.1 | -335.2 |
| 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 | 11,152 | 21,674 | 31,342 | 30,472 | 10,305 | 23,645 | 19,928 | 20,341 | 39,363 | 38,221 | 60,155 | 76,419 |
Price To Earnings Price To Earnings | 17.8 | 24.9 | 25.0 | 13.7 | 6.1 | 24.4 | 18.6 | 12.5 | 17.0 | 14.4 | 20.2 | 24.0 |
Price To Sales Price To Sales | 1.5 | 2.5 | 3.1 | 2.3 | 0.7 | 1.8 | 1.7 | 1.6 | 2.8 | 2.4 | 3.4 | 4.0 |
Price To Book Price To Book | 1.6 | 2.8 | 2.8 | 2.3 | 0.7 | 1.3 | 1.0 | 0.9 | 1.7 | 1.5 | 2.1 | 2.7 |
EV To EBITDA EV To EBITDA | 47.2 | 83.2 | 73.0 | 43.0 | 40.4 | 143.9 | 104.3 | 52.8 | 41.7 | 33.1 | 38.3 | 40.0 |
FPM FPM% | 15.8 | 11.0 | 13.9 | 21.4 | 16.9 | 5.4 | 7.8 | 13.4 | 18.7 | 22.7 | 23.6 | 23.9 |
NPM NPM% | 11.7 | 12.5 | 12.3 | 17.1 | 12.1 | 5.5 | 7.1 | -5.7 | 16.3 | 16.6 | 16.6 | 16.9 |
ROCE ROCE% | 10.6 | 9.1 | 8.0 | 9.4 | 9.4 | 7.9 | 6.6 | 5.0 | 8.4 | 8.1 | 7.8 | 7.8 |
ROE ROE% | 12.1 | 13.4 | 11.2 | 16.6 | 11.6 | 3.9 | 4.3 | -3.4 | 9.9 | 10.3 | 10.7 | 10.7 |
ROA ROA% | 1.3 | 1.4 | 1.5 | 2.1 | 1.6 | 0.7 | 0.8 | -0.7 | 2.3 | 2.2 | 2.1 | 2.1 |
| 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 | 11,152 | 21,674 | 31,342 | 30,472 | 10,305 | 23,645 | 19,928 | 20,341 | 39,363 | 38,221 | 60,155 | 76,419 |
Price To Earnings Price To Earnings | 17.8 | 24.9 | 25.0 | 13.7 | 6.1 | 24.4 | 18.6 | 12.5 | 17.0 | 14.4 | 20.2 | 24.0 |
Price To Sales Price To Sales | 1.5 | 2.5 | 3.1 | 2.3 | 0.7 | 1.8 | 1.7 | 1.6 | 2.8 | 2.4 | 3.4 | 4.0 |
Price To Book Price To Book | 1.6 | 2.8 | 2.8 | 2.3 | 0.7 | 1.3 | 1.0 | 0.9 | 1.7 | 1.5 | 2.1 | 2.7 |
EV To EBITDA EV To EBITDA | 47.2 | 83.2 | 73.0 | 43.0 | 40.4 | 143.9 | 104.3 | 52.8 | 41.7 | 33.1 | 38.3 | 40.0 |
FPM FPM% | 15.8 | 11.0 | 13.9 | 21.4 | 16.9 | 5.4 | 7.8 | 13.4 | 18.7 | 22.7 | 23.6 | 23.9 |
NPM NPM% | 11.7 | 12.5 | 12.3 | 17.1 | 12.1 | 5.5 | 7.1 | -5.7 | 16.3 | 16.6 | 16.6 | 16.9 |
ROCE ROCE% | 10.6 | 9.1 | 8.0 | 9.4 | 9.4 | 7.9 | 6.6 | 5.0 | 8.4 | 8.1 | 7.8 | 7.8 |
ROE ROE% | 12.1 | 13.4 | 11.2 | 16.6 | 11.6 | 3.9 | 4.3 | -3.4 | 9.9 | 10.3 | 10.7 | 10.7 |
ROA ROA% | 1.3 | 1.4 | 1.5 | 2.1 | 1.6 | 0.7 | 0.8 | -0.7 | 2.3 | 2.2 | 2.1 | 2.1 |
Documents — L&T Finance Ltd
Concall Transcript Summaries — L&T Finance Ltd