| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,833 | 4,100 | 4,280 | 4,316 | 4,465 | 4,797 | 4,886 | 4,991 | 5,026 | 5,450 | 5,539 | 5,718 | |
Growth YoY Revenue Growth YoY% | 27.3 | 23.4 | 23.6 | 20.4 | 16.5 | 17.0 | 14.1 | 15.6 | 12.6 | 13.6 | 13.4 | 14.6 |
Interest Expended Interest ExpendedCr | 1,703 | 1,798 | 1,861 | 1,960 | 2,062 | 2,175 | 2,218 | 2,280 | 2,198 | 2,236 | 2,220 | 2,372 |
Expenses ExpensesCr | 1,724 | 1,456 | 1,520 | 1,676 | 1,830 | 1,325 | 2,001 | 1,964 | 2,015 | 1,913 | 1,987 | 2,034 |
| 406 | 846 | 900 | 679 | 573 | 1,297 | 667 | 746 | 814 | 1,301 | 1,332 | 1,312 | |
FPM FPM% | 10.6 | 20.6 | 21.0 | 15.7 | 12.8 | 27.0 | 13.7 | 15.0 | 16.2 | 23.9 | 24.1 | 22.9 |
| 30 | 37 | 53 | 39 | 14 | 3 | 11 | 23 | 23 | 14 | 21 | 7 | |
Depreciation DepreciationCr | 67 | 69 | 72 | 76 | 79 | 82 | 85 | 86 | 94 | 96 | 110 | 99 |
PBT PBTCr | 383 | 826 | 896 | 661 | 523 | 1,233 | 609 | 704 | 759 | 1,105 | 1,259 | 1,242 |
| 96 | 203 | 225 | 164 | 133 | 315 | 153 | 175 | 193 | 279 | 319 | 315 | |
| 287 | 623 | 671 | 497 | 390 | 918 | 456 | 529 | 566 | 826 | 940 | 927 | |
Growth YoY PAT Growth YoY% | -41.6 | -6.2 | -0.6 | 37.2 | 35.8 | 47.3 | -32.0 | 6.4 | 45.1 | -10.0 | 106.2 | 75.3 |
NPM NPM% | 7.5 | 15.2 | 15.7 | 11.5 | 8.7 | 19.1 | 9.3 | 10.6 | 11.3 | 15.2 | 17.0 | 16.2 |
| 2.2 | 4.9 | 5.3 | 3.9 | 3.0 | 7.2 | 3.6 | 4.1 | 4.1 | 5.9 | 6.8 | 6.7 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,833 | 4,100 | 4,280 | 4,316 | 4,465 | 4,797 | 4,886 | 4,991 | 5,026 | 5,450 | 5,539 | 5,718 | |
Growth YoY Revenue Growth YoY% | 27.3 | 23.4 | 23.6 | 20.4 | 16.5 | 17.0 | 14.1 | 15.6 | 12.6 | 13.6 | 13.4 | 14.6 |
Interest Expended Interest ExpendedCr | 1,703 | 1,798 | 1,861 | 1,960 | 2,062 | 2,175 | 2,218 | 2,280 | 2,198 | 2,236 | 2,220 | 2,372 |
Expenses ExpensesCr | 1,724 | 1,456 | 1,520 | 1,676 | 1,830 | 1,325 | 2,001 | 1,964 | 2,015 | 1,913 | 1,987 | 2,034 |
| 406 | 846 | 900 | 679 | 573 | 1,297 | 667 | 746 | 814 | 1,301 | 1,332 | 1,312 | |
FPM FPM% | 10.6 | 20.6 | 21.0 | 15.7 | 12.8 | 27.0 | 13.7 | 15.0 | 16.2 | 23.9 | 24.1 | 22.9 |
| 30 | 37 | 53 | 39 | 14 | 3 | 11 | 23 | 23 | 14 | 21 | 7 | |
Depreciation DepreciationCr | 67 | 69 | 72 | 76 | 79 | 82 | 85 | 86 | 94 | 96 | 110 | 99 |
PBT PBTCr | 383 | 826 | 896 | 661 | 523 | 1,233 | 609 | 704 | 759 | 1,105 | 1,259 | 1,242 |
| 96 | 203 | 225 | 164 | 133 | 315 | 153 | 175 | 193 | 279 | 319 | 315 | |
| 287 | 623 | 671 | 497 | 390 | 918 | 456 | 529 | 566 | 826 | 940 | 927 | |
Growth YoY PAT Growth YoY% | -41.6 | -6.2 | -0.6 | 37.2 | 35.8 | 47.3 | -32.0 | 6.4 | 45.1 | -10.0 | 106.2 | 75.3 |
NPM NPM% | 7.5 | 15.2 | 15.7 | 11.5 | 8.7 | 19.1 | 9.3 | 10.6 | 11.3 | 15.2 | 17.0 | 16.2 |
| 2.2 | 4.9 | 5.3 | 3.9 | 3.0 | 7.2 | 3.6 | 4.1 | 4.1 | 5.9 | 6.8 | 6.7 |
| 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 | 6,554 | 7,146 | 7,884 | 10,372 | 11,883 | 12,111 | 11,318 | 12,700 | 15,797 | 18,463 | 21,005 | 21,733 |
Growth Revenue Growth% | 8.8 | 9.0 | 10.3 | 31.6 | 14.6 | 1.9 | -6.5 | 12.2 | 24.4 | 16.9 | 13.8 | 13.6 |
Interest Expended Interest ExpendedCr | 2,868 | 3,186 | 3,436 | 4,432 | 5,391 | 5,308 | 4,417 | 5,094 | 6,959 | 8,415 | 8,934 | 9,026 |
Expenses ExpensesCr | 2,459 | 3,123 | 2,547 | 3,129 | 4,903 | 6,046 | 5,347 | 4,696 | 6,204 | 6,832 | 7,878 | 7,947 |
| 1,226 | 837 | 1,901 | 2,810 | 1,590 | 757 | 1,553 | 2,910 | 2,633 | 3,216 | 4,194 | 4,760 | |
FPM FPM% | 18.7 | 11.7 | 24.1 | 27.1 | 13.4 | 6.3 | 13.7 | 22.9 | 16.7 | 17.4 | 20.0 | 21.9 |
| 44 | 54 | 28 | 59 | 114 | 59 | 83 | 133 | 173 | 67 | 81 | 65 | |
Depreciation DepreciationCr | 46 | 54 | 55 | 76 | 147 | 151 | 152 | 226 | 275 | 321 | 386 | 399 |
PBT PBTCr | 1,224 | 838 | 1,905 | 2,841 | 1,602 | 934 | 1,549 | 2,804 | 2,588 | 3,027 | 3,826 | 4,365 |
| 437 | 308 | 689 | 973 | 516 | 154 | 399 | 733 | 645 | 766 | 965 | 1,105 | |
PAT PATCr | 787 | 530 | 1,216 | 1,867 | 1,086 | 780 | 1,150 | 2,071 | 1,943 | 2,261 | 2,861 | 3,260 |
Growth PAT Growth% | -14.9 | -32.7 | 129.6 | 53.5 | -41.9 | -28.1 | 47.4 | 80.0 | -6.2 | 16.4 | 26.6 | 42.2 |
NPM NPM% | 12.0 | 7.4 | 15.4 | 18.0 | 9.1 | 6.4 | 10.2 | 16.3 | 12.3 | 12.3 | 13.6 | 15.0 |
| 8.1 | 5.4 | 12.1 | 17.6 | 7.1 | 6.8 | 9.0 | 16.4 | 15.2 | 17.3 | 20.9 | 23.4 |
| 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 | 6,554 | 7,146 | 7,884 | 10,372 | 11,883 | 12,111 | 11,318 | 12,700 | 15,797 | 18,463 | 21,005 | 21,733 |
Growth Revenue Growth% | 8.8 | 9.0 | 10.3 | 31.6 | 14.6 | 1.9 | -6.5 | 12.2 | 24.4 | 16.9 | 13.8 | 13.6 |
Interest Expended Interest ExpendedCr | 2,868 | 3,186 | 3,436 | 4,432 | 5,391 | 5,308 | 4,417 | 5,094 | 6,959 | 8,415 | 8,934 | 9,026 |
Expenses ExpensesCr | 2,459 | 3,123 | 2,547 | 3,129 | 4,903 | 6,046 | 5,347 | 4,696 | 6,204 | 6,832 | 7,878 | 7,947 |
| 1,226 | 837 | 1,901 | 2,810 | 1,590 | 757 | 1,553 | 2,910 | 2,633 | 3,216 | 4,194 | 4,760 | |
FPM FPM% | 18.7 | 11.7 | 24.1 | 27.1 | 13.4 | 6.3 | 13.7 | 22.9 | 16.7 | 17.4 | 20.0 | 21.9 |
| 44 | 54 | 28 | 59 | 114 | 59 | 83 | 133 | 173 | 67 | 81 | 65 | |
Depreciation DepreciationCr | 46 | 54 | 55 | 76 | 147 | 151 | 152 | 226 | 275 | 321 | 386 | 399 |
PBT PBTCr | 1,224 | 838 | 1,905 | 2,841 | 1,602 | 934 | 1,549 | 2,804 | 2,588 | 3,027 | 3,826 | 4,365 |
| 437 | 308 | 689 | 973 | 516 | 154 | 399 | 733 | 645 | 766 | 965 | 1,105 | |
PAT PATCr | 787 | 530 | 1,216 | 1,867 | 1,086 | 780 | 1,150 | 2,071 | 1,943 | 2,261 | 2,861 | 3,260 |
Growth PAT Growth% | -14.9 | -32.7 | 129.6 | 53.5 | -41.9 | -28.1 | 47.4 | 80.0 | -6.2 | 16.4 | 26.6 | 42.2 |
NPM NPM% | 12.0 | 7.4 | 15.4 | 18.0 | 9.1 | 6.4 | 10.2 | 16.3 | 12.3 | 12.3 | 13.6 | 15.0 |
| 8.1 | 5.4 | 12.1 | 17.6 | 7.1 | 6.8 | 9.0 | 16.4 | 15.2 | 17.3 | 20.9 | 23.4 |
| 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 | 113 | 113 | 123 | 123 | 123 | 246 | 247 | 247 | 247 | 247 | 278 |
Reserves ReservesCr | 6,356 | 6,847 | 9,732 | 11,146 | 11,846 | 15,530 | 16,650 | 18,313 | 19,686 | 21,282 | 26,361 |
Borrowings BorrowingsCr | 25,559 | 32,051 | 44,986 | 58,802 | 65,634 | 65,101 | 62,126 | 81,429 | 98,319 | 1,19,093 | 1,28,370 |
Other Liabilities Other LiabilitiesCr | 12,979 | 14,211 | 3,889 | 4,505 | 4,189 | 4,724 | 4,787 | 5,096 | 5,463 | 3,483 | 3,635 |
Total Liabilities Total LiabilitiesCr | 45,007 | 53,223 | 58,730 | 74,576 | 81,793 | 85,601 | 83,809 | 1,05,085 | 1,23,716 | 1,44,105 | 1,58,644 |
| 129 | 134 | 147 | 202 | 456 | 400 | 474 | 873 | 1,113 | 1,273 | 1,334 | |
Cash Equivalents Cash EquivalentsCr | 606 | 604 | 478 | 994 | 1,532 | 4,037 | 4,828 | 4,067 | 3,455 | 5,847 | 7,568 |
Other Assets Other AssetsCr | 44,272 | 52,485 | 58,105 | 73,380 | 79,805 | 81,163 | 78,507 | 1,00,145 | 1,19,147 | 1,36,985 | 1,49,742 |
Total Assets Total AssetsCr | 45,007 | 53,223 | 58,730 | 74,576 | 81,793 | 85,601 | 83,809 | 1,05,085 | 1,23,716 | 1,44,105 | 1,58,644 |
| 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 | 113 | 113 | 123 | 123 | 123 | 246 | 247 | 247 | 247 | 247 | 278 |
Reserves ReservesCr | 6,356 | 6,847 | 9,732 | 11,146 | 11,846 | 15,530 | 16,650 | 18,313 | 19,686 | 21,282 | 26,361 |
Borrowings BorrowingsCr | 25,559 | 32,051 | 44,986 | 58,802 | 65,634 | 65,101 | 62,126 | 81,429 | 98,319 | 1,19,093 | 1,28,370 |
Other Liabilities Other LiabilitiesCr | 12,979 | 14,211 | 3,889 | 4,505 | 4,189 | 4,724 | 4,787 | 5,096 | 5,463 | 3,483 | 3,635 |
Total Liabilities Total LiabilitiesCr | 45,007 | 53,223 | 58,730 | 74,576 | 81,793 | 85,601 | 83,809 | 1,05,085 | 1,23,716 | 1,44,105 | 1,58,644 |
| 129 | 134 | 147 | 202 | 456 | 400 | 474 | 873 | 1,113 | 1,273 | 1,334 | |
Cash Equivalents Cash EquivalentsCr | 606 | 604 | 478 | 994 | 1,532 | 4,037 | 4,828 | 4,067 | 3,455 | 5,847 | 7,568 |
Other Assets Other AssetsCr | 44,272 | 52,485 | 58,105 | 73,380 | 79,805 | 81,163 | 78,507 | 1,00,145 | 1,19,147 | 1,36,985 | 1,49,742 |
Total Assets Total AssetsCr | 45,007 | 53,223 | 58,730 | 74,576 | 81,793 | 85,601 | 83,809 | 1,05,085 | 1,23,716 | 1,44,105 | 1,58,644 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4,957 | -6,467 | -8,510 | -12,078 | -3,115 | 5,826 | 18 | -17,395 | -18,449 | -15,602 | -12,772 | |
| -440 | -97 | 243 | -1,213 | -2,689 | -8,348 | 3,111 | -1,635 | 2,670 | -1,077 | 770 | |
| 5,431 | 6,766 | 8,174 | 13,490 | 6,050 | 2,548 | -3,173 | 18,852 | 16,095 | 17,605 | 10,637 | |
Net Cash Flow Net Cash FlowCr | 34 | 202 | -93 | 199 | 245 | 26 | -44 | -179 | 317 | 927 | -1,365 |
Free Cash Flow Free Cash FlowCr | -5,010 | -6,529 | -8,579 | -12,211 | -3,231 | 5,785 | -276 | -17,794 | -18,719 | -15,975 | -13,120 |
CFO To EBITDA CFO To EBITDA% | -404.3 | -772.6 | -447.6 | -429.8 | -196.0 | 769.4 | 1.2 | -597.9 | -700.5 | -485.2 | -304.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -4,957 | -6,467 | -8,510 | -12,078 | -3,115 | 5,826 | 18 | -17,395 | -18,449 | -15,602 | -12,772 | |
| -440 | -97 | 243 | -1,213 | -2,689 | -8,348 | 3,111 | -1,635 | 2,670 | -1,077 | 770 | |
| 5,431 | 6,766 | 8,174 | 13,490 | 6,050 | 2,548 | -3,173 | 18,852 | 16,095 | 17,605 | 10,637 | |
Net Cash Flow Net Cash FlowCr | 34 | 202 | -93 | 199 | 245 | 26 | -44 | -179 | 317 | 927 | -1,365 |
Free Cash Flow Free Cash FlowCr | -5,010 | -6,529 | -8,579 | -12,211 | -3,231 | 5,785 | -276 | -17,794 | -18,719 | -15,975 | -13,120 |
CFO To EBITDA CFO To EBITDA% | -404.3 | -772.6 | -447.6 | -429.8 | -196.0 | 769.4 | 1.2 | -597.9 | -700.5 | -485.2 | -304.5 |
| 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 | 13,793 | 17,913 | 28,528 | 26,005 | 9,106 | 24,575 | 19,663 | 28,652 | 34,440 | 34,959 | 39,781 | 48,886 |
Price To Earnings Price To Earnings | 17.7 | 34.8 | 23.9 | 14.2 | 8.4 | 31.7 | 17.3 | 13.8 | 17.8 | 15.4 | 13.9 | 15.0 |
Price To Sales Price To Sales | 2.1 | 2.5 | 3.6 | 2.5 | 0.8 | 2.0 | 1.7 | 2.2 | 2.2 | 1.9 | 1.9 | 2.3 |
Price To Book Price To Book | 2.1 | 2.6 | 2.9 | 2.3 | 0.8 | 1.6 | 1.2 | 1.5 | 1.7 | 1.6 | 1.5 | 1.8 |
EV To EBITDA EV To EBITDA | 31.6 | 59.0 | 38.4 | 29.8 | 46.1 | 113.1 | 49.6 | 36.4 | 49.1 | 46.1 | 38.3 | 35.7 |
FPM FPM% | 18.7 | 11.7 | 24.1 | 27.1 | 13.4 | 6.3 | 13.7 | 22.9 | 16.7 | 17.4 | 20.0 | 21.9 |
NPM NPM% | 12.0 | 7.4 | 15.4 | 18.0 | 9.1 | 6.4 | 10.2 | 16.3 | 12.3 | 12.3 | 13.6 | 15.0 |
ROCE ROCE% | 12.8 | 10.3 | 9.7 | 10.4 | 9.0 | 7.7 | 7.5 | 7.9 | 8.1 | 8.1 | 8.2 | 8.2 |
ROE ROE% | 12.2 | 7.6 | 12.3 | 16.6 | 9.1 | 5.0 | 6.8 | 11.2 | 9.8 | 10.5 | 10.7 | 10.7 |
ROA ROA% | 1.8 | 1.0 | 2.1 | 2.5 | 1.3 | 0.9 | 1.4 | 2.0 | 1.6 | 1.6 | 1.8 | 1.8 |
| 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 | 13,793 | 17,913 | 28,528 | 26,005 | 9,106 | 24,575 | 19,663 | 28,652 | 34,440 | 34,959 | 39,781 | 48,886 |
Price To Earnings Price To Earnings | 17.7 | 34.8 | 23.9 | 14.2 | 8.4 | 31.7 | 17.3 | 13.8 | 17.8 | 15.4 | 13.9 | 15.0 |
Price To Sales Price To Sales | 2.1 | 2.5 | 3.6 | 2.5 | 0.8 | 2.0 | 1.7 | 2.2 | 2.2 | 1.9 | 1.9 | 2.3 |
Price To Book Price To Book | 2.1 | 2.6 | 2.9 | 2.3 | 0.8 | 1.6 | 1.2 | 1.5 | 1.7 | 1.6 | 1.5 | 1.8 |
EV To EBITDA EV To EBITDA | 31.6 | 59.0 | 38.4 | 29.8 | 46.1 | 113.1 | 49.6 | 36.4 | 49.1 | 46.1 | 38.3 | 35.7 |
FPM FPM% | 18.7 | 11.7 | 24.1 | 27.1 | 13.4 | 6.3 | 13.7 | 22.9 | 16.7 | 17.4 | 20.0 | 21.9 |
NPM NPM% | 12.0 | 7.4 | 15.4 | 18.0 | 9.1 | 6.4 | 10.2 | 16.3 | 12.3 | 12.3 | 13.6 | 15.0 |
ROCE ROCE% | 12.8 | 10.3 | 9.7 | 10.4 | 9.0 | 7.7 | 7.5 | 7.9 | 8.1 | 8.1 | 8.2 | 8.2 |
ROE ROE% | 12.2 | 7.6 | 12.3 | 16.6 | 9.1 | 5.0 | 6.8 | 11.2 | 9.8 | 10.5 | 10.7 | 10.7 |
ROA ROA% | 1.8 | 1.0 | 2.1 | 2.5 | 1.3 | 0.9 | 1.4 | 2.0 | 1.6 | 1.6 | 1.8 | 1.8 |
Documents — Mahindra & Mahindra Financial Services Ltd
Concall Transcript Summaries — Mahindra & Mahindra Financial Services Ltd