| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 310 | 335 | 347 | 364 | 384 | 410 | 439 | 466 | 480 | 507 | 542 | 562 | |
Growth YoY Revenue Growth YoY% | 28.9 | 28.2 | 24.6 | 24.3 | 23.8 | 22.4 | 26.6 | 27.9 | 25.0 | 23.7 | 23.5 | 20.7 |
Interest Expended Interest ExpendedCr | 154 | 172 | 171 | 181 | 185 | 195 | 202 | 217 | 224 | 231 | 235 | 236 |
Expenses ExpensesCr | 76 | 76 | 83 | 86 | 95 | 106 | 124 | 132 | 134 | 143 | 170 | 176 |
| 81 | 86 | 93 | 97 | 104 | 109 | 114 | 117 | 123 | 133 | 138 | 150 | |
FPM FPM% | 26.1 | 25.7 | 26.9 | 26.7 | 27.1 | 26.6 | 25.9 | 25.1 | 25.5 | 26.2 | 25.5 | 26.7 |
| 3 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | -1 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 83 | 87 | 94 | 97 | 104 | 108 | 112 | 116 | 123 | 127 | 139 | 148 |
| 21 | 23 | 24 | 25 | 26 | 28 | 29 | 29 | 31 | 34 | 35 | 38 | |
| 62 | 64 | 70 | 73 | 78 | 80 | 83 | 87 | 91 | 93 | 104 | 110 | |
Growth YoY PAT Growth YoY% | 21.0 | 24.1 | 23.4 | 26.1 | 25.3 | 24.8 | 19.0 | 19.3 | 17.8 | 16.1 | 25.3 | 27.2 |
NPM NPM% | 20.0 | 19.2 | 20.2 | 19.9 | 20.2 | 19.6 | 19.0 | 18.6 | 19.0 | 18.4 | 19.3 | 19.6 |
| 3.7 | 3.9 | 4.2 | 4.3 | 4.7 | 3.9 | 4.5 | 4.8 | 5.0 | 5.1 | 5.7 | 6.0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 310 | 335 | 347 | 364 | 384 | 410 | 439 | 466 | 480 | 507 | 542 | 562 | |
Growth YoY Revenue Growth YoY% | 28.9 | 28.2 | 24.6 | 24.3 | 23.8 | 22.4 | 26.6 | 27.9 | 25.0 | 23.7 | 23.5 | 20.7 |
Interest Expended Interest ExpendedCr | 154 | 172 | 171 | 181 | 185 | 195 | 202 | 217 | 224 | 231 | 235 | 236 |
Expenses ExpensesCr | 76 | 76 | 83 | 86 | 95 | 106 | 124 | 132 | 134 | 143 | 170 | 176 |
| 81 | 86 | 93 | 97 | 104 | 109 | 114 | 117 | 123 | 133 | 138 | 150 | |
FPM FPM% | 26.1 | 25.7 | 26.9 | 26.7 | 27.1 | 26.6 | 25.9 | 25.1 | 25.5 | 26.2 | 25.5 | 26.7 |
| 3 | 2 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 3 | -1 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
PBT PBTCr | 83 | 87 | 94 | 97 | 104 | 108 | 112 | 116 | 123 | 127 | 139 | 148 |
| 21 | 23 | 24 | 25 | 26 | 28 | 29 | 29 | 31 | 34 | 35 | 38 | |
| 62 | 64 | 70 | 73 | 78 | 80 | 83 | 87 | 91 | 93 | 104 | 110 | |
Growth YoY PAT Growth YoY% | 21.0 | 24.1 | 23.4 | 26.1 | 25.3 | 24.8 | 19.0 | 19.3 | 17.8 | 16.1 | 25.3 | 27.2 |
NPM NPM% | 20.0 | 19.2 | 20.2 | 19.9 | 20.2 | 19.6 | 19.0 | 18.6 | 19.0 | 18.4 | 19.3 | 19.6 |
| 3.7 | 3.9 | 4.2 | 4.3 | 4.7 | 3.9 | 4.5 | 4.8 | 5.0 | 5.1 | 5.7 | 6.0 |
| 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 | 303 | 364 | 477 | 605 | 710 | 627 | 690 | 988 | 1,284 | 1,597 | 1,995 | 2,092 |
Growth Revenue Growth% | 27.8 | 19.9 | 31.1 | 26.8 | 17.4 | -11.6 | 10.0 | 43.1 | 30.0 | 24.4 | 24.9 | 23.1 |
Interest Expended Interest ExpendedCr | 142 | 164 | 186 | 224 | 296 | 285 | 339 | 496 | 647 | 763 | 907 | 926 |
Expenses ExpensesCr | 82 | 93 | 121 | 141 | 181 | 144 | 134 | 220 | 300 | 411 | 579 | 622 |
| 79 | 106 | 169 | 239 | 233 | 198 | 218 | 272 | 337 | 424 | 510 | 544 | |
FPM FPM% | 26.0 | 29.3 | 35.5 | 39.6 | 32.8 | 31.6 | 31.5 | 27.5 | 26.3 | 26.5 | 25.6 | 26.0 |
| 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 7 | 3 | 7 | 6 | |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | 6 | 7 | 8 |
PBT PBTCr | 79 | 106 | 168 | 238 | 230 | 196 | 217 | 272 | 340 | 421 | 505 | 537 |
| 27 | 37 | 63 | 83 | 62 | 50 | 55 | 66 | 86 | 107 | 129 | 137 | |
PAT PATCr | 51 | 69 | 105 | 155 | 168 | 146 | 161 | 206 | 254 | 314 | 376 | 399 |
Growth PAT Growth% | 26.1 | 34.7 | 51.8 | 47.0 | 8.7 | -13.4 | 10.8 | 27.7 | 23.4 | 23.6 | 19.7 | 21.8 |
NPM NPM% | 16.9 | 19.1 | 22.1 | 25.6 | 23.7 | 23.2 | 23.4 | 20.8 | 19.8 | 19.7 | 18.8 | 19.1 |
| 16.1 | 7.0 | 9.4 | 10.2 | 8.8 | 9.7 | 12.4 | 15.3 | 17.5 | 20.5 | 21.7 |
| 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 | 303 | 364 | 477 | 605 | 710 | 627 | 690 | 988 | 1,284 | 1,597 | 1,995 | 2,092 |
Growth Revenue Growth% | 27.8 | 19.9 | 31.1 | 26.8 | 17.4 | -11.6 | 10.0 | 43.1 | 30.0 | 24.4 | 24.9 | 23.1 |
Interest Expended Interest ExpendedCr | 142 | 164 | 186 | 224 | 296 | 285 | 339 | 496 | 647 | 763 | 907 | 926 |
Expenses ExpensesCr | 82 | 93 | 121 | 141 | 181 | 144 | 134 | 220 | 300 | 411 | 579 | 622 |
| 79 | 106 | 169 | 239 | 233 | 198 | 218 | 272 | 337 | 424 | 510 | 544 | |
FPM FPM% | 26.0 | 29.3 | 35.5 | 39.6 | 32.8 | 31.6 | 31.5 | 27.5 | 26.3 | 26.5 | 25.6 | 26.0 |
| 1 | 1 | 0 | 0 | 0 | 0 | 1 | 2 | 7 | 3 | 7 | 6 | |
Depreciation DepreciationCr | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | 6 | 7 | 8 |
PBT PBTCr | 79 | 106 | 168 | 238 | 230 | 196 | 217 | 272 | 340 | 421 | 505 | 537 |
| 27 | 37 | 63 | 83 | 62 | 50 | 55 | 66 | 86 | 107 | 129 | 137 | |
PAT PATCr | 51 | 69 | 105 | 155 | 168 | 146 | 161 | 206 | 254 | 314 | 376 | 399 |
Growth PAT Growth% | 26.1 | 34.7 | 51.8 | 47.0 | 8.7 | -13.4 | 10.8 | 27.7 | 23.4 | 23.6 | 19.7 | 21.8 |
NPM NPM% | 16.9 | 19.1 | 22.1 | 25.6 | 23.7 | 23.2 | 23.4 | 20.8 | 19.8 | 19.7 | 18.8 | 19.1 |
| 16.1 | 7.0 | 9.4 | 10.2 | 8.8 | 9.7 | 12.4 | 15.3 | 17.5 | 20.5 | 21.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 55 | 55 | 55 | 55 | 55 | 55 | 164 | 181 | 181 |
Reserves ReservesCr | 241 | 723 | 861 | 932 | 1,125 | 1,295 | 1,464 | 1,619 | 2,427 | 2,793 |
Borrowings BorrowingsCr | 1,079 | 1,455 | 2,273 | 2,796 | 3,513 | 4,439 | 6,128 | 7,426 | 9,178 | 10,314 |
Other Liabilities Other LiabilitiesCr | 838 | 667 | 802 | 1,037 | 737 | 519 | 368 | 339 | 413 | 458 |
Total Liabilities Total LiabilitiesCr | 2,201 | 2,900 | 3,991 | 4,820 | 5,430 | 6,309 | 8,014 | 9,547 | 12,199 | 13,747 |
| 58 | 58 | 15 | 12 | 14 | 17 | 26 | 27 | 76 | ||
Cash Equivalents Cash EquivalentsCr | 47 | 60 | 410 | 1,048 | 1,019 | 871 | 804 | 879 | 1,141 | 1,004 |
Other Assets Other AssetsCr | 2,153 | 2,782 | 3,523 | 3,757 | 4,398 | 5,424 | 7,193 | 8,643 | 11,030 | 12,667 |
Total Assets Total AssetsCr | 2,201 | 2,900 | 3,991 | 4,820 | 5,430 | 6,309 | 8,014 | 9,547 | 12,199 | 13,747 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 43 | 55 | 55 | 55 | 55 | 55 | 55 | 164 | 181 | 181 |
Reserves ReservesCr | 241 | 723 | 861 | 932 | 1,125 | 1,295 | 1,464 | 1,619 | 2,427 | 2,793 |
Borrowings BorrowingsCr | 1,079 | 1,455 | 2,273 | 2,796 | 3,513 | 4,439 | 6,128 | 7,426 | 9,178 | 10,314 |
Other Liabilities Other LiabilitiesCr | 838 | 667 | 802 | 1,037 | 737 | 519 | 368 | 339 | 413 | 458 |
Total Liabilities Total LiabilitiesCr | 2,201 | 2,900 | 3,991 | 4,820 | 5,430 | 6,309 | 8,014 | 9,547 | 12,199 | 13,747 |
| 58 | 58 | 15 | 12 | 14 | 17 | 26 | 27 | 76 | ||
Cash Equivalents Cash EquivalentsCr | 47 | 60 | 410 | 1,048 | 1,019 | 871 | 804 | 879 | 1,141 | 1,004 |
Other Assets Other AssetsCr | 2,153 | 2,782 | 3,523 | 3,757 | 4,398 | 5,424 | 7,193 | 8,643 | 11,030 | 12,667 |
Total Assets Total AssetsCr | 2,201 | 2,900 | 3,991 | 4,820 | 5,430 | 6,309 | 8,014 | 9,547 | 12,199 | 13,747 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -164 | -386 | -468 | 196 | -578 | -805 | -1,488 | -1,366 | -1,123 | -1,787 | |
| -4 | -49 | 14 | 4 | -199 | -820 | -242 | 50 | -828 | 467 | |
| 34 | 438 | 802 | 448 | 719 | 923 | 1,684 | 1,290 | 2,187 | 1,095 | |
Net Cash Flow Net Cash FlowCr | -134 | 3 | 348 | 648 | -59 | -702 | -46 | -26 | 236 | -225 |
Free Cash Flow Free Cash FlowCr | -168 | -435 | -468 | 192 | -580 | -811 | -1,499 | -1,388 | -1,153 | -1,878 |
CFO To EBITDA CFO To EBITDA% | -154.4 | -227.9 | -195.4 | 84.4 | -291.6 | -369.9 | -547.2 | -404.8 | -264.9 | -350.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -164 | -386 | -468 | 196 | -578 | -805 | -1,488 | -1,366 | -1,123 | -1,787 | |
| -4 | -49 | 14 | 4 | -199 | -820 | -242 | 50 | -828 | 467 | |
| 34 | 438 | 802 | 448 | 719 | 923 | 1,684 | 1,290 | 2,187 | 1,095 | |
Net Cash Flow Net Cash FlowCr | -134 | 3 | 348 | 648 | -59 | -702 | -46 | -26 | 236 | -225 |
Free Cash Flow Free Cash FlowCr | -168 | -435 | -468 | 192 | -580 | -811 | -1,499 | -1,388 | -1,153 | -1,878 |
CFO To EBITDA CFO To EBITDA% | -154.4 | -227.9 | -195.4 | 84.4 | -291.6 | -369.9 | -547.2 | -404.8 | -264.9 | -350.2 |
| 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 | 3,250 | 3,097 | 2,878 | 4,668 | 2,923 | 4,393 | 4,663 | 4,462 | 5,082 | 5,164 | ||
Price To Earnings Price To Earnings | 30.9 | 20.2 | 17.2 | 32.3 | 18.4 | 21.6 | 18.6 | 14.4 | 13.7 | 13.1 | ||
Price To Sales Price To Sales | 6.8 | 5.1 | 4.0 | 7.4 | 4.2 | 4.4 | 3.6 | 2.8 | 2.5 | 2.5 | ||
Price To Book Price To Book | 4.2 | 3.4 | 2.9 | 4.0 | 2.2 | 2.9 | 2.6 | 1.7 | 1.7 | 1.7 | ||
EV To EBITDA EV To EBITDA | 27.4 | 20.7 | 19.9 | 36.1 | 29.8 | 35.7 | 33.2 | 29.5 | 28.2 | 26.9 | ||
FPM FPM% | 26.0 | 29.3 | 35.5 | 39.6 | 32.8 | 31.6 | 31.5 | 27.5 | 26.3 | 26.5 | 25.6 | 26.0 |
NPM NPM% | 16.9 | 19.1 | 22.1 | 25.6 | 23.7 | 23.2 | 23.4 | 20.8 | 19.8 | 19.7 | 18.8 | 19.1 |
ROCE ROCE% | 19.8 | 15.9 | 14.5 | 13.9 | 10.3 | 9.6 | 10.0 | 10.7 | 10.0 | 10.6 | 10.6 | |
ROE ROE% | 24.4 | 13.5 | 16.9 | 17.0 | 12.3 | 11.9 | 13.6 | 14.3 | 12.0 | 12.6 | 12.6 | |
ROA ROA% | 3.1 | 3.6 | 3.9 | 3.5 | 2.7 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | |
| 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 | 3,250 | 3,097 | 2,878 | 4,668 | 2,923 | 4,393 | 4,663 | 4,462 | 5,082 | 5,164 | ||
Price To Earnings Price To Earnings | 30.9 | 20.2 | 17.2 | 32.3 | 18.4 | 21.6 | 18.6 | 14.4 | 13.7 | 13.1 | ||
Price To Sales Price To Sales | 6.8 | 5.1 | 4.0 | 7.4 | 4.2 | 4.4 | 3.6 | 2.8 | 2.5 | 2.5 | ||
Price To Book Price To Book | 4.2 | 3.4 | 2.9 | 4.0 | 2.2 | 2.9 | 2.6 | 1.7 | 1.7 | 1.7 | ||
EV To EBITDA EV To EBITDA | 27.4 | 20.7 | 19.9 | 36.1 | 29.8 | 35.7 | 33.2 | 29.5 | 28.2 | 26.9 | ||
FPM FPM% | 26.0 | 29.3 | 35.5 | 39.6 | 32.8 | 31.6 | 31.5 | 27.5 | 26.3 | 26.5 | 25.6 | 26.0 |
NPM NPM% | 16.9 | 19.1 | 22.1 | 25.6 | 23.7 | 23.2 | 23.4 | 20.8 | 19.8 | 19.7 | 18.8 | 19.1 |
ROCE ROCE% | 19.8 | 15.9 | 14.5 | 13.9 | 10.3 | 9.6 | 10.0 | 10.7 | 10.0 | 10.6 | 10.6 | |
ROE ROE% | 24.4 | 13.5 | 16.9 | 17.0 | 12.3 | 11.9 | 13.6 | 14.3 | 12.0 | 12.6 | 12.6 | |
ROA ROA% | 3.1 | 3.6 | 3.9 | 3.5 | 2.7 | 2.6 | 2.6 | 2.7 | 2.6 | 2.7 | 2.7 | |
Documents — MAS Financial Services Ltd
Concall Transcript Summaries — MAS Financial Services Ltd