| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,165 | 12,356 | 14,888 | 11,799 | 13,372 | 8,923 | 12,376 | 12,822 | 9,792 | 14,259 | 10,802 | 14,970 | |
Growth YoY Revenue Growth YoY% | 9.1 | 38.9 | 49.9 | 28.7 | 31.6 | -27.8 | -16.9 | 8.7 | -26.8 | 59.8 | -12.7 | 16.8 |
| 10,021 | 12,146 | 14,945 | 11,608 | 13,186 | 8,824 | 12,341 | 12,703 | 9,749 | 14,145 | 10,808 | 14,803 | |
| 144 | 209 | -57 | 190 | 186 | 99 | 35 | 119 | 42 | 114 | -6 | 167 | |
OPM OPM% | 1.4 | 1.7 | -0.4 | 1.6 | 1.4 | 1.1 | 0.3 | 0.9 | 0.4 | 0.8 | -0.1 | 1.1 |
| 25 | 4 | 10 | 2 | 3 | 3 | 20 | 3 | 7 | 9 | 4 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 14 | 11 | 9 | 13 | 10 | 15 | 20 | 21 | 36 | 35 | 36 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 158 | 198 | -59 | 182 | 163 | 81 | 24 | 101 | 6 | 50 | -38 | 138 |
| -12 | 27 | -9 | 26 | 23 | 11 | -16 | 15 | 0 | 5 | -5 | 20 | |
| 170 | 171 | -50 | 156 | 139 | 70 | 38 | 86 | 6 | 45 | -32 | 118 | |
Growth YoY PAT Growth YoY% | 176.4 | -36.4 | -195.5 | 54.2 | -18.2 | -59.2 | 176.4 | -44.6 | -95.8 | -35.9 | -182.3 | 36.8 |
NPM NPM% | 1.7 | 1.4 | -0.3 | 1.3 | 1.0 | 0.8 | 0.3 | 0.7 | 0.1 | 0.3 | -0.3 | 0.8 |
| 4.3 | 4.3 | -1.3 | 3.7 | 3.3 | 1.6 | 0.9 | 2.0 | 0.1 | 1.1 | -0.8 | 2.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,165 | 12,356 | 14,888 | 11,799 | 13,372 | 8,923 | 12,376 | 12,822 | 9,792 | 14,259 | 10,802 | 14,970 | |
Growth YoY Revenue Growth YoY% | 9.1 | 38.9 | 49.9 | 28.7 | 31.6 | -27.8 | -16.9 | 8.7 | -26.8 | 59.8 | -12.7 | 16.8 |
| 10,021 | 12,146 | 14,945 | 11,608 | 13,186 | 8,824 | 12,341 | 12,703 | 9,749 | 14,145 | 10,808 | 14,803 | |
| 144 | 209 | -57 | 190 | 186 | 99 | 35 | 119 | 42 | 114 | -6 | 167 | |
OPM OPM% | 1.4 | 1.7 | -0.4 | 1.6 | 1.4 | 1.1 | 0.3 | 0.9 | 0.4 | 0.8 | -0.1 | 1.1 |
| 25 | 4 | 10 | 2 | 3 | 3 | 20 | 3 | 7 | 9 | 4 | 7 | |
Interest Expense Interest ExpenseCr | 9 | 14 | 11 | 9 | 13 | 10 | 15 | 20 | 21 | 36 | 35 | 36 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
PBT PBTCr | 158 | 198 | -59 | 182 | 163 | 81 | 24 | 101 | 6 | 50 | -38 | 138 |
| -12 | 27 | -9 | 26 | 23 | 11 | -16 | 15 | 0 | 5 | -5 | 20 | |
| 170 | 171 | -50 | 156 | 139 | 70 | 38 | 86 | 6 | 45 | -32 | 118 | |
Growth YoY PAT Growth YoY% | 176.4 | -36.4 | -195.5 | 54.2 | -18.2 | -59.2 | 176.4 | -44.6 | -95.8 | -35.9 | -182.3 | 36.8 |
NPM NPM% | 1.7 | 1.4 | -0.3 | 1.3 | 1.0 | 0.8 | 0.3 | 0.7 | 0.1 | 0.3 | -0.3 | 0.8 |
| 4.3 | 4.3 | -1.3 | 3.7 | 3.3 | 1.6 | 0.9 | 2.0 | 0.1 | 1.1 | -0.8 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11,696 | 15,228 | 16,337 | 19,510 | 18,240 | 31,274 | 31,181 | 31,413 | 46,576 | 46,469 | 47,674 | 49,822 |
Growth Revenue Growth% | -21.1 | 30.2 | 7.3 | 19.4 | -6.5 | 71.5 | -0.3 | 0.7 | 48.3 | -0.2 | 2.6 | 4.9 |
| 11,179 | 14,476 | 15,807 | 19,003 | 17,788 | 30,690 | 30,769 | 30,862 | 46,151 | 45,997 | 47,462 | 49,505 | |
| 517 | 752 | 531 | 506 | 452 | 584 | 412 | 551 | 425 | 472 | 212 | 317 | |
OPM OPM% | 4.4 | 4.9 | 3.3 | 2.6 | 2.5 | 1.9 | 1.3 | 1.8 | 0.9 | 1.0 | 0.4 | 0.6 |
| 16 | 21 | 1 | 4 | 2 | 14 | 6 | 18 | 38 | 28 | 22 | 26 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 0 | 27 | 0 | 0 | 25 | 37 | 44 | 47 | 112 | 128 |
Depreciation DepreciationCr | 60 | 63 | 2 | 2 | 11 | 5 | 5 | 5 | 3 | 3 | 2 | 2 |
PBT PBTCr | 465 | 702 | 530 | 481 | 442 | 593 | 389 | 527 | 416 | 450 | 120 | 156 |
| 72 | 108 | 88 | 64 | 170 | 33 | 70 | 75 | 23 | 43 | 15 | 20 | |
PAT PATCr | 393 | 593 | 442 | 416 | 273 | 560 | 318 | 452 | 394 | 407 | 104 | 137 |
Growth PAT Growth% | 7.8 | 50.9 | -25.5 | -5.7 | -34.5 | 105.2 | -43.1 | 41.9 | -12.9 | 3.4 | -74.3 | -58.9 |
NPM NPM% | 3.4 | 3.9 | 2.7 | 2.1 | 1.5 | 1.8 | 1.0 | 1.4 | 0.8 | 0.9 | 0.2 | 0.3 |
| 9.5 | 14.8 | 10.7 | 9.8 | 5.4 | 14.5 | 7.3 | 11.0 | 9.9 | 9.5 | 2.5 | 3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 11,696 | 15,228 | 16,337 | 19,510 | 18,240 | 31,274 | 31,181 | 31,413 | 46,576 | 46,469 | 47,674 | 49,822 |
Growth Revenue Growth% | -21.1 | 30.2 | 7.3 | 19.4 | -6.5 | 71.5 | -0.3 | 0.7 | 48.3 | -0.2 | 2.6 | 4.9 |
| 11,179 | 14,476 | 15,807 | 19,003 | 17,788 | 30,690 | 30,769 | 30,862 | 46,151 | 45,997 | 47,462 | 49,505 | |
| 517 | 752 | 531 | 506 | 452 | 584 | 412 | 551 | 425 | 472 | 212 | 317 | |
OPM OPM% | 4.4 | 4.9 | 3.3 | 2.6 | 2.5 | 1.9 | 1.3 | 1.8 | 0.9 | 1.0 | 0.4 | 0.6 |
| 16 | 21 | 1 | 4 | 2 | 14 | 6 | 18 | 38 | 28 | 22 | 26 | |
Interest Expense Interest ExpenseCr | 8 | 9 | 0 | 27 | 0 | 0 | 25 | 37 | 44 | 47 | 112 | 128 |
Depreciation DepreciationCr | 60 | 63 | 2 | 2 | 11 | 5 | 5 | 5 | 3 | 3 | 2 | 2 |
PBT PBTCr | 465 | 702 | 530 | 481 | 442 | 593 | 389 | 527 | 416 | 450 | 120 | 156 |
| 72 | 108 | 88 | 64 | 170 | 33 | 70 | 75 | 23 | 43 | 15 | 20 | |
PAT PATCr | 393 | 593 | 442 | 416 | 273 | 560 | 318 | 452 | 394 | 407 | 104 | 137 |
Growth PAT Growth% | 7.8 | 50.9 | -25.5 | -5.7 | -34.5 | 105.2 | -43.1 | 41.9 | -12.9 | 3.4 | -74.3 | -58.9 |
NPM NPM% | 3.4 | 3.9 | 2.7 | 2.1 | 1.5 | 1.8 | 1.0 | 1.4 | 0.8 | 0.9 | 0.2 | 0.3 |
| 9.5 | 14.8 | 10.7 | 9.8 | 5.4 | 14.5 | 7.3 | 11.0 | 9.9 | 9.5 | 2.5 | 3.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 53 | 53 | 54 | 54 | 54 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 1,912 | 2,281 | 1,766 | 2,005 | 2,093 | 3,274 | 3,866 | 3,450 | 3,797 | 5,206 | 5,213 |
| 4,418 | 5,196 | 53,204 | 64,267 | 71,705 | 94,400 | 1,12,738 | 1,27,333 | 1,57,875 | 1,82,739 | 1,90,657 | |
| 31,061 | 38,460 | 36 | 57 | 3 | 60 | 526 | 523 | 528 | 1,038 | 1,859 | |
| 38,147 | 46,739 | 55,842 | 67,156 | 74,526 | 98,066 | 1,17,749 | 1,31,824 | 1,62,773 | 1,90,180 | 1,98,936 | |
| 3,926 | 6,368 | 2,623 | 3,356 | 5,310 | 5,652 | 7,337 | 7,850 | 9,201 | 9,729 | 12,286 | |
| 34,221 | 40,371 | 53,218 | 63,801 | 69,216 | 92,413 | 1,10,412 | 1,23,974 | 1,53,573 | 1,80,451 | 1,86,650 | |
| 38,147 | 46,739 | 55,842 | 67,156 | 74,526 | 98,066 | 1,17,749 | 1,31,824 | 1,62,773 | 1,90,180 | 1,98,936 |
| 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 | 53 | 53 | 54 | 54 | 54 | 69 | 69 | 69 | 69 | 69 | 69 |
Reserves ReservesCr | 1,912 | 2,281 | 1,766 | 2,005 | 2,093 | 3,274 | 3,866 | 3,450 | 3,797 | 5,206 | 5,213 |
| 4,418 | 5,196 | 53,204 | 64,267 | 71,705 | 94,400 | 1,12,738 | 1,27,333 | 1,57,875 | 1,82,739 | 1,90,657 | |
| 31,061 | 38,460 | 36 | 57 | 3 | 60 | 526 | 523 | 528 | 1,038 | 1,859 | |
| 38,147 | 46,739 | 55,842 | 67,156 | 74,526 | 98,066 | 1,17,749 | 1,31,824 | 1,62,773 | 1,90,180 | 1,98,936 | |
| 3,926 | 6,368 | 2,623 | 3,356 | 5,310 | 5,652 | 7,337 | 7,850 | 9,201 | 9,729 | 12,286 | |
| 34,221 | 40,371 | 53,218 | 63,801 | 69,216 | 92,413 | 1,10,412 | 1,23,974 | 1,53,573 | 1,80,451 | 1,86,650 | |
| 38,147 | 46,739 | 55,842 | 67,156 | 74,526 | 98,066 | 1,17,749 | 1,31,824 | 1,62,773 | 1,90,180 | 1,98,936 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,802 | 6,526 | 7,534 | 8,826 | 5,452 | 6,892 | 8,496 | 9,922 | 6,104 | 8,352 | 11,473 | |
| -3,503 | -6,290 | -6,951 | -8,789 | -4,991 | -6,852 | -8,835 | -11,555 | -5,001 | -9,703 | -11,125 | |
| -187 | -215 | -116 | -174 | -383 | -92 | 388 | -233 | -117 | 1,961 | 567 | |
Net Cash Flow Net Cash FlowCr | 112 | 20 | 466 | -137 | 78 | -51 | 48 | -1,866 | 986 | 610 | 915 |
Free Cash Flow Free Cash FlowCr | 3,803 | 6,528 | 7,535 | 8,828 | 5,452 | 6,893 | 8,497 | 9,924 | 6,106 | 8,354 | 11,479 |
CFO To PAT CFO To PAT% | 967.0 | 1,099.9 | 1,705.0 | 2,119.2 | 1,998.0 | 1,231.3 | 2,668.3 | 2,195.7 | 1,551.1 | 2,053.2 | 10,983.0 |
CFO To EBITDA CFO To EBITDA% | 734.8 | 867.5 | 1,419.3 | 1,743.3 | 1,205.2 | 1,179.4 | 2,062.0 | 1,801.1 | 1,436.5 | 1,769.4 | 5,421.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,802 | 6,526 | 7,534 | 8,826 | 5,452 | 6,892 | 8,496 | 9,922 | 6,104 | 8,352 | 11,473 | |
| -3,503 | -6,290 | -6,951 | -8,789 | -4,991 | -6,852 | -8,835 | -11,555 | -5,001 | -9,703 | -11,125 | |
| -187 | -215 | -116 | -174 | -383 | -92 | 388 | -233 | -117 | 1,961 | 567 | |
Net Cash Flow Net Cash FlowCr | 112 | 20 | 466 | -137 | 78 | -51 | 48 | -1,866 | 986 | 610 | 915 |
Free Cash Flow Free Cash FlowCr | 3,803 | 6,528 | 7,535 | 8,828 | 5,452 | 6,893 | 8,497 | 9,924 | 6,106 | 8,354 | 11,479 |
CFO To PAT CFO To PAT% | 967.0 | 1,099.9 | 1,705.0 | 2,119.2 | 1,998.0 | 1,231.3 | 2,668.3 | 2,195.7 | 1,551.1 | 2,053.2 | 10,983.0 |
CFO To EBITDA CFO To EBITDA% | 734.8 | 867.5 | 1,419.3 | 1,743.3 | 1,205.2 | 1,179.4 | 2,062.0 | 1,801.1 | 1,436.5 | 1,769.4 | 5,421.1 |
| 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 | 9,200 | 15,411 | 12,175 | 11,713 | 10,387 | 29,655 | 26,018 | 21,915 | 34,570 | 39,607 | 51,489 | 53,638 |
Price To Earnings Price To Earnings | 45.5 | 39.0 | 42.5 | 44.6 | 71.6 | 69.7 | 102.7 | 57.7 | 101.2 | 120.4 | 609.0 | 485.7 |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.8 | 0.6 | 0.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | 1.1 | 1.1 |
Price To Book Price To Book | 4.7 | 6.6 | 6.7 | 5.7 | 4.8 | 8.9 | 6.6 | 6.2 | 8.9 | 7.5 | 9.7 | 10.2 |
EV To EBITDA EV To EBITDA | 17.1 | 20.0 | 21.8 | 22.1 | 22.0 | 49.9 | 63.0 | 38.6 | 80.5 | 83.7 | 242.0 | 168.9 |
GPM GPM% | 31.1 | 21.7 | 3.9 | 3.4 | 3.5 | 2.0 | 1.6 | 2.0 | 1.1 | 1.3 | 100.0 | 100.0 |
OPM OPM% | 4.4 | 4.9 | 3.3 | 2.6 | 2.5 | 1.9 | 1.3 | 1.8 | 0.9 | 1.0 | 0.4 | 0.6 |
NPM NPM% | 3.4 | 3.9 | 2.7 | 2.1 | 1.5 | 1.8 | 1.0 | 1.4 | 0.8 | 0.9 | 0.2 | 0.3 |
ROCE ROCE% | 24.1 | 30.4 | 29.1 | 24.7 | 20.6 | 17.7 | 9.3 | 14.0 | 10.5 | 7.9 | 3.2 | 3.2 |
ROE ROE% | 20.0 | 25.4 | 24.3 | 20.2 | 12.7 | 16.7 | 8.1 | 12.8 | 10.2 | 7.7 | 2.0 | 2.0 |
ROA ROA% | 1.0 | 1.3 | 0.8 | 0.6 | 0.4 | 0.6 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 |
| 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 | 9,200 | 15,411 | 12,175 | 11,713 | 10,387 | 29,655 | 26,018 | 21,915 | 34,570 | 39,607 | 51,489 | 53,638 |
Price To Earnings Price To Earnings | 45.5 | 39.0 | 42.5 | 44.6 | 71.6 | 69.7 | 102.7 | 57.7 | 101.2 | 120.4 | 609.0 | 485.7 |
Price To Sales Price To Sales | 0.8 | 1.0 | 0.8 | 0.6 | 0.6 | 0.9 | 0.8 | 0.7 | 0.7 | 0.8 | 1.1 | 1.1 |
Price To Book Price To Book | 4.7 | 6.6 | 6.7 | 5.7 | 4.8 | 8.9 | 6.6 | 6.2 | 8.9 | 7.5 | 9.7 | 10.2 |
EV To EBITDA EV To EBITDA | 17.1 | 20.0 | 21.8 | 22.1 | 22.0 | 49.9 | 63.0 | 38.6 | 80.5 | 83.7 | 242.0 | 168.9 |
GPM GPM% | 31.1 | 21.7 | 3.9 | 3.4 | 3.5 | 2.0 | 1.6 | 2.0 | 1.1 | 1.3 | 100.0 | 100.0 |
OPM OPM% | 4.4 | 4.9 | 3.3 | 2.6 | 2.5 | 1.9 | 1.3 | 1.8 | 0.9 | 1.0 | 0.4 | 0.6 |
NPM NPM% | 3.4 | 3.9 | 2.7 | 2.1 | 1.5 | 1.8 | 1.0 | 1.4 | 0.8 | 0.9 | 0.2 | 0.3 |
ROCE ROCE% | 24.1 | 30.4 | 29.1 | 24.7 | 20.6 | 17.7 | 9.3 | 14.0 | 10.5 | 7.9 | 3.2 | 3.2 |
ROE ROE% | 20.0 | 25.4 | 24.3 | 20.2 | 12.7 | 16.7 | 8.1 | 12.8 | 10.2 | 7.7 | 2.0 | 2.0 |
ROA ROA% | 1.0 | 1.3 | 0.8 | 0.6 | 0.4 | 0.6 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 |
Documents — Max Financial Services Ltd
Concall Transcript Summaries — Max Financial Services Ltd