| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 423 | 468 | 505 | 571 | 588 | 567 | 607 | 658 | 705 | 739 | 767 | |
Growth YoY Revenue Growth YoY% | 19.9 | 19.6 | 34.4 | 42.6 | 43.7 | 38.9 | 21.0 | 20.1 | 15.2 | 20.0 | 30.4 | 26.4 |
| 156 | 164 | 178 | 189 | 197 | 202 | 201 | 218 | 229 | 235 | 232 | 259 | |
| 241 | 259 | 291 | 316 | 374 | 386 | 365 | 388 | 430 | 470 | 507 | 508 | |
OPM OPM% | 60.7 | 61.2 | 62.1 | 62.7 | 65.5 | 65.6 | 64.5 | 64.0 | 65.3 | 66.7 | 68.7 | 66.2 |
| 78 | 107 | 92 | 131 | 121 | 15 | 23 | 146 | 37 | 75 | -34 | 170 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 8 | 9 | 11 | 12 | 12 |
PBT PBTCr | 310 | 358 | 374 | 439 | 486 | 392 | 378 | 524 | 456 | 533 | 460 | 664 |
| 66 | 74 | 31 | 107 | 126 | 96 | 79 | 128 | 111 | 129 | 75 | 161 | |
| 244 | 284 | 343 | 332 | 360 | 295 | 298 | 396 | 344 | 404 | 384 | 503 | |
Growth YoY PAT Growth YoY% | 18.5 | 38.7 | 73.3 | 41.1 | 47.4 | 4.0 | -12.9 | 19.1 | -4.4 | 36.7 | 28.9 | 27.1 |
NPM NPM% | 61.5 | 67.1 | 73.2 | 65.8 | 63.0 | 50.2 | 52.7 | 65.2 | 52.3 | 57.2 | 52.0 | 65.6 |
| 3.9 | 4.5 | 5.5 | 5.3 | 5.7 | 4.7 | 4.7 | 6.2 | 5.4 | 6.3 | 6.0 | 7.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 397 | 423 | 468 | 505 | 571 | 588 | 567 | 607 | 658 | 705 | 739 | 767 | |
Growth YoY Revenue Growth YoY% | 19.9 | 19.6 | 34.4 | 42.6 | 43.7 | 38.9 | 21.0 | 20.1 | 15.2 | 20.0 | 30.4 | 26.4 |
| 156 | 164 | 178 | 189 | 197 | 202 | 201 | 218 | 229 | 235 | 232 | 259 | |
| 241 | 259 | 291 | 316 | 374 | 386 | 365 | 388 | 430 | 470 | 507 | 508 | |
OPM OPM% | 60.7 | 61.2 | 62.1 | 62.7 | 65.5 | 65.6 | 64.5 | 64.0 | 65.3 | 66.7 | 68.7 | 66.2 |
| 78 | 107 | 92 | 131 | 121 | 15 | 23 | 146 | 37 | 75 | -34 | 170 | |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 7 | 7 | 7 | 7 | 7 | 8 | 9 | 8 | 9 | 11 | 12 | 12 |
PBT PBTCr | 310 | 358 | 374 | 439 | 486 | 392 | 378 | 524 | 456 | 533 | 460 | 664 |
| 66 | 74 | 31 | 107 | 126 | 96 | 79 | 128 | 111 | 129 | 75 | 161 | |
| 244 | 284 | 343 | 332 | 360 | 295 | 298 | 396 | 344 | 404 | 384 | 503 | |
Growth YoY PAT Growth YoY% | 18.5 | 38.7 | 73.3 | 41.1 | 47.4 | 4.0 | -12.9 | 19.1 | -4.4 | 36.7 | 28.9 | 27.1 |
NPM NPM% | 61.5 | 67.1 | 73.2 | 65.8 | 63.0 | 50.2 | 52.7 | 65.2 | 52.3 | 57.2 | 52.0 | 65.6 |
| 3.9 | 4.5 | 5.5 | 5.3 | 5.7 | 4.7 | 4.7 | 6.2 | 5.4 | 6.3 | 6.0 | 7.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 1,200 | 1,308 | 1,592 | 1,479 | 1,203 | 1,062 | 1,307 | 1,350 | 1,643 | 2,231 | 2,709 | 2,869 |
Growth Revenue Growth% | 41.6 | 8.9 | 21.7 | -7.1 | -18.6 | -11.7 | 23.0 | 3.3 | 21.7 | 35.8 | 21.4 | 23.0 |
| 807 | 837 | 1,082 | 940 | 594 | 505 | 516 | 555 | 649 | 789 | 914 | 954 | |
| 393 | 471 | 509 | 539 | 609 | 558 | 791 | 795 | 994 | 1,442 | 1,795 | 1,915 | |
OPM OPM% | 32.7 | 36.0 | 32.0 | 36.5 | 50.6 | 52.5 | 60.5 | 58.9 | 60.5 | 64.6 | 66.3 | 66.7 |
| 114 | 128 | 157 | 171 | -10 | 357 | 229 | 167 | 394 | 290 | 224 | 249 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 0 | 6 | 4 | 4 | 4 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 4 | 18 | 9 | 10 | 33 | 33 | 27 | 30 | 29 | 31 | 40 | 44 |
PBT PBTCr | 502 | 581 | 656 | 700 | 560 | 877 | 989 | 928 | 1,352 | 1,694 | 1,972 | 2,113 |
| 126 | 179 | 198 | 213 | 144 | 198 | 245 | 205 | 246 | 409 | 444 | 477 | |
PAT PATCr | 376 | 402 | 457 | 487 | 416 | 679 | 743 | 723 | 1,106 | 1,286 | 1,528 | 1,636 |
Growth PAT Growth% | 6.2 | 6.8 | 13.8 | 6.5 | -14.6 | 63.4 | 9.4 | -2.8 | 53.0 | 16.2 | 18.9 | 21.2 |
NPM NPM% | 31.4 | 30.7 | 28.7 | 32.9 | 34.6 | 64.0 | 56.9 | 53.6 | 67.3 | 57.6 | 56.4 | 57.0 |
| 326.8 | 348.9 | 7.6 | 7.9 | 6.8 | 11.0 | 12.0 | 11.6 | 17.7 | 20.3 | 24.1 | 25.7 |
| 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 | 1,200 | 1,308 | 1,592 | 1,479 | 1,203 | 1,062 | 1,307 | 1,350 | 1,643 | 2,231 | 2,709 | 2,869 |
Growth Revenue Growth% | 41.6 | 8.9 | 21.7 | -7.1 | -18.6 | -11.7 | 23.0 | 3.3 | 21.7 | 35.8 | 21.4 | 23.0 |
| 807 | 837 | 1,082 | 940 | 594 | 505 | 516 | 555 | 649 | 789 | 914 | 954 | |
| 393 | 471 | 509 | 539 | 609 | 558 | 791 | 795 | 994 | 1,442 | 1,795 | 1,915 | |
OPM OPM% | 32.7 | 36.0 | 32.0 | 36.5 | 50.6 | 52.5 | 60.5 | 58.9 | 60.5 | 64.6 | 66.3 | 66.7 |
| 114 | 128 | 157 | 171 | -10 | 357 | 229 | 167 | 394 | 290 | 224 | 249 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 2 | 0 | 6 | 4 | 4 | 4 | 6 | 7 | 7 | 7 |
Depreciation DepreciationCr | 4 | 18 | 9 | 10 | 33 | 33 | 27 | 30 | 29 | 31 | 40 | 44 |
PBT PBTCr | 502 | 581 | 656 | 700 | 560 | 877 | 989 | 928 | 1,352 | 1,694 | 1,972 | 2,113 |
| 126 | 179 | 198 | 213 | 144 | 198 | 245 | 205 | 246 | 409 | 444 | 477 | |
PAT PATCr | 376 | 402 | 457 | 487 | 416 | 679 | 743 | 723 | 1,106 | 1,286 | 1,528 | 1,636 |
Growth PAT Growth% | 6.2 | 6.8 | 13.8 | 6.5 | -14.6 | 63.4 | 9.4 | -2.8 | 53.0 | 16.2 | 18.9 | 21.2 |
NPM NPM% | 31.4 | 30.7 | 28.7 | 32.9 | 34.6 | 64.0 | 56.9 | 53.6 | 67.3 | 57.6 | 56.4 | 57.0 |
| 326.8 | 348.9 | 7.6 | 7.9 | 6.8 | 11.0 | 12.0 | 11.6 | 17.7 | 20.3 | 24.1 | 25.7 |
| 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 | 12 | 12 | 612 | 612 | 612 | 617 | 622 | 623 | 630 | 635 | 638 |
Reserves ReservesCr | 1,431 | 1,831 | 1,753 | 1,958 | 1,981 | 2,484 | 2,856 | 2,892 | 3,343 | 3,578 | 4,021 |
| 443 | 167 | 288 | 206 | 288 | 252 | 240 | 274 | 225 | 249 | 329 | |
| 8 | 12 | 4 | 0 | 0 | 40 | 78 | 71 | 168 | 208 | 204 | |
| 1,932 | 2,051 | 2,722 | 2,776 | 2,881 | 3,392 | 3,797 | 3,861 | 4,375 | 4,670 | 5,192 | |
| 997 | 1,051 | 1,044 | 859 | 669 | 539 | 558 | 530 | 530 | 475 | 507 | |
| 934 | 1,001 | 1,678 | 1,916 | 2,212 | 2,853 | 3,238 | 3,330 | 3,845 | 4,196 | 4,686 | |
| 1,932 | 2,051 | 2,722 | 2,776 | 2,881 | 3,392 | 3,797 | 3,861 | 4,375 | 4,670 | 5,192 |
| 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 | 12 | 12 | 612 | 612 | 612 | 617 | 622 | 623 | 630 | 635 | 638 |
Reserves ReservesCr | 1,431 | 1,831 | 1,753 | 1,958 | 1,981 | 2,484 | 2,856 | 2,892 | 3,343 | 3,578 | 4,021 |
| 443 | 167 | 288 | 206 | 288 | 252 | 240 | 274 | 225 | 249 | 329 | |
| 8 | 12 | 4 | 0 | 0 | 40 | 78 | 71 | 168 | 208 | 204 | |
| 1,932 | 2,051 | 2,722 | 2,776 | 2,881 | 3,392 | 3,797 | 3,861 | 4,375 | 4,670 | 5,192 | |
| 997 | 1,051 | 1,044 | 859 | 669 | 539 | 558 | 530 | 530 | 475 | 507 | |
| 934 | 1,001 | 1,678 | 1,916 | 2,212 | 2,853 | 3,238 | 3,330 | 3,845 | 4,196 | 4,686 | |
| 1,932 | 2,051 | 2,722 | 2,776 | 2,881 | 3,392 | 3,797 | 3,861 | 4,375 | 4,670 | 5,192 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 223 | 557 | 376 | 386 | 605 | 456 | 580 | 587 | 777 | 1,200 | 1,466 | |
| -28 | -294 | -260 | -35 | 37 | -402 | -125 | 98 | -104 | -82 | -326 | |
| -174 | -300 | -92 | -359 | -468 | -239 | -426 | -712 | -671 | -1,116 | -1,150 | |
Net Cash Flow Net Cash FlowCr | 25 | -40 | 24 | -7 | 174 | -185 | 29 | -27 | 3 | 2 | -10 |
Free Cash Flow Free Cash FlowCr | 214 | 299 | 361 | 378 | 601 | 436 | 573 | 576 | 766 | 662 | 1,387 |
CFO To PAT CFO To PAT% | 59.3 | 138.4 | 82.2 | 79.3 | 145.5 | 67.1 | 78.0 | 81.1 | 70.3 | 93.3 | 95.9 |
CFO To EBITDA CFO To EBITDA% | 56.8 | 118.2 | 73.8 | 71.6 | 99.4 | 81.8 | 73.3 | 73.8 | 78.2 | 83.2 | 81.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 223 | 557 | 376 | 386 | 605 | 456 | 580 | 587 | 777 | 1,200 | 1,466 | |
| -28 | -294 | -260 | -35 | 37 | -402 | -125 | 98 | -104 | -82 | -326 | |
| -174 | -300 | -92 | -359 | -468 | -239 | -426 | -712 | -671 | -1,116 | -1,150 | |
Net Cash Flow Net Cash FlowCr | 25 | -40 | 24 | -7 | 174 | -185 | 29 | -27 | 3 | 2 | -10 |
Free Cash Flow Free Cash FlowCr | 214 | 299 | 361 | 378 | 601 | 436 | 573 | 576 | 766 | 662 | 1,387 |
CFO To PAT CFO To PAT% | 59.3 | 138.4 | 82.2 | 79.3 | 145.5 | 67.1 | 78.0 | 81.1 | 70.3 | 93.3 | 95.9 |
CFO To EBITDA CFO To EBITDA% | 56.8 | 118.2 | 73.8 | 71.6 | 99.4 | 81.8 | 73.3 | 73.8 | 78.2 | 83.2 | 81.7 |
| 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 | 15,101 | 12,855 | 15,229 | 20,844 | 21,665 | 13,080 | 29,629 | 36,692 | 51,305 | 73,278 | ||
Price To Earnings Price To Earnings | 33.1 | 26.4 | 36.7 | 30.6 | 29.1 | 18.1 | 26.8 | 28.5 | 33.5 | 44.6 | ||
Price To Sales Price To Sales | 8.7 | 7.8 | 12.8 | 14.7 | 14.1 | 8.7 | 14.6 | 14.6 | 17.6 | 25.5 | ||
Price To Book Price To Book | 6.4 | 5.0 | 5.9 | 6.7 | 6.2 | 3.7 | 7.5 | 8.7 | 11.0 | 15.7 | ||
EV To EBITDA EV To EBITDA | 28.4 | 22.8 | 24.3 | 36.7 | 27.0 | 16.1 | 29.5 | 25.3 | 28.4 | 38.6 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 32.7 | 36.0 | 32.0 | 36.5 | 50.6 | 52.5 | 60.5 | 58.9 | 60.5 | 64.6 | 66.3 | 66.7 |
NPM NPM% | 31.4 | 30.7 | 28.7 | 32.9 | 34.6 | 64.0 | 56.9 | 53.6 | 67.3 | 57.6 | 56.4 | 57.0 |
ROCE ROCE% | 34.8 | 31.6 | 27.8 | 27.3 | 21.8 | 28.4 | 28.5 | 26.5 | 34.2 | 40.4 | 42.5 | 42.5 |
ROE ROE% | 26.1 | 21.8 | 19.3 | 18.9 | 16.0 | 21.9 | 21.4 | 20.6 | 27.9 | 30.5 | 32.8 | 32.8 |
ROA ROA% | 19.5 | 19.6 | 16.8 | 17.6 | 14.4 | 20.0 | 19.6 | 18.7 | 25.3 | 27.5 | 29.4 | 29.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 15,101 | 12,855 | 15,229 | 20,844 | 21,665 | 13,080 | 29,629 | 36,692 | 51,305 | 73,278 | ||
Price To Earnings Price To Earnings | 33.1 | 26.4 | 36.7 | 30.6 | 29.1 | 18.1 | 26.8 | 28.5 | 33.5 | 44.6 | ||
Price To Sales Price To Sales | 8.7 | 7.8 | 12.8 | 14.7 | 14.1 | 8.7 | 14.6 | 14.6 | 17.6 | 25.5 | ||
Price To Book Price To Book | 6.4 | 5.0 | 5.9 | 6.7 | 6.2 | 3.7 | 7.5 | 8.7 | 11.0 | 15.7 | ||
EV To EBITDA EV To EBITDA | 28.4 | 22.8 | 24.3 | 36.7 | 27.0 | 16.1 | 29.5 | 25.3 | 28.4 | 38.6 | ||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
OPM OPM% | 32.7 | 36.0 | 32.0 | 36.5 | 50.6 | 52.5 | 60.5 | 58.9 | 60.5 | 64.6 | 66.3 | 66.7 |
NPM NPM% | 31.4 | 30.7 | 28.7 | 32.9 | 34.6 | 64.0 | 56.9 | 53.6 | 67.3 | 57.6 | 56.4 | 57.0 |
ROCE ROCE% | 34.8 | 31.6 | 27.8 | 27.3 | 21.8 | 28.4 | 28.5 | 26.5 | 34.2 | 40.4 | 42.5 | 42.5 |
ROE ROE% | 26.1 | 21.8 | 19.3 | 18.9 | 16.0 | 21.9 | 21.4 | 20.6 | 27.9 | 30.5 | 32.8 | 32.8 |
ROA ROA% | 19.5 | 19.6 | 16.8 | 17.6 | 14.4 | 20.0 | 19.6 | 18.7 | 25.3 | 27.5 | 29.4 | 29.4 |
Documents — Nippon Life India Asset Management Ltd
Concall Transcript Summaries — Nippon Life India Asset Management Ltd