| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9,886 | 10,676 | 10,875 | 9,865 | 10,135 | 10,230 | 11,009 | 11,081 | 12,340 | 11,429 | 11,840 | 11,300 | |
Growth YoY Revenue Growth YoY% | -4.7 | 9.0 | 13.9 | 5.7 | 2.5 | -4.2 | 1.2 | 12.3 | 21.8 | 11.7 | 7.5 | 2.0 |
Expenses ExpensesCr | 10,638 | 10,353 | 10,665 | 10,117 | 10,522 | 10,522 | 10,513 | 11,178 | 13,012 | 11,512 | 11,853 | 12,090 |
| -752 | 323 | 210 | -252 | -387 | -292 | 495 | -98 | -672 | -83 | -12 | -790 | |
OPM OPM% | -7.6 | 3.0 | 1.9 | -2.5 | -3.8 | -2.9 | 4.5 | -0.9 | -5.5 | -0.7 | -0.1 | -7.0 |
| 1,509 | 1,431 | 1,616 | 1,377 | 1,506 | 1,353 | 1,827 | 1,774 | 2,130 | 1,854 | 2,092 | 1,580 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -242 | 866 | 470 | 272 | 141 | 107 | 502 | 391 | 23 | 372 | 446 | -179 |
| -47 | 153 | 162 | 39 | 67 | -237 | 181 | -1 | 3 | -5 | -118 | 65 | |
| -195 | 713 | 308 | 233 | 74 | 344 | 322 | 392 | 20 | 377 | 564 | -244 | |
Growth YoY PAT Growth YoY% | -565.8 | -4.3 | 113.8 | -12.4 | 137.7 | -51.7 | 4.5 | 68.6 | -72.7 | 9.5 | 75.4 | -162.2 |
NPM NPM% | -2.0 | 6.7 | 2.8 | 2.4 | 0.7 | 3.4 | 2.9 | 3.5 | 0.2 | 3.3 | 4.8 | -2.2 |
| -1.1 | 4.4 | 1.9 | 1.4 | 0.5 | 2.1 | 2.2 | 2.4 | 0.3 | 2.3 | 3.5 | -1.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 9,886 | 10,676 | 10,875 | 9,865 | 10,135 | 10,230 | 11,009 | 11,081 | 12,340 | 11,429 | 11,840 | 11,300 | |
Growth YoY Revenue Growth YoY% | -4.7 | 9.0 | 13.9 | 5.7 | 2.5 | -4.2 | 1.2 | 12.3 | 21.8 | 11.7 | 7.5 | 2.0 |
Expenses ExpensesCr | 10,638 | 10,353 | 10,665 | 10,117 | 10,522 | 10,522 | 10,513 | 11,178 | 13,012 | 11,512 | 11,853 | 12,090 |
| -752 | 323 | 210 | -252 | -387 | -292 | 495 | -98 | -672 | -83 | -12 | -790 | |
OPM OPM% | -7.6 | 3.0 | 1.9 | -2.5 | -3.8 | -2.9 | 4.5 | -0.9 | -5.5 | -0.7 | -0.1 | -7.0 |
| 1,509 | 1,431 | 1,616 | 1,377 | 1,506 | 1,353 | 1,827 | 1,774 | 2,130 | 1,854 | 2,092 | 1,580 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | -242 | 866 | 470 | 272 | 141 | 107 | 502 | 391 | 23 | 372 | 446 | -179 |
| -47 | 153 | 162 | 39 | 67 | -237 | 181 | -1 | 3 | -5 | -118 | 65 | |
| -195 | 713 | 308 | 233 | 74 | 344 | 322 | 392 | 20 | 377 | 564 | -244 | |
Growth YoY PAT Growth YoY% | -565.8 | -4.3 | 113.8 | -12.4 | 137.7 | -51.7 | 4.5 | 68.6 | -72.7 | 9.5 | 75.4 | -162.2 |
NPM NPM% | -2.0 | 6.7 | 2.8 | 2.4 | 0.7 | 3.4 | 2.9 | 3.5 | 0.2 | 3.3 | 4.8 | -2.2 |
| -1.1 | 4.4 | 1.9 | 1.4 | 0.5 | 2.1 | 2.2 | 2.4 | 0.3 | 2.3 | 3.5 | -1.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 19,092 | 22,369 | 24,764 | 26,908 | 29,890 | 32,558 | 35,129 | 39,313 | 42,402 | 42,865 | 47,840 | 46,909 |
Growth Revenue Growth% | 17.2 | 10.7 | 8.7 | 11.1 | 8.9 | 7.9 | 11.9 | 7.9 | 1.1 | 11.6 | 10.5 | |
Expenses ExpensesCr | 21,931 | 25,297 | 25,958 | 30,985 | 31,813 | 35,796 | 39,335 | 40,063 | 45,825 | 45,423 | 53,183 | 48,465 |
| -2,839 | -2,928 | -1,194 | -4,076 | -1,923 | -3,238 | -4,206 | -750 | -3,423 | -2,558 | -5,343 | -1,557 | |
OPM OPM% | -14.9 | -13.1 | -4.8 | -15.2 | -6.4 | -9.9 | -12.0 | -1.9 | -8.1 | -6.0 | -11.2 | -3.3 |
| 87 | 0 | 4 | 0 | 22 | 73 | 0 | 0 | 195 | 188 | 197 | 7,657 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 914 | 1,194 | 2,722 | 677 | 1,659 | 2,060 | 178 | 1,256 | 1,412 | 1,023 | 1,233 | 663 |
| 89 | 166 | 533 | 72 | 223 | 432 | 0 | 195 | 321 | 50 | -121 | -54 | |
PAT PATCr | 824 | 1,028 | 2,189 | 605 | 1,436 | 1,628 | 178 | 1,061 | 1,091 | 972 | 1,354 | 717 |
Growth PAT Growth% | 24.7 | 113.0 | -72.4 | 137.4 | 13.4 | -89.1 | 496.5 | 2.8 | -10.9 | 39.2 | -36.6 | |
NPM NPM% | 4.3 | 4.6 | 8.8 | 2.3 | 4.8 | 5.0 | 0.5 | 2.7 | 2.6 | 2.3 | 2.8 | 1.5 |
| 42.6 | 13.0 | 6.7 | 3.7 | 8.8 | 9.9 | 1.2 | 6.4 | 6.8 | 6.3 | 8.6 | 4.7 |
| 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 | 19,092 | 22,369 | 24,764 | 26,908 | 29,890 | 32,558 | 35,129 | 39,313 | 42,402 | 42,865 | 47,840 | 46,909 |
Growth Revenue Growth% | 17.2 | 10.7 | 8.7 | 11.1 | 8.9 | 7.9 | 11.9 | 7.9 | 1.1 | 11.6 | 10.5 | |
Expenses ExpensesCr | 21,931 | 25,297 | 25,958 | 30,985 | 31,813 | 35,796 | 39,335 | 40,063 | 45,825 | 45,423 | 53,183 | 48,465 |
| -2,839 | -2,928 | -1,194 | -4,076 | -1,923 | -3,238 | -4,206 | -750 | -3,423 | -2,558 | -5,343 | -1,557 | |
OPM OPM% | -14.9 | -13.1 | -4.8 | -15.2 | -6.4 | -9.9 | -12.0 | -1.9 | -8.1 | -6.0 | -11.2 | -3.3 |
| 87 | 0 | 4 | 0 | 22 | 73 | 0 | 0 | 195 | 188 | 197 | 7,657 | |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 914 | 1,194 | 2,722 | 677 | 1,659 | 2,060 | 178 | 1,256 | 1,412 | 1,023 | 1,233 | 663 |
| 89 | 166 | 533 | 72 | 223 | 432 | 0 | 195 | 321 | 50 | -121 | -54 | |
PAT PATCr | 824 | 1,028 | 2,189 | 605 | 1,436 | 1,628 | 178 | 1,061 | 1,091 | 972 | 1,354 | 717 |
Growth PAT Growth% | 24.7 | 113.0 | -72.4 | 137.4 | 13.4 | -89.1 | 496.5 | 2.8 | -10.9 | 39.2 | -36.6 | |
NPM NPM% | 4.3 | 4.6 | 8.8 | 2.3 | 4.8 | 5.0 | 0.5 | 2.7 | 2.6 | 2.3 | 2.8 | 1.5 |
| 42.6 | 13.0 | 6.7 | 3.7 | 8.8 | 9.9 | 1.2 | 6.4 | 6.8 | 6.3 | 8.6 | 4.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 200 | 200 | 412 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | 0 |
Reserves ReservesCr | 18,485 | 20,484 | 24,228 | 23,303 | 20,721 | 24,732 | 24,981 | 25,040 | 27,472 | 28,171 | 27,707 | 0 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 11,914 | 15,529 | 14,234 | 14,778 | 6,900 | 12,985 | 13,284 | 13,490 | 17,193 | 15,243 | 10,069 | 0 |
Total Liabilities Total LiabilitiesCr | 30,599 | 36,213 | 38,874 | 38,905 | 28,446 | 38,541 | 39,089 | 39,353 | 45,489 | 44,238 | 38,601 | 0 |
| 605 | 583 | 563 | 581 | 578 | 491 | 532 | 526 | 0 | ||||
Advances AdvancesCr | 10,580 | 8,919 | 9,137 | 9,766 | 11,099 | 11,297 | 10,555 | 9,838 | 9,890 | 9,921 | 11,687 | |
Cash Equivalents Cash EquivalentsCr | 7,216 | 8,126 | 9,182 | 9,709 | 11,267 | 11,787 | 12,629 | 12,410 | 14,320 | 17,711 | 19,290 | 0 |
Other Assets Other AssetsCr | 12,367 | 18,947 | 20,279 | 18,825 | 5,497 | 14,895 | 14,504 | 16,527 | 20,788 | 16,074 | 7,098 | 0 |
Total Assets Total AssetsCr | 30,163 | 35,992 | 38,597 | 38,905 | 28,446 | 38,541 | 38,269 | 39,353 | 45,489 | 44,238 | 38,601 | 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 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 200 | 200 | 412 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | 824 | 0 |
Reserves ReservesCr | 18,485 | 20,484 | 24,228 | 23,303 | 20,721 | 24,732 | 24,981 | 25,040 | 27,472 | 28,171 | 27,707 | 0 |
Borrowings BorrowingsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Liabilities Other LiabilitiesCr | 11,914 | 15,529 | 14,234 | 14,778 | 6,900 | 12,985 | 13,284 | 13,490 | 17,193 | 15,243 | 10,069 | 0 |
Total Liabilities Total LiabilitiesCr | 30,599 | 36,213 | 38,874 | 38,905 | 28,446 | 38,541 | 39,089 | 39,353 | 45,489 | 44,238 | 38,601 | 0 |
| 605 | 583 | 563 | 581 | 578 | 491 | 532 | 526 | 0 | ||||
Advances AdvancesCr | 10,580 | 8,919 | 9,137 | 9,766 | 11,099 | 11,297 | 10,555 | 9,838 | 9,890 | 9,921 | 11,687 | |
Cash Equivalents Cash EquivalentsCr | 7,216 | 8,126 | 9,182 | 9,709 | 11,267 | 11,787 | 12,629 | 12,410 | 14,320 | 17,711 | 19,290 | 0 |
Other Assets Other AssetsCr | 12,367 | 18,947 | 20,279 | 18,825 | 5,497 | 14,895 | 14,504 | 16,527 | 20,788 | 16,074 | 7,098 | 0 |
Total Assets Total AssetsCr | 30,163 | 35,992 | 38,597 | 38,905 | 28,446 | 38,541 | 38,269 | 39,353 | 45,489 | 44,238 | 38,601 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,605 | -124 | 425 | -1,334 | -967 | 777 | -4,052 | -5,855 | -4,672 | -3,390 | -4,532 | |
| 552 | 1,793 | -860 | 2,290 | 2,586 | -593 | 4,893 | 5,387 | 7,181 | 3,058 | 1,835 | |
| -366 | -307 | 1,125 | -476 | -300 | 77 | -6 | -65 | -326 | -343 | -297 | |
Net Cash Flow Net Cash FlowCr | -1,221 | 910 | 1,056 | 527 | 1,558 | 520 | 842 | -219 | 2,206 | -448 | -2,778 |
Free Cash Flow Free Cash FlowCr | -1,683 | -277 | 208 | -1,436 | -1,033 | 728 | -4,148 | -5,928 | -4,723 | -3,496 | -4,597 |
CFO To PAT CFO To PAT% | -194.7 | -12.0 | 19.4 | -220.6 | -67.4 | 47.7 | -2,277.2 | -551.7 | -428.2 | -348.7 | -334.8 |
CFO To EBITDA CFO To EBITDA% | 56.5 | 4.2 | -35.6 | 32.7 | 50.3 | -24.0 | 96.3 | 780.6 | 136.5 | 132.5 | 84.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -1,605 | -124 | 425 | -1,334 | -967 | 777 | -4,052 | -5,855 | -4,672 | -3,390 | -4,532 | |
| 552 | 1,793 | -860 | 2,290 | 2,586 | -593 | 4,893 | 5,387 | 7,181 | 3,058 | 1,835 | |
| -366 | -307 | 1,125 | -476 | -300 | 77 | -6 | -65 | -326 | -343 | -297 | |
Net Cash Flow Net Cash FlowCr | -1,221 | 910 | 1,056 | 527 | 1,558 | 520 | 842 | -219 | 2,206 | -448 | -2,778 |
Free Cash Flow Free Cash FlowCr | -1,683 | -277 | 208 | -1,436 | -1,033 | 728 | -4,148 | -5,928 | -4,723 | -3,496 | -4,597 |
CFO To PAT CFO To PAT% | -194.7 | -12.0 | 19.4 | -220.6 | -67.4 | 47.7 | -2,277.2 | -551.7 | -428.2 | -348.7 | -334.8 |
CFO To EBITDA CFO To EBITDA% | 56.5 | 4.2 | -35.6 | 32.7 | 50.3 | -24.0 | 96.3 | 780.6 | 136.5 | 132.5 | 84.8 |
| 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 | 58,216 | 31,436 | 18,491 | 25,437 | 18,392 | 15,986 | 37,500 | 25,470 | 19,422 | 31,567 | ||
Price To Earnings Price To Earnings | 26.6 | 52.0 | 12.8 | 15.5 | 94.6 | 15.3 | 33.6 | 24.6 | 13.8 | 40.9 | ||
Price To Sales Price To Sales | 2.9 | 1.1 | 0.7 | 0.8 | 0.5 | 0.4 | 0.9 | 0.6 | 0.4 | 0.7 | ||
Price To Book Price To Book | 2.4 | 1.3 | 0.9 | 1.0 | 0.7 | 0.6 | 1.3 | 0.9 | 0.7 | 1.3 | ||
EV To EBITDA EV To EBITDA | -41.0 | -5.3 | -3.8 | -4.2 | -1.4 | -4.8 | -6.8 | -3.0 | 0.0 | -7.4 | ||
OPM OPM% | -14.9 | -13.1 | -4.8 | -15.2 | -6.4 | -9.9 | -12.0 | -1.9 | -8.1 | -6.0 | -11.2 | -3.3 |
NPM NPM% | 4.3 | 4.6 | 8.8 | 2.3 | 4.8 | 5.0 | 0.5 | 2.7 | 2.6 | 2.3 | 2.8 | 1.5 |
ROCE ROCE% | 4.9 | 5.8 | 11.1 | 2.8 | 7.7 | 8.1 | 0.7 | 4.9 | 5.0 | 3.5 | 4.3 | |
ROE ROE% | 4.4 | 5.0 | 8.9 | 2.5 | 6.7 | 6.4 | 0.7 | 4.1 | 3.9 | 3.4 | 4.7 | |
ROA ROA% | 2.7 | 2.9 | 5.7 | 1.6 | 5.0 | 4.2 | 0.5 | 2.7 | 2.4 | 2.2 | 3.5 | |
| 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 | 58,216 | 31,436 | 18,491 | 25,437 | 18,392 | 15,986 | 37,500 | 25,470 | 19,422 | 31,567 | ||
Price To Earnings Price To Earnings | 26.6 | 52.0 | 12.8 | 15.5 | 94.6 | 15.3 | 33.6 | 24.6 | 13.8 | 40.9 | ||
Price To Sales Price To Sales | 2.9 | 1.1 | 0.7 | 0.8 | 0.5 | 0.4 | 0.9 | 0.6 | 0.4 | 0.7 | ||
Price To Book Price To Book | 2.4 | 1.3 | 0.9 | 1.0 | 0.7 | 0.6 | 1.3 | 0.9 | 0.7 | 1.3 | ||
EV To EBITDA EV To EBITDA | -41.0 | -5.3 | -3.8 | -4.2 | -1.4 | -4.8 | -6.8 | -3.0 | 0.0 | -7.4 | ||
OPM OPM% | -14.9 | -13.1 | -4.8 | -15.2 | -6.4 | -9.9 | -12.0 | -1.9 | -8.1 | -6.0 | -11.2 | -3.3 |
NPM NPM% | 4.3 | 4.6 | 8.8 | 2.3 | 4.8 | 5.0 | 0.5 | 2.7 | 2.6 | 2.3 | 2.8 | 1.5 |
ROCE ROCE% | 4.9 | 5.8 | 11.1 | 2.8 | 7.7 | 8.1 | 0.7 | 4.9 | 5.0 | 3.5 | 4.3 | |
ROE ROE% | 4.4 | 5.0 | 8.9 | 2.5 | 6.7 | 6.4 | 0.7 | 4.1 | 3.9 | 3.4 | 4.7 | |
ROA ROA% | 2.7 | 2.9 | 5.7 | 1.6 | 5.0 | 4.2 | 0.5 | 2.7 | 2.4 | 2.2 | 3.5 | |
Documents — New India Assurance Company Ltd
Concall Transcript Summaries — New India Assurance Company Ltd