| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 735 | 841 | 929 | 949 | 1,053 | 1,034 | 1,120 | 1,123 | 1,135 | 1,104 | 1,269 | 1,376 | |
Growth YoY Revenue Growth YoY% | 30.7 | 45.3 | 51.6 | 46.6 | 43.2 | 23.0 | 20.6 | 18.2 | 7.8 | 6.8 | 13.3 | 22.6 |
| 375 | 396 | 463 | 457 | 488 | 453 | 545 | 511 | 541 | 496 | 641 | 652 | |
| 360 | 445 | 466 | 493 | 565 | 582 | 575 | 612 | 593 | 608 | 629 | 724 | |
OPM OPM% | 49.0 | 52.9 | 50.1 | 51.9 | 53.7 | 56.2 | 51.3 | 54.5 | 52.3 | 55.0 | 49.5 | 52.6 |
| 2 | 2 | 0 | 3 | 4 | 1 | 5 | 2 | 3 | 2 | 12 | 6 | |
Interest Expense Interest ExpenseCr | 147 | 171 | 183 | 183 | 200 | 225 | 215 | 240 | 237 | 242 | 258 | 295 |
Depreciation DepreciationCr | 24 | 45 | 45 | 20 | 21 | 24 | 29 | 24 | 25 | 27 | 36 | 27 |
PBT PBTCr | 191 | 231 | 237 | 297 | 347 | 334 | 340 | 351 | 339 | 340 | 355 | 411 |
| 46 | 55 | 57 | 76 | 90 | 82 | 85 | 87 | 85 | 86 | 86 | 105 | |
| 145 | 176 | 181 | 221 | 257 | 252 | 255 | 264 | 254 | 254 | 269 | 306 | |
Growth YoY PAT Growth YoY% | 70.0 | 101.7 | 111.6 | 79.5 | 77.5 | 42.9 | 41.2 | 19.5 | -1.3 | 0.8 | 5.3 | 15.8 |
NPM NPM% | 19.7 | 21.0 | 19.5 | 23.3 | 24.4 | 24.3 | 22.8 | 23.5 | 22.4 | 23.0 | 21.2 | 22.2 |
| 8.3 | 10.0 | 10.3 | 12.5 | 14.5 | 14.1 | 14.2 | 14.7 | 14.1 | 14.0 | 14.8 | 16.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 735 | 841 | 929 | 949 | 1,053 | 1,034 | 1,120 | 1,123 | 1,135 | 1,104 | 1,269 | 1,376 | |
Growth YoY Revenue Growth YoY% | 30.7 | 45.3 | 51.6 | 46.6 | 43.2 | 23.0 | 20.6 | 18.2 | 7.8 | 6.8 | 13.3 | 22.6 |
| 375 | 396 | 463 | 457 | 488 | 453 | 545 | 511 | 541 | 496 | 641 | 652 | |
| 360 | 445 | 466 | 493 | 565 | 582 | 575 | 612 | 593 | 608 | 629 | 724 | |
OPM OPM% | 49.0 | 52.9 | 50.1 | 51.9 | 53.7 | 56.2 | 51.3 | 54.5 | 52.3 | 55.0 | 49.5 | 52.6 |
| 2 | 2 | 0 | 3 | 4 | 1 | 5 | 2 | 3 | 2 | 12 | 6 | |
Interest Expense Interest ExpenseCr | 147 | 171 | 183 | 183 | 200 | 225 | 215 | 240 | 237 | 242 | 258 | 295 |
Depreciation DepreciationCr | 24 | 45 | 45 | 20 | 21 | 24 | 29 | 24 | 25 | 27 | 36 | 27 |
PBT PBTCr | 191 | 231 | 237 | 297 | 347 | 334 | 340 | 351 | 339 | 340 | 355 | 411 |
| 46 | 55 | 57 | 76 | 90 | 82 | 85 | 87 | 85 | 86 | 86 | 105 | |
| 145 | 176 | 181 | 221 | 257 | 252 | 255 | 264 | 254 | 254 | 269 | 306 | |
Growth YoY PAT Growth YoY% | 70.0 | 101.7 | 111.6 | 79.5 | 77.5 | 42.9 | 41.2 | 19.5 | -1.3 | 0.8 | 5.3 | 15.8 |
NPM NPM% | 19.7 | 21.0 | 19.5 | 23.3 | 24.4 | 24.3 | 22.8 | 23.5 | 22.4 | 23.0 | 21.2 | 22.2 |
| 8.3 | 10.0 | 10.3 | 12.5 | 14.5 | 14.1 | 14.2 | 14.7 | 14.1 | 14.0 | 14.8 | 16.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 760 | 1,282 | 1,773 | 2,215 | 3,156 | 4,158 | 4,631 | 4,884 |
Growth Revenue Growth% | 68.8 | 38.3 | 24.9 | 42.5 | 31.8 | 11.4 | 12.8 | |
| 281 | 939 | 1,132 | 1,340 | 1,592 | 1,942 | 2,189 | 2,330 | |
| 478 | 343 | 642 | 874 | 1,564 | 2,216 | 2,441 | 2,554 | |
OPM OPM% | 63.0 | 26.7 | 36.2 | 39.5 | 49.6 | 53.3 | 52.7 | 52.3 |
| 15 | 97 | 10 | 16 | 2 | 11 | 19 | 23 | |
Interest Expense Interest ExpenseCr | 200 | 246 | 278 | 396 | 620 | 822 | 977 | 1,032 |
Depreciation DepreciationCr | 15 | 50 | 71 | 89 | 136 | 94 | 113 | 115 |
PBT PBTCr | 357 | -493 | 935 | 406 | 812 | 1,318 | 1,385 | 1,445 |
| 74 | 58 | 78 | 101 | 187 | 333 | 345 | 363 | |
PAT PATCr | 283 | -551 | 857 | 305 | 625 | 985 | 1,040 | 1,082 |
Growth PAT Growth% | -295.0 | 255.4 | -64.4 | 104.8 | 57.6 | 5.6 | 5.2 | |
NPM NPM% | 37.2 | -43.0 | 48.3 | 13.8 | 19.8 | 23.7 | 22.5 | 22.1 |
| 109.1 | -168.6 | 499.3 | 92.1 | 35.6 | 55.3 | 57.6 | 59.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 760 | 1,282 | 1,773 | 2,215 | 3,156 | 4,158 | 4,631 | 4,884 |
Growth Revenue Growth% | 68.8 | 38.3 | 24.9 | 42.5 | 31.8 | 11.4 | 12.8 | |
| 281 | 939 | 1,132 | 1,340 | 1,592 | 1,942 | 2,189 | 2,330 | |
| 478 | 343 | 642 | 874 | 1,564 | 2,216 | 2,441 | 2,554 | |
OPM OPM% | 63.0 | 26.7 | 36.2 | 39.5 | 49.6 | 53.3 | 52.7 | 52.3 |
| 15 | 97 | 10 | 16 | 2 | 11 | 19 | 23 | |
Interest Expense Interest ExpenseCr | 200 | 246 | 278 | 396 | 620 | 822 | 977 | 1,032 |
Depreciation DepreciationCr | 15 | 50 | 71 | 89 | 136 | 94 | 113 | 115 |
PBT PBTCr | 357 | -493 | 935 | 406 | 812 | 1,318 | 1,385 | 1,445 |
| 74 | 58 | 78 | 101 | 187 | 333 | 345 | 363 | |
PAT PATCr | 283 | -551 | 857 | 305 | 625 | 985 | 1,040 | 1,082 |
Growth PAT Growth% | -295.0 | 255.4 | -64.4 | 104.8 | 57.6 | 5.6 | 5.2 | |
NPM NPM% | 37.2 | -43.0 | 48.3 | 13.8 | 19.8 | 23.7 | 22.5 | 22.1 |
| 109.1 | -168.6 | 499.3 | 92.1 | 35.6 | 55.3 | 57.6 | 59.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 17 | 17 | 35 | 35 | 36 | 36 |
Reserves ReservesCr | 1,056 | -652 | -348 | 2,219 | 2,859 | 3,454 | 4,085 |
| 3,045 | 4,414 | 6,532 | 6,903 | 13,230 | 19,336 | ||
| 912 | 1,428 | 2,153 | 3,554 | 4,258 | 5,558 | ||
| 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 | |
| 3,700 | 5,706 | 7,338 | 8,683 | 15,003 | 23,220 | ||
| 1,511 | 1,745 | 3,261 | 4,033 | 5,384 | 5,168 | ||
| 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 26 | 17 | 17 | 35 | 35 | 36 | 36 |
Reserves ReservesCr | 1,056 | -652 | -348 | 2,219 | 2,859 | 3,454 | 4,085 |
| 3,045 | 4,414 | 6,532 | 6,903 | 13,230 | 19,336 | ||
| 912 | 1,428 | 2,153 | 3,554 | 4,258 | 5,558 | ||
| 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 | |
| 3,700 | 5,706 | 7,338 | 8,683 | 15,003 | 23,220 | ||
| 1,511 | 1,745 | 3,261 | 4,033 | 5,384 | 5,168 | ||
| 5,211 | 7,451 | 10,598 | 12,716 | 20,387 | 28,388 | 34,491 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -500 | -1,108 | -1,425 | -1,865 | -1,658 | -373 | -3,014 | |
| -112 | -123 | -82 | -177 | -80 | -64 | -128 | |
| 235 | 877 | 2,139 | 1,825 | 1,316 | 601 | 3,181 | |
Net Cash Flow Net Cash FlowCr | -376 | -354 | 631 | -217 | -422 | 164 | 40 |
Free Cash Flow Free Cash FlowCr | -516 | -1,127 | -1,475 | -1,942 | -1,739 | -405 | -3,041 |
CFO To PAT CFO To PAT% | -176.7 | 200.9 | -166.3 | -611.3 | -265.4 | -37.8 | -289.7 |
CFO To EBITDA CFO To EBITDA% | -104.4 | -323.1 | -222.2 | -213.3 | -106.0 | -16.8 | -123.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|
| -500 | -1,108 | -1,425 | -1,865 | -1,658 | -373 | -3,014 | |
| -112 | -123 | -82 | -177 | -80 | -64 | -128 | |
| 235 | 877 | 2,139 | 1,825 | 1,316 | 601 | 3,181 | |
Net Cash Flow Net Cash FlowCr | -376 | -354 | 631 | -217 | -422 | 164 | 40 |
Free Cash Flow Free Cash FlowCr | -516 | -1,127 | -1,475 | -1,942 | -1,739 | -405 | -3,041 |
CFO To PAT CFO To PAT% | -176.7 | 200.9 | -166.3 | -611.3 | -265.4 | -37.8 | -289.7 |
CFO To EBITDA CFO To EBITDA% | -104.4 | -323.1 | -222.2 | -213.3 | -106.0 | -16.8 | -123.4 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,517 | 21,874 | 21,028 | 30,840 | ||||
Price To Earnings Price To Earnings | 26.4 | 22.2 | 20.2 | 28.0 | ||||
Price To Sales Price To Sales | 5.2 | 5.3 | 4.5 | 6.3 | ||||
Price To Book Price To Book | 5.8 | 6.3 | 5.1 | 7.5 | ||||
EV To EBITDA EV To EBITDA | 6.8 | 4.3 | 4.3 | 8.3 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 63.0 | 26.7 | 36.2 | 39.5 | 49.6 | 53.3 | 52.7 | 52.3 |
NPM NPM% | 37.2 | -43.0 | 48.3 | 13.8 | 19.8 | 23.7 | 22.5 | 22.1 |
ROCE ROCE% | 23.5 | -31.1 | 37.7 | 10.5 | 14.8 | 18.9 | 15.1 | 15.1 |
ROE ROE% | 26.1 | 86.9 | -258.8 | 13.5 | 21.6 | 28.2 | 25.2 | 25.2 |
ROA ROA% | 5.4 | -7.4 | 8.1 | 2.4 | 3.1 | 3.5 | 3.0 | 3.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 16,517 | 21,874 | 21,028 | 30,840 | ||||
Price To Earnings Price To Earnings | 26.4 | 22.2 | 20.2 | 28.0 | ||||
Price To Sales Price To Sales | 5.2 | 5.3 | 4.5 | 6.3 | ||||
Price To Book Price To Book | 5.8 | 6.3 | 5.1 | 7.5 | ||||
EV To EBITDA EV To EBITDA | 6.8 | 4.3 | 4.3 | 8.3 | ||||
GPM GPM% | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | ||
OPM OPM% | 63.0 | 26.7 | 36.2 | 39.5 | 49.6 | 53.3 | 52.7 | 52.3 |
NPM NPM% | 37.2 | -43.0 | 48.3 | 13.8 | 19.8 | 23.7 | 22.5 | 22.1 |
ROCE ROCE% | 23.5 | -31.1 | 37.7 | 10.5 | 14.8 | 18.9 | 15.1 | 15.1 |
ROE ROE% | 26.1 | 86.9 | -258.8 | 13.5 | 21.6 | 28.2 | 25.2 | 25.2 |
ROA ROA% | 5.4 | -7.4 | 8.1 | 2.4 | 3.1 | 3.5 | 3.0 | 3.0 |
Documents — Nuvama Wealth Management Ltd
Concall Transcript Summaries — Nuvama Wealth Management Ltd