| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 812 | 871 | 1,090 | 1,010 | 1,167 | 1,292 | 1,508 | 1,348 | 1,614 | 1,771 | 2,061 | 1,888 | |
Growth YoY Revenue Growth YoY% | 41.5 | 42.8 | 25.4 | 51.8 | 43.8 | 48.3 | 38.4 | 33.4 | 38.2 | 37.1 | 36.7 | 40.1 |
| 901 | 896 | 1,084 | 1,050 | 1,175 | 1,264 | 1,396 | 1,314 | 1,516 | 1,612 | 1,843 | 1,749 | |
| -89 | -26 | 5 | -39 | -8 | 28 | 112 | 34 | 98 | 159 | 218 | 139 | |
OPM OPM% | -11.0 | -2.9 | 0.5 | -3.9 | -0.7 | 2.1 | 7.4 | 2.5 | 6.1 | 9.0 | 10.6 | 7.4 |
| 97 | 92 | 98 | 141 | 106 | 100 | 101 | 100 | 87 | 85 | 98 | 91 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 6 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 |
Depreciation DepreciationCr | 22 | 23 | 24 | 25 | 29 | 34 | 33 | 33 | 34 | 34 | 35 | 40 |
PBT PBTCr | -21 | 37 | 73 | 71 | 60 | 85 | 171 | 92 | 142 | 201 | 272 | 179 |
| 0 | 0 | 13 | 11 | 9 | 14 | 1 | 8 | 7 | 12 | 11 | 16 | |
| -21 | 37 | 60 | 60 | 51 | 72 | 170 | 85 | 135 | 189 | 261 | 163 | |
Growth YoY PAT Growth YoY% | 88.7 | 142.5 | 744.4 | 604.0 | 341.5 | 92.0 | 182.0 | 41.1 | 164.6 | 164.9 | 53.9 | 92.4 |
NPM NPM% | -2.6 | 4.3 | 5.5 | 5.9 | 4.4 | 5.5 | 11.3 | 6.3 | 8.4 | 10.7 | 12.7 | 8.6 |
| -0.5 | 0.8 | 1.4 | 1.3 | 1.1 | 1.6 | 3.7 | 1.9 | 2.9 | 4.1 | 5.7 | 3.5 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 812 | 871 | 1,090 | 1,010 | 1,167 | 1,292 | 1,508 | 1,348 | 1,614 | 1,771 | 2,061 | 1,888 | |
Growth YoY Revenue Growth YoY% | 41.5 | 42.8 | 25.4 | 51.8 | 43.8 | 48.3 | 38.4 | 33.4 | 38.2 | 37.1 | 36.7 | 40.1 |
| 901 | 896 | 1,084 | 1,050 | 1,175 | 1,264 | 1,396 | 1,314 | 1,516 | 1,612 | 1,843 | 1,749 | |
| -89 | -26 | 5 | -39 | -8 | 28 | 112 | 34 | 98 | 159 | 218 | 139 | |
OPM OPM% | -11.0 | -2.9 | 0.5 | -3.9 | -0.7 | 2.1 | 7.4 | 2.5 | 6.1 | 9.0 | 10.6 | 7.4 |
| 97 | 92 | 98 | 141 | 106 | 100 | 101 | 100 | 87 | 85 | 98 | 91 | |
Interest Expense Interest ExpenseCr | 7 | 6 | 7 | 6 | 9 | 9 | 9 | 9 | 9 | 9 | 10 | 11 |
Depreciation DepreciationCr | 22 | 23 | 24 | 25 | 29 | 34 | 33 | 33 | 34 | 34 | 35 | 40 |
PBT PBTCr | -21 | 37 | 73 | 71 | 60 | 85 | 171 | 92 | 142 | 201 | 272 | 179 |
| 0 | 0 | 13 | 11 | 9 | 14 | 1 | 8 | 7 | 12 | 11 | 16 | |
| -21 | 37 | 60 | 60 | 51 | 72 | 170 | 85 | 135 | 189 | 261 | 163 | |
Growth YoY PAT Growth YoY% | 88.7 | 142.5 | 744.4 | 604.0 | 341.5 | 92.0 | 182.0 | 41.1 | 164.6 | 164.9 | 53.9 | 92.4 |
NPM NPM% | -2.6 | 4.3 | 5.5 | 5.9 | 4.4 | 5.5 | 11.3 | 6.3 | 8.4 | 10.7 | 12.7 | 8.6 |
| -0.5 | 0.8 | 1.4 | 1.3 | 1.1 | 1.6 | 3.7 | 1.9 | 2.9 | 4.1 | 5.7 | 3.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 334 | 492 | 771 | 887 | 1,425 | 2,558 | 3,438 | 4,977 | 6,794 | 7,334 |
Growth Revenue Growth% | 47.4 | 56.7 | 15.0 | 60.7 | 79.5 | 34.4 | 44.8 | 36.5 | 38.0 | |
| 386 | 828 | 1,091 | 1,046 | 2,327 | 3,219 | 3,624 | 4,884 | 6,285 | 6,720 | |
| -53 | -336 | -320 | -160 | -902 | -662 | -186 | 94 | 509 | 614 | |
OPM OPM% | -15.7 | -68.3 | -41.5 | -18.0 | -63.3 | -25.9 | -5.4 | 1.9 | 7.5 | 8.4 |
| 26 | 37 | 84 | 71 | 125 | 259 | 379 | 449 | 371 | 362 | |
Interest Expense Interest ExpenseCr | 0 | 7 | 12 | 12 | 14 | 21 | 26 | 34 | 37 | 39 |
Depreciation DepreciationCr | 7 | 30 | 47 | 41 | 43 | 64 | 89 | 121 | 136 | 143 |
PBT PBTCr | -34 | -337 | -295 | -142 | -833 | -488 | 77 | 388 | 707 | 794 |
| 26 | 9 | 9 | 8 | 0 | 0 | 13 | 34 | 37 | 45 | |
PAT PATCr | -59 | -347 | -304 | -150 | -833 | -488 | 64 | 353 | 670 | 748 |
Growth PAT Growth% | -485.9 | 12.3 | 50.6 | -454.4 | 41.4 | 113.2 | 448.3 | 89.8 | 98.6 | |
NPM NPM% | -17.7 | -70.5 | -39.4 | -16.9 | -58.5 | -19.1 | 1.9 | 7.1 | 9.9 | 10.2 |
| -16,421.0 | -6,006.6 | -4,338.5 | -4.1 | -20.3 | -11.0 | 1.5 | 7.8 | 14.6 | 16.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 334 | 492 | 771 | 887 | 1,425 | 2,558 | 3,438 | 4,977 | 6,794 | 7,334 |
Growth Revenue Growth% | 47.4 | 56.7 | 15.0 | 60.7 | 79.5 | 34.4 | 44.8 | 36.5 | 38.0 | |
| 386 | 828 | 1,091 | 1,046 | 2,327 | 3,219 | 3,624 | 4,884 | 6,285 | 6,720 | |
| -53 | -336 | -320 | -160 | -902 | -662 | -186 | 94 | 509 | 614 | |
OPM OPM% | -15.7 | -68.3 | -41.5 | -18.0 | -63.3 | -25.9 | -5.4 | 1.9 | 7.5 | 8.4 |
| 26 | 37 | 84 | 71 | 125 | 259 | 379 | 449 | 371 | 362 | |
Interest Expense Interest ExpenseCr | 0 | 7 | 12 | 12 | 14 | 21 | 26 | 34 | 37 | 39 |
Depreciation DepreciationCr | 7 | 30 | 47 | 41 | 43 | 64 | 89 | 121 | 136 | 143 |
PBT PBTCr | -34 | -337 | -295 | -142 | -833 | -488 | 77 | 388 | 707 | 794 |
| 26 | 9 | 9 | 8 | 0 | 0 | 13 | 34 | 37 | 45 | |
PAT PATCr | -59 | -347 | -304 | -150 | -833 | -488 | 64 | 353 | 670 | 748 |
Growth PAT Growth% | -485.9 | 12.3 | 50.6 | -454.4 | 41.4 | 113.2 | 448.3 | 89.8 | 98.6 | |
NPM NPM% | -17.7 | -70.5 | -39.4 | -16.9 | -58.5 | -19.1 | 1.9 | 7.1 | 9.9 | 10.2 |
| -16,421.0 | -6,006.6 | -4,338.5 | -4.1 | -20.3 | -11.0 | 1.5 | 7.8 | 14.6 | 16.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 90 | 90 | 90 | 92 | 93 |
Reserves ReservesCr | 787 | 489 | 1,265 | 1,991 | 5,322 | 5,386 | 5,781 | 6,340 | 7,219 |
| 85 | 187 | 203 | 221 | 337 | 551 | 603 | 751 | 992 | |
| 7 | 74 | 107 | 118 | 166 | 218 | 249 | 340 | 397 | |
| 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,529 | 8,707 | |
| 810 | 540 | 1,311 | 2,140 | 5,572 | 4,122 | 4,806 | 3,853 | 4,376 | |
| 70 | 212 | 265 | 191 | 344 | 2,132 | 1,922 | 3,676 | 4,331 | |
| 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,529 | 8,707 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 0 | 90 | 90 | 90 | 92 | 93 |
Reserves ReservesCr | 787 | 489 | 1,265 | 1,991 | 5,322 | 5,386 | 5,781 | 6,340 | 7,219 |
| 85 | 187 | 203 | 221 | 337 | 551 | 603 | 751 | 992 | |
| 7 | 74 | 107 | 118 | 166 | 218 | 249 | 340 | 397 | |
| 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,529 | 8,707 | |
| 810 | 540 | 1,311 | 2,140 | 5,572 | 4,122 | 4,806 | 3,853 | 4,376 | |
| 70 | 212 | 265 | 191 | 344 | 2,132 | 1,922 | 3,676 | 4,331 | |
| 880 | 751 | 1,576 | 2,331 | 5,915 | 6,254 | 6,729 | 7,529 | 8,707 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -83 | -282 | -364 | 29 | -1,568 | -299 | 9 | -183 | 41 | |
| -434 | 375 | 79 | -1,202 | -2,127 | 41 | 301 | 458 | 214 | |
| 513 | -23 | 1,031 | 759 | 3,621 | -43 | -57 | -73 | -81 | |
Net Cash Flow Net Cash FlowCr | -5 | 70 | 746 | -414 | -73 | -300 | 253 | 202 | 174 |
Free Cash Flow Free Cash FlowCr | -97 | -317 | -396 | 25 | -1,598 | -357 | -55 | -280 | -36 |
CFO To PAT CFO To PAT% | 140.6 | 81.3 | 119.7 | -19.1 | 188.2 | 61.3 | 13.4 | -51.9 | 6.2 |
CFO To EBITDA CFO To EBITDA% | 158.4 | 83.9 | 113.8 | -18.0 | 173.8 | 45.2 | -4.6 | -195.6 | 8.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -83 | -282 | -364 | 29 | -1,568 | -299 | 9 | -183 | 41 | |
| -434 | 375 | 79 | -1,202 | -2,127 | 41 | 301 | 458 | 214 | |
| 513 | -23 | 1,031 | 759 | 3,621 | -43 | -57 | -73 | -81 | |
Net Cash Flow Net Cash FlowCr | -5 | 70 | 746 | -414 | -73 | -300 | 253 | 202 | 174 |
Free Cash Flow Free Cash FlowCr | -97 | -317 | -396 | 25 | -1,598 | -357 | -55 | -280 | -36 |
CFO To PAT CFO To PAT% | 140.6 | 81.3 | 119.7 | -19.1 | 188.2 | 61.3 | 13.4 | -51.9 | 6.2 |
CFO To EBITDA CFO To EBITDA% | 158.4 | 83.9 | 113.8 | -18.0 | 173.8 | 45.2 | -4.6 | -195.6 | 8.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31,157 | 28,756 | 50,704 | 72,987 | 66,082 | 87,289 | ||||
Price To Earnings Price To Earnings | 759.3 | 207.2 | 98.6 | 116.2 | ||||||
Price To Sales Price To Sales | 21.9 | 11.2 | 14.8 | 14.7 | 9.7 | 11.9 | ||||
Price To Book Price To Book | 5.8 | 5.3 | 8.6 | 11.3 | 9.0 | 11.9 | ||||
EV To EBITDA EV To EBITDA | -30.6 | -42.6 | -269.6 | 774.1 | 129.0 | 135.4 | ||||
GPM GPM% | 99.0 | 98.8 | 99.0 | 98.9 | 98.9 | 99.0 | 99.0 | 99.0 | 99.2 | 99.2 |
OPM OPM% | -15.7 | -68.3 | -41.5 | -18.0 | -63.3 | -25.9 | -5.4 | 1.9 | 7.5 | 8.4 |
NPM NPM% | -17.7 | -70.5 | -39.4 | -16.9 | -58.5 | -19.1 | 1.9 | 7.1 | 9.9 | 10.2 |
ROCE ROCE% | -4.3 | -57.1 | -20.6 | -6.2 | -14.7 | -8.2 | 1.7 | 6.2 | 9.7 | 9.7 |
ROE ROE% | -7.5 | -70.9 | -24.0 | -7.5 | -15.4 | -8.9 | 1.1 | 5.5 | 9.2 | 9.2 |
ROA ROA% | -6.7 | -46.1 | -19.3 | -6.5 | -14.1 | -7.8 | 1.0 | 4.7 | 7.7 | 7.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 31,157 | 28,756 | 50,704 | 72,987 | 66,082 | 87,289 | ||||
Price To Earnings Price To Earnings | 759.3 | 207.2 | 98.6 | 116.2 | ||||||
Price To Sales Price To Sales | 21.9 | 11.2 | 14.8 | 14.7 | 9.7 | 11.9 | ||||
Price To Book Price To Book | 5.8 | 5.3 | 8.6 | 11.3 | 9.0 | 11.9 | ||||
EV To EBITDA EV To EBITDA | -30.6 | -42.6 | -269.6 | 774.1 | 129.0 | 135.4 | ||||
GPM GPM% | 99.0 | 98.8 | 99.0 | 98.9 | 98.9 | 99.0 | 99.0 | 99.0 | 99.2 | 99.2 |
OPM OPM% | -15.7 | -68.3 | -41.5 | -18.0 | -63.3 | -25.9 | -5.4 | 1.9 | 7.5 | 8.4 |
NPM NPM% | -17.7 | -70.5 | -39.4 | -16.9 | -58.5 | -19.1 | 1.9 | 7.1 | 9.9 | 10.2 |
ROCE ROCE% | -4.3 | -57.1 | -20.6 | -6.2 | -14.7 | -8.2 | 1.7 | 6.2 | 9.7 | 9.7 |
ROE ROE% | -7.5 | -70.9 | -24.0 | -7.5 | -15.4 | -8.9 | 1.1 | 5.5 | 9.2 | 9.2 |
ROA ROA% | -6.7 | -46.1 | -19.3 | -6.5 | -14.1 | -7.8 | 1.0 | 4.7 | 7.7 | 7.7 |
Documents — PB Fintech Ltd
Concall Transcript Summaries — PB Fintech Ltd