| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,584 | 1,511 | 1,856 | 1,710 | 1,952 | 1,668 | 2,042 | 1,861 | 2,077 | 2,056 | 2,467 | 2,353 | |
Growth YoY Revenue Growth YoY% | 36.1 | 29.6 | 32.9 | 33.1 | 23.2 | 10.4 | 10.0 | 8.9 | 6.4 | 23.3 | 20.8 | 26.4 |
| 1,483 | 1,455 | 1,833 | 1,653 | 1,876 | 1,730 | 1,805 | 1,846 | 2,010 | 2,151 | 2,325 | 2,402 | |
| 101 | 56 | 23 | 57 | 76 | -61 | 237 | 15 | 67 | -95 | 143 | -49 | |
OPM OPM% | 6.4 | 3.7 | 1.2 | 3.3 | 3.9 | -3.7 | 11.6 | 0.8 | 3.2 | -4.6 | 5.8 | -2.1 |
| 1 | 27 | 19 | 5 | 19 | 2 | 8 | 10 | 12 | 12 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 25 | 24 | 18 | 13 | 13 | 5 | 6 | 7 | 10 | 9 | 10 | 15 |
Depreciation DepreciationCr | 18 | 18 | 17 | 16 | 15 | 14 | 17 | 13 | 12 | 11 | 12 | 18 |
PBT PBTCr | 59 | 41 | 236 | 33 | 67 | -79 | 222 | 6 | 57 | -103 | 127 | -77 |
| 19 | 7 | 55 | 6 | -1 | -16 | 71 | -2 | 12 | -27 | 32 | -30 | |
| 40 | 34 | 181 | 27 | 69 | -63 | 151 | 8 | 46 | -77 | 96 | -47 | |
Growth YoY PAT Growth YoY% | 122.8 | 135.1 | -94.8 | -71.0 | 70.0 | -288.3 | -16.7 | -69.7 | -33.1 | -21.1 | -36.5 | -678.6 |
NPM NPM% | 2.5 | 2.2 | 9.8 | 1.6 | 3.5 | -3.8 | 7.4 | 0.4 | 2.2 | -3.7 | 3.9 | -2.0 |
| 0.8 | 0.6 | 3.8 | 0.6 | 1.6 | -1.3 | 3.0 | 0.3 | 1.2 | -1.4 | 2.5 | -0.8 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,584 | 1,511 | 1,856 | 1,710 | 1,952 | 1,668 | 2,042 | 1,861 | 2,077 | 2,056 | 2,467 | 2,353 | |
Growth YoY Revenue Growth YoY% | 36.1 | 29.6 | 32.9 | 33.1 | 23.2 | 10.4 | 10.0 | 8.9 | 6.4 | 23.3 | 20.8 | 26.4 |
| 1,483 | 1,455 | 1,833 | 1,653 | 1,876 | 1,730 | 1,805 | 1,846 | 2,010 | 2,151 | 2,325 | 2,402 | |
| 101 | 56 | 23 | 57 | 76 | -61 | 237 | 15 | 67 | -95 | 143 | -49 | |
OPM OPM% | 6.4 | 3.7 | 1.2 | 3.3 | 3.9 | -3.7 | 11.6 | 0.8 | 3.2 | -4.6 | 5.8 | -2.1 |
| 1 | 27 | 19 | 5 | 19 | 2 | 8 | 10 | 12 | 12 | 6 | 5 | |
Interest Expense Interest ExpenseCr | 25 | 24 | 18 | 13 | 13 | 5 | 6 | 7 | 10 | 9 | 10 | 15 |
Depreciation DepreciationCr | 18 | 18 | 17 | 16 | 15 | 14 | 17 | 13 | 12 | 11 | 12 | 18 |
PBT PBTCr | 59 | 41 | 236 | 33 | 67 | -79 | 222 | 6 | 57 | -103 | 127 | -77 |
| 19 | 7 | 55 | 6 | -1 | -16 | 71 | -2 | 12 | -27 | 32 | -30 | |
| 40 | 34 | 181 | 27 | 69 | -63 | 151 | 8 | 46 | -77 | 96 | -47 | |
Growth YoY PAT Growth YoY% | 122.8 | 135.1 | -94.8 | -71.0 | 70.0 | -288.3 | -16.7 | -69.7 | -33.1 | -21.1 | -36.5 | -678.6 |
NPM NPM% | 2.5 | 2.2 | 9.8 | 1.6 | 3.5 | -3.8 | 7.4 | 0.4 | 2.2 | -3.7 | 3.9 | -2.0 |
| 0.8 | 0.6 | 3.8 | 0.6 | 1.6 | -1.3 | 3.0 | 0.3 | 1.2 | -1.4 | 2.5 | -0.8 |
| 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 | 4,432 | 3,772 | 2,524 | 2,287 | 2,355 | 2,492 | 3,224 | 4,676 | 6,235 | 7,378 | 8,459 | 8,954 |
Growth Revenue Growth% | 8.0 | -14.9 | -33.1 | -9.4 | 3.0 | 5.8 | 29.3 | 45.1 | 33.3 | 18.3 | 14.7 | 19.0 |
| 2,060 | 1,668 | 2,845 | 3,029 | 2,347 | 2,244 | 3,610 | 4,210 | 5,917 | 7,063 | 8,324 | 8,888 | |
| 2,372 | 2,104 | -320 | -743 | 8 | 248 | -387 | 467 | 318 | 315 | 136 | 66 | |
OPM OPM% | 53.5 | 55.8 | -12.7 | -32.5 | 0.3 | 10.0 | -12.0 | 10.0 | 5.1 | 4.3 | 1.6 | 0.7 |
| 71 | 69 | 211 | 115 | 42 | 38 | 149 | 187 | 64 | 27 | 34 | 35 | |
Interest Expense Interest ExpenseCr | 1,872 | 1,836 | 1,268 | 850 | 849 | 725 | 740 | 628 | 94 | 37 | 36 | 43 |
Depreciation DepreciationCr | 36 | 31 | 30 | 26 | 61 | 59 | 53 | 56 | 72 | 62 | 47 | 52 |
PBT PBTCr | 282 | -136 | -1,407 | -1,504 | -1,030 | -497 | -1,031 | 3,259 | 448 | 243 | 87 | 5 |
| 222 | -13 | -227 | -3 | 8 | -20 | 507 | 90 | 100 | 61 | 14 | -13 | |
PAT PATCr | 60 | -123 | -1,181 | -1,501 | -1,038 | -478 | -1,539 | 3,169 | 347 | 183 | 73 | 18 |
Growth PAT Growth% | -81.2 | -304.6 | -857.0 | -27.1 | 30.9 | 54.0 | -222.0 | 305.9 | -89.0 | -47.4 | -60.0 | -89.0 |
NPM NPM% | 1.4 | -3.3 | -46.8 | -65.6 | -44.1 | -19.2 | -47.7 | 67.8 | 5.6 | 2.5 | 0.9 | 0.2 |
| -2.9 | -9.8 | -58.6 | -63.3 | -39.5 | -19.6 | -51.3 | 96.1 | 7.1 | 3.8 | 2.6 | 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 | 4,432 | 3,772 | 2,524 | 2,287 | 2,355 | 2,492 | 3,224 | 4,676 | 6,235 | 7,378 | 8,459 | 8,954 |
Growth Revenue Growth% | 8.0 | -14.9 | -33.1 | -9.4 | 3.0 | 5.8 | 29.3 | 45.1 | 33.3 | 18.3 | 14.7 | 19.0 |
| 2,060 | 1,668 | 2,845 | 3,029 | 2,347 | 2,244 | 3,610 | 4,210 | 5,917 | 7,063 | 8,324 | 8,888 | |
| 2,372 | 2,104 | -320 | -743 | 8 | 248 | -387 | 467 | 318 | 315 | 136 | 66 | |
OPM OPM% | 53.5 | 55.8 | -12.7 | -32.5 | 0.3 | 10.0 | -12.0 | 10.0 | 5.1 | 4.3 | 1.6 | 0.7 |
| 71 | 69 | 211 | 115 | 42 | 38 | 149 | 187 | 64 | 27 | 34 | 35 | |
Interest Expense Interest ExpenseCr | 1,872 | 1,836 | 1,268 | 850 | 849 | 725 | 740 | 628 | 94 | 37 | 36 | 43 |
Depreciation DepreciationCr | 36 | 31 | 30 | 26 | 61 | 59 | 53 | 56 | 72 | 62 | 47 | 52 |
PBT PBTCr | 282 | -136 | -1,407 | -1,504 | -1,030 | -497 | -1,031 | 3,259 | 448 | 243 | 87 | 5 |
| 222 | -13 | -227 | -3 | 8 | -20 | 507 | 90 | 100 | 61 | 14 | -13 | |
PAT PATCr | 60 | -123 | -1,181 | -1,501 | -1,038 | -478 | -1,539 | 3,169 | 347 | 183 | 73 | 18 |
Growth PAT Growth% | -81.2 | -304.6 | -857.0 | -27.1 | 30.9 | 54.0 | -222.0 | 305.9 | -89.0 | -47.4 | -60.0 | -89.0 |
NPM NPM% | 1.4 | -3.3 | -46.8 | -65.6 | -44.1 | -19.2 | -47.7 | 67.8 | 5.6 | 2.5 | 0.9 | 0.2 |
| -2.9 | -9.8 | -58.6 | -63.3 | -39.5 | -19.6 | -51.3 | 96.1 | 7.1 | 3.8 | 2.6 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 178 | 178 | 178 | 217 | 258 | 259 | 319 | 324 | 330 | 331 | 333 |
Reserves ReservesCr | 3,660 | 2,547 | 1,658 | 521 | -157 | -307 | -1,301 | 1,734 | 2,010 | 2,185 | 2,212 |
| 10,304 | 8,091 | 2,625 | 2,624 | 3,132 | 4,074 | 5,679 | 4,724 | 6,058 | 7,639 | 10,331 | |
| 13,077 | 9,699 | 8,983 | 5,902 | 4,804 | 4,354 | 4,217 | 692 | 241 | 106 | 297 | |
| 27,429 | 21,038 | 13,862 | 9,578 | 8,130 | 8,726 | 9,364 | 8,094 | 9,474 | 11,180 | 14,506 | |
| 9,496 | 8,630 | 2,925 | 2,464 | 2,294 | 2,397 | 4,010 | 1,859 | 1,931 | 1,843 | 2,674 | |
| 17,934 | 12,408 | 10,938 | 7,114 | 5,836 | 6,329 | 5,353 | 6,235 | 7,542 | 9,337 | 11,831 | |
| 27,429 | 21,038 | 13,862 | 9,578 | 8,130 | 8,726 | 9,364 | 8,094 | 9,474 | 11,180 | 14,506 |
| 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 | 178 | 178 | 178 | 217 | 258 | 259 | 319 | 324 | 330 | 331 | 333 |
Reserves ReservesCr | 3,660 | 2,547 | 1,658 | 521 | -157 | -307 | -1,301 | 1,734 | 2,010 | 2,185 | 2,212 |
| 10,304 | 8,091 | 2,625 | 2,624 | 3,132 | 4,074 | 5,679 | 4,724 | 6,058 | 7,639 | 10,331 | |
| 13,077 | 9,699 | 8,983 | 5,902 | 4,804 | 4,354 | 4,217 | 692 | 241 | 106 | 297 | |
| 27,429 | 21,038 | 13,862 | 9,578 | 8,130 | 8,726 | 9,364 | 8,094 | 9,474 | 11,180 | 14,506 | |
| 9,496 | 8,630 | 2,925 | 2,464 | 2,294 | 2,397 | 4,010 | 1,859 | 1,931 | 1,843 | 2,674 | |
| 17,934 | 12,408 | 10,938 | 7,114 | 5,836 | 6,329 | 5,353 | 6,235 | 7,542 | 9,337 | 11,831 | |
| 27,429 | 21,038 | 13,862 | 9,578 | 8,130 | 8,726 | 9,364 | 8,094 | 9,474 | 11,180 | 14,506 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,154 | 5,871 | 5,802 | 3,554 | 2,433 | 1,373 | 1,596 | 1,506 | 1,500 | 1,523 | 1,820 | |
| 515 | 2,318 | -457 | -62 | -436 | -1,181 | -689 | -939 | -1,348 | -1,185 | -2,176 | |
| 1,853 | -7,696 | -6,455 | -3,786 | -1,743 | -314 | 559 | -2,079 | -156 | -285 | 690 | |
Net Cash Flow Net Cash FlowCr | 214 | 492 | -1,110 | -294 | 254 | -122 | 1,466 | -1,512 | -4 | 53 | 334 |
Free Cash Flow Free Cash FlowCr | -2,201 | 5,856 | 5,776 | 3,528 | 2,410 | 1,355 | 1,557 | 1,466 | 1,479 | 1,499 | 1,809 |
CFO To PAT CFO To PAT% | -3,572.8 | -4,758.9 | -491.5 | -236.8 | -234.4 | -287.4 | -103.7 | 47.5 | 431.7 | 833.6 | 2,487.5 |
CFO To EBITDA CFO To EBITDA% | -90.8 | 279.1 | -1,811.7 | -478.6 | 30,403.9 | 552.9 | -412.6 | 322.7 | 471.4 | 483.4 | 1,341.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -2,154 | 5,871 | 5,802 | 3,554 | 2,433 | 1,373 | 1,596 | 1,506 | 1,500 | 1,523 | 1,820 | |
| 515 | 2,318 | -457 | -62 | -436 | -1,181 | -689 | -939 | -1,348 | -1,185 | -2,176 | |
| 1,853 | -7,696 | -6,455 | -3,786 | -1,743 | -314 | 559 | -2,079 | -156 | -285 | 690 | |
Net Cash Flow Net Cash FlowCr | 214 | 492 | -1,110 | -294 | 254 | -122 | 1,466 | -1,512 | -4 | 53 | 334 |
Free Cash Flow Free Cash FlowCr | -2,201 | 5,856 | 5,776 | 3,528 | 2,410 | 1,355 | 1,557 | 1,466 | 1,479 | 1,499 | 1,809 |
CFO To PAT CFO To PAT% | -3,572.8 | -4,758.9 | -491.5 | -236.8 | -234.4 | -287.4 | -103.7 | 47.5 | 431.7 | 833.6 | 2,487.5 |
CFO To EBITDA CFO To EBITDA% | -90.8 | 279.1 | -1,811.7 | -478.6 | 30,403.9 | 552.9 | -412.6 | 322.7 | 471.4 | 483.4 | 1,341.6 |
| 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 | 5,088 | 3,877 | 965 | 638 | 490 | 2,272 | 4,149 | 4,693 | 6,903 | 7,767 | 6,726 | 8,568 |
Price To Earnings Price To Earnings | 1.5 | 29.6 | 62.3 | 78.3 | 166.8 | |||||||
Price To Sales Price To Sales | 1.0 | 1.1 | 0.4 | 0.3 | 0.2 | 0.9 | 1.3 | 1.0 | 1.1 | 1.1 | 0.8 | 1.0 |
Price To Book Price To Book | 1.3 | 1.4 | 0.5 | 0.9 | 4.9 | -48.1 | -4.2 | 2.3 | 3.0 | 3.1 | 2.6 | 3.0 |
EV To EBITDA EV To EBITDA | 8.1 | 6.2 | -28.6 | -8.2 | 548.1 | 25.9 | -17.0 | 9.9 | 19.4 | 21.8 | 40.0 | 114.3 |
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% | 53.5 | 55.8 | -12.7 | -32.5 | 0.3 | 10.0 | -12.0 | 10.0 | 5.1 | 4.3 | 1.6 | 0.7 |
NPM NPM% | 1.4 | -3.3 | -46.8 | -65.6 | -44.1 | -19.2 | -47.7 | 67.8 | 5.6 | 2.5 | 0.9 | 0.2 |
ROCE ROCE% | 10.9 | 12.3 | -1.2 | -8.8 | -3.3 | 4.7 | -7.6 | 139.4 | 20.2 | 10.6 | 4.2 | 4.2 |
ROE ROE% | 1.6 | -4.5 | -64.3 | -203.5 | -1,027.5 | 1,014.8 | 156.6 | 154.0 | 14.8 | 7.3 | 2.9 | 2.9 |
ROA ROA% | 0.2 | -0.6 | -8.5 | -15.7 | -12.8 | -5.5 | -16.4 | 39.1 | 3.7 | 1.6 | 0.5 | 0.5 |
| 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 | 5,088 | 3,877 | 965 | 638 | 490 | 2,272 | 4,149 | 4,693 | 6,903 | 7,767 | 6,726 | 8,568 |
Price To Earnings Price To Earnings | 1.5 | 29.6 | 62.3 | 78.3 | 166.8 | |||||||
Price To Sales Price To Sales | 1.0 | 1.1 | 0.4 | 0.3 | 0.2 | 0.9 | 1.3 | 1.0 | 1.1 | 1.1 | 0.8 | 1.0 |
Price To Book Price To Book | 1.3 | 1.4 | 0.5 | 0.9 | 4.9 | -48.1 | -4.2 | 2.3 | 3.0 | 3.1 | 2.6 | 3.0 |
EV To EBITDA EV To EBITDA | 8.1 | 6.2 | -28.6 | -8.2 | 548.1 | 25.9 | -17.0 | 9.9 | 19.4 | 21.8 | 40.0 | 114.3 |
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% | 53.5 | 55.8 | -12.7 | -32.5 | 0.3 | 10.0 | -12.0 | 10.0 | 5.1 | 4.3 | 1.6 | 0.7 |
NPM NPM% | 1.4 | -3.3 | -46.8 | -65.6 | -44.1 | -19.2 | -47.7 | 67.8 | 5.6 | 2.5 | 0.9 | 0.2 |
ROCE ROCE% | 10.9 | 12.3 | -1.2 | -8.8 | -3.3 | 4.7 | -7.6 | 139.4 | 20.2 | 10.6 | 4.2 | 4.2 |
ROE ROE% | 1.6 | -4.5 | -64.3 | -203.5 | -1,027.5 | 1,014.8 | 156.6 | 154.0 | 14.8 | 7.3 | 2.9 | 2.9 |
ROA ROA% | 0.2 | -0.6 | -8.5 | -15.7 | -12.8 | -5.5 | -16.4 | 39.1 | 3.7 | 1.6 | 0.5 | 0.5 |
Documents — Religare Enterprises Ltd
Concall Transcript Summaries — Religare Enterprises Ltd