| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 538 | 596 | 642 | 633 | 657 | 684 | 615 | 703 | 788 | 740 | 920 | 762 | |
Growth YoY Revenue Growth YoY% | 49.5 | 43.2 | 49.6 | 36.8 | 22.2 | 14.9 | -4.2 | 11.1 | 19.9 | 8.2 | 49.5 | 8.4 |
Interest Expended Interest ExpendedCr | 217 | 247 | 252 | 251 | 266 | 268 | 264 | 297 | 344 | 289 | 381 | 251 |
Expenses ExpensesCr | 173 | 192 | 217 | 237 | 323 | 398 | 327 | 346 | 373 | 355 | 320 | 345 |
| 148 | 156 | 173 | 145 | 68 | 19 | 24 | 60 | 71 | 96 | 218 | 167 | |
FPM FPM% | 27.6 | 26.3 | 26.9 | 22.9 | 10.3 | 2.7 | 4.0 | 8.5 | 9.0 | 13.0 | 23.7 | 21.9 |
| 1 | 1 | 5 | 2 | 1 | 4 | 1 | 5 | 5 | 5 | 3 | 3 | |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 6 | 7 | 8 | 9 | 8 |
PBT PBTCr | 143 | 151 | 171 | 141 | 62 | 15 | 18 | 58 | 69 | 93 | 212 | 161 |
| 36 | 38 | 43 | 36 | 17 | 1 | -4 | 13 | 16 | 21 | 50 | 39 | |
| 107 | 113 | 128 | 105 | 45 | 14 | 22 | 45 | 53 | 72 | 162 | 123 | |
Growth YoY PAT Growth YoY% | 86.7 | 92.6 | 30.0 | 19.8 | -58.1 | -87.4 | -82.9 | -57.2 | 18.9 | 404.3 | 640.3 | 171.9 |
NPM NPM% | 19.9 | 19.0 | 20.0 | 16.6 | 6.8 | 2.1 | 3.6 | 6.4 | 6.8 | 9.7 | 17.6 | 16.1 |
| 10.9 | 11.2 | 11.7 | 9.6 | 4.1 | 1.3 | 2.0 | 4.1 | 4.8 | 6.5 | 14.7 | 11.2 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 538 | 596 | 642 | 633 | 657 | 684 | 615 | 703 | 788 | 740 | 920 | 762 | |
Growth YoY Revenue Growth YoY% | 49.5 | 43.2 | 49.6 | 36.8 | 22.2 | 14.9 | -4.2 | 11.1 | 19.9 | 8.2 | 49.5 | 8.4 |
Interest Expended Interest ExpendedCr | 217 | 247 | 252 | 251 | 266 | 268 | 264 | 297 | 344 | 289 | 381 | 251 |
Expenses ExpensesCr | 173 | 192 | 217 | 237 | 323 | 398 | 327 | 346 | 373 | 355 | 320 | 345 |
| 148 | 156 | 173 | 145 | 68 | 19 | 24 | 60 | 71 | 96 | 218 | 167 | |
FPM FPM% | 27.6 | 26.3 | 26.9 | 22.9 | 10.3 | 2.7 | 4.0 | 8.5 | 9.0 | 13.0 | 23.7 | 21.9 |
| 1 | 1 | 5 | 2 | 1 | 4 | 1 | 5 | 5 | 5 | 3 | 3 | |
Depreciation DepreciationCr | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 6 | 7 | 8 | 9 | 8 |
PBT PBTCr | 143 | 151 | 171 | 141 | 62 | 15 | 18 | 58 | 69 | 93 | 212 | 161 |
| 36 | 38 | 43 | 36 | 17 | 1 | -4 | 13 | 16 | 21 | 50 | 39 | |
| 107 | 113 | 128 | 105 | 45 | 14 | 22 | 45 | 53 | 72 | 162 | 123 | |
Growth YoY PAT Growth YoY% | 86.7 | 92.6 | 30.0 | 19.8 | -58.1 | -87.4 | -82.9 | -57.2 | 18.9 | 404.3 | 640.3 | 171.9 |
NPM NPM% | 19.9 | 19.0 | 20.0 | 16.6 | 6.8 | 2.1 | 3.6 | 6.4 | 6.8 | 9.7 | 17.6 | 16.1 |
| 10.9 | 11.2 | 11.7 | 9.6 | 4.1 | 1.3 | 2.0 | 4.1 | 4.8 | 6.5 | 14.7 | 11.2 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 782 | 1,031 | 1,443 | 1,500 | 1,376 | 1,377 | 1,549 | 2,233 | 2,571 | 3,143 | 3,209 |
Growth Revenue Growth% | 31.9 | 40.0 | 3.9 | -8.3 | 0.1 | 12.5 | 44.1 | 15.2 | 22.2 | 20.7 | |
Interest Expended Interest ExpendedCr | 436 | 534 | 642 | 589 | 638 | 631 | 617 | 901 | 1,049 | 1,311 | 1,265 |
Expenses ExpensesCr | 322 | 367 | 474 | 685 | 737 | 700 | 911 | 734 | 1,267 | 1,387 | 1,393 |
| 24 | 130 | 326 | 225 | 1 | 46 | 22 | 598 | 256 | 445 | 551 | |
FPM FPM% | 3.1 | 12.6 | 22.6 | 15.0 | 0.1 | 3.4 | 1.4 | 26.8 | 9.9 | 14.1 | 17.2 |
| 20 | 1 | 3 | 4 | 4 | 4 | 2 | 8 | 7 | 18 | 16 | |
Depreciation DepreciationCr | 6 | 15 | 13 | 18 | 15 | 16 | 18 | 23 | 27 | 30 | 32 |
PBT PBTCr | 38 | 116 | 316 | 212 | -10 | 34 | 5 | 583 | 236 | 432 | 535 |
| 13 | 41 | 114 | 57 | 4 | 13 | 0 | 147 | 50 | 100 | 125 | |
PAT PATCr | 25 | 75 | 202 | 155 | -14 | 21 | 5 | 436 | 186 | 332 | 410 |
Growth PAT Growth% | 200.1 | 169.4 | -23.1 | -109.0 | 248.0 | -76.8 | 8,957.3 | -57.3 | 78.5 | 225.4 | |
NPM NPM% | 3.2 | 7.3 | 14.0 | 10.3 | -1.0 | 1.5 | 0.3 | 19.5 | 7.2 | 10.6 | 12.8 |
| 6.8 | 16.7 | 39.0 | 27.0 | -2.3 | 3.0 | 0.6 | 44.3 | 16.9 | 30.2 | 37.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 782 | 1,031 | 1,443 | 1,500 | 1,376 | 1,377 | 1,549 | 2,233 | 2,571 | 3,143 | 3,209 |
Growth Revenue Growth% | 31.9 | 40.0 | 3.9 | -8.3 | 0.1 | 12.5 | 44.1 | 15.2 | 22.2 | 20.7 | |
Interest Expended Interest ExpendedCr | 436 | 534 | 642 | 589 | 638 | 631 | 617 | 901 | 1,049 | 1,311 | 1,265 |
Expenses ExpensesCr | 322 | 367 | 474 | 685 | 737 | 700 | 911 | 734 | 1,267 | 1,387 | 1,393 |
| 24 | 130 | 326 | 225 | 1 | 46 | 22 | 598 | 256 | 445 | 551 | |
FPM FPM% | 3.1 | 12.6 | 22.6 | 15.0 | 0.1 | 3.4 | 1.4 | 26.8 | 9.9 | 14.1 | 17.2 |
| 20 | 1 | 3 | 4 | 4 | 4 | 2 | 8 | 7 | 18 | 16 | |
Depreciation DepreciationCr | 6 | 15 | 13 | 18 | 15 | 16 | 18 | 23 | 27 | 30 | 32 |
PBT PBTCr | 38 | 116 | 316 | 212 | -10 | 34 | 5 | 583 | 236 | 432 | 535 |
| 13 | 41 | 114 | 57 | 4 | 13 | 0 | 147 | 50 | 100 | 125 | |
PAT PATCr | 25 | 75 | 202 | 155 | -14 | 21 | 5 | 436 | 186 | 332 | 410 |
Growth PAT Growth% | 200.1 | 169.4 | -23.1 | -109.0 | 248.0 | -76.8 | 8,957.3 | -57.3 | 78.5 | 225.4 | |
NPM NPM% | 3.2 | 7.3 | 14.0 | 10.3 | -1.0 | 1.5 | 0.3 | 19.5 | 7.2 | 10.6 | 12.8 |
| 6.8 | 16.7 | 39.0 | 27.0 | -2.3 | 3.0 | 0.6 | 44.3 | 16.9 | 30.2 | 37.3 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 37 | 47 | 49 | 52 | 66 | 75 | 85 | 110 | 110 | 110 |
Reserves ReservesCr | 600 | 820 | 1,086 | 1,397 | 1,420 | 1,457 | 1,514 | 2,291 | 2,433 | 2,753 |
Borrowings BorrowingsCr | 2,193 | 5,161 | 5,271 | 5,542 | 6,181 | 5,744 | 5,911 | 7,915 | 8,791 | 10,991 |
Other Liabilities Other LiabilitiesCr | 1,946 | 271 | 336 | 309 | 377 | 380 | 339 | 174 | 258 | 532 |
Total Liabilities Total LiabilitiesCr | 4,777 | 6,299 | 6,741 | 7,300 | 8,045 | 7,655 | 7,850 | 10,490 | 11,592 | 14,387 |
| 41 | 41 | 47 | 60 | 98 | 92 | 95 | 99 | 103 | 123 | |
Cash Equivalents Cash EquivalentsCr | 1,130 | 1,134 | 1,758 | 1,881 | 1,958 | 2,002 | 1,114 | 1,271 | 1,375 | 2,251 |
Other Assets Other AssetsCr | 3,606 | 5,124 | 4,935 | 5,358 | 5,989 | 5,561 | 6,640 | 9,120 | 10,114 | 12,013 |
Total Assets Total AssetsCr | 4,777 | 6,299 | 6,741 | 7,300 | 8,045 | 7,655 | 7,850 | 10,490 | 11,592 | 14,387 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 37 | 47 | 49 | 52 | 66 | 75 | 85 | 110 | 110 | 110 |
Reserves ReservesCr | 600 | 820 | 1,086 | 1,397 | 1,420 | 1,457 | 1,514 | 2,291 | 2,433 | 2,753 |
Borrowings BorrowingsCr | 2,193 | 5,161 | 5,271 | 5,542 | 6,181 | 5,744 | 5,911 | 7,915 | 8,791 | 10,991 |
Other Liabilities Other LiabilitiesCr | 1,946 | 271 | 336 | 309 | 377 | 380 | 339 | 174 | 258 | 532 |
Total Liabilities Total LiabilitiesCr | 4,777 | 6,299 | 6,741 | 7,300 | 8,045 | 7,655 | 7,850 | 10,490 | 11,592 | 14,387 |
| 41 | 41 | 47 | 60 | 98 | 92 | 95 | 99 | 103 | 123 | |
Cash Equivalents Cash EquivalentsCr | 1,130 | 1,134 | 1,758 | 1,881 | 1,958 | 2,002 | 1,114 | 1,271 | 1,375 | 2,251 |
Other Assets Other AssetsCr | 3,606 | 5,124 | 4,935 | 5,358 | 5,989 | 5,561 | 6,640 | 9,120 | 10,114 | 12,013 |
Total Assets Total AssetsCr | 4,777 | 6,299 | 6,741 | 7,300 | 8,045 | 7,655 | 7,850 | 10,490 | 11,592 | 14,387 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -323 | -1,541 | 611 | -225 | -945 | 336 | -956 | -2,069 | -563 | -974 | |
| -85 | -55 | -187 | 56 | 226 | -51 | -73 | -28 | -45 | -123 | |
| 1,024 | 1,394 | 88 | 243 | 734 | -442 | 390 | 2,263 | 914 | 1,873 | |
Net Cash Flow Net Cash FlowCr | 617 | -203 | 512 | 73 | 15 | -157 | -639 | 166 | 305 | 777 |
Free Cash Flow Free Cash FlowCr | -358 | -1,562 | 592 | -204 | -965 | 331 | -965 | -2,081 | -582 | -998 |
CFO To EBITDA CFO To EBITDA% | -1,346.3 | -1,185.1 | 187.6 | -100.0 | -94,188.4 | 727.9 | -4,366.6 | -346.1 | -220.2 | -219.1 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| -323 | -1,541 | 611 | -225 | -945 | 336 | -956 | -2,069 | -563 | -974 | |
| -85 | -55 | -187 | 56 | 226 | -51 | -73 | -28 | -45 | -123 | |
| 1,024 | 1,394 | 88 | 243 | 734 | -442 | 390 | 2,263 | 914 | 1,873 | |
Net Cash Flow Net Cash FlowCr | 617 | -203 | 512 | 73 | 15 | -157 | -639 | 166 | 305 | 777 |
Free Cash Flow Free Cash FlowCr | -358 | -1,562 | 592 | -204 | -965 | 331 | -965 | -2,081 | -582 | -998 |
CFO To EBITDA CFO To EBITDA% | -1,346.3 | -1,185.1 | 187.6 | -100.0 | -94,188.4 | 727.9 | -4,366.6 | -346.1 | -220.2 | -219.1 |
| Financial Year | 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 | 1,337 | 1,904 | 1,785 | 332 | 446 | 766 | 1,088 | 2,319 | 1,584 | 1,550 | 2,497 |
Price To Earnings Price To Earnings | 53.1 | 25.0 | 8.8 | 2.1 | 36.9 | 224.0 | 5.3 | 8.5 | 4.7 | 6.1 | |
Price To Sales Price To Sales | 1.7 | 1.9 | 1.2 | 0.2 | 0.3 | 0.6 | 0.7 | 1.0 | 0.6 | 0.5 | 0.8 |
Price To Book Price To Book | 2.1 | 2.2 | 1.6 | 0.2 | 0.4 | 0.5 | 0.7 | 1.0 | 0.6 | 0.5 | 0.9 |
EV To EBITDA EV To EBITDA | 100.0 | 45.6 | 16.3 | 17.7 | 4,653.9 | 97.6 | 268.7 | 15.0 | 35.2 | 23.1 | 20.3 |
FPM FPM% | 3.1 | 12.6 | 22.6 | 15.0 | 0.1 | 3.4 | 1.4 | 26.8 | 9.9 | 14.1 | 17.2 |
NPM NPM% | 3.2 | 7.3 | 14.0 | 10.3 | -1.0 | 1.5 | 0.3 | 19.5 | 7.2 | 10.6 | 12.8 |
ROCE ROCE% | 16.7 | 10.8 | 15.0 | 11.5 | 8.2 | 9.1 | 8.3 | 14.4 | 11.3 | 12.6 | 12.6 |
ROE ROE% | 3.9 | 8.6 | 17.8 | 10.7 | -0.9 | 1.4 | 0.3 | 18.2 | 7.3 | 11.6 | 11.6 |
ROA ROA% | 0.5 | 1.2 | 3.0 | 2.1 | -0.2 | 0.3 | 0.1 | 4.2 | 1.6 | 2.3 | 2.3 |
| Financial Year | 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 | 1,337 | 1,904 | 1,785 | 332 | 446 | 766 | 1,088 | 2,319 | 1,584 | 1,550 | 2,497 |
Price To Earnings Price To Earnings | 53.1 | 25.0 | 8.8 | 2.1 | 36.9 | 224.0 | 5.3 | 8.5 | 4.7 | 6.1 | |
Price To Sales Price To Sales | 1.7 | 1.9 | 1.2 | 0.2 | 0.3 | 0.6 | 0.7 | 1.0 | 0.6 | 0.5 | 0.8 |
Price To Book Price To Book | 2.1 | 2.2 | 1.6 | 0.2 | 0.4 | 0.5 | 0.7 | 1.0 | 0.6 | 0.5 | 0.9 |
EV To EBITDA EV To EBITDA | 100.0 | 45.6 | 16.3 | 17.7 | 4,653.9 | 97.6 | 268.7 | 15.0 | 35.2 | 23.1 | 20.3 |
FPM FPM% | 3.1 | 12.6 | 22.6 | 15.0 | 0.1 | 3.4 | 1.4 | 26.8 | 9.9 | 14.1 | 17.2 |
NPM NPM% | 3.2 | 7.3 | 14.0 | 10.3 | -1.0 | 1.5 | 0.3 | 19.5 | 7.2 | 10.6 | 12.8 |
ROCE ROCE% | 16.7 | 10.8 | 15.0 | 11.5 | 8.2 | 9.1 | 8.3 | 14.4 | 11.3 | 12.6 | 12.6 |
ROE ROE% | 3.9 | 8.6 | 17.8 | 10.7 | -0.9 | 1.4 | 0.3 | 18.2 | 7.3 | 11.6 | 11.6 |
ROA ROA% | 0.5 | 1.2 | 3.0 | 2.1 | -0.2 | 0.3 | 0.1 | 4.2 | 1.6 | 2.3 | 2.3 |
Documents — Satin Creditcare Network Ltd
Concall Transcript Summaries — Satin Creditcare Network Ltd