| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 610 | 626 | 676 | 710 | 682 | 552 | 415 | 300 | 230 | 234 | 260 | 284 | |
Growth YoY Revenue Growth YoY% | 105.0 | 76.5 | 35.7 | 38.8 | 11.7 | -11.9 | -38.6 | -57.7 | -66.3 | -57.5 | -37.4 | -5.5 |
Interest Expended Interest ExpendedCr | 228 | 250 | 249 | 259 | 258 | 229 | 185 | 154 | 120 | 109 | 126 | 132 |
Expenses ExpensesCr | 240 | 231 | 281 | 398 | 727 | 922 | 804 | 627 | 443 | 258 | 139 | 151 |
| 142 | 145 | 145 | 52 | -303 | -600 | -575 | -480 | -333 | -133 | -5 | 1 | |
FPM FPM% | 23.3 | 23.2 | 21.5 | 7.4 | -44.5 | -108.7 | -138.5 | -159.9 | -145.1 | -56.7 | -2.1 | 0.3 |
| 30 | 31 | 34 | 27 | 20 | 18 | 4 | 4 | 10 | 11 | 17 | 19 | |
Depreciation DepreciationCr | 5 | 6 | 7 | 4 | 5 | 6 | 7 | 4 | 4 | 4 | 4 | 3 |
PBT PBTCr | 168 | 170 | 172 | 75 | -289 | -588 | -578 | -481 | -327 | -125 | 8 | 18 |
| 42 | 43 | 44 | 19 | -72 | -147 | -143 | -121 | -78 | -30 | 3 | 6 | |
| 125 | 127 | 129 | 56 | -216 | -440 | -434 | -360 | -249 | -95 | 5 | 12 | |
Growth YoY PAT Growth YoY% | 126.8 | 78.5 | 21.9 | -53.4 | -272.8 | -445.5 | -437.6 | -746.6 | -15.2 | 78.4 | 101.2 | 103.3 |
NPM NPM% | 20.5 | 20.4 | 19.0 | 7.8 | -31.7 | -79.8 | -104.7 | -119.9 | -108.5 | -40.5 | 2.0 | 4.2 |
| 16.8 | 17.0 | 17.2 | 7.4 | -28.9 | -58.7 | -57.9 | -48.0 | -32.8 | -11.9 | 0.7 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 610 | 626 | 676 | 710 | 682 | 552 | 415 | 300 | 230 | 234 | 260 | 284 | |
Growth YoY Revenue Growth YoY% | 105.0 | 76.5 | 35.7 | 38.8 | 11.7 | -11.9 | -38.6 | -57.7 | -66.3 | -57.5 | -37.4 | -5.5 |
Interest Expended Interest ExpendedCr | 228 | 250 | 249 | 259 | 258 | 229 | 185 | 154 | 120 | 109 | 126 | 132 |
Expenses ExpensesCr | 240 | 231 | 281 | 398 | 727 | 922 | 804 | 627 | 443 | 258 | 139 | 151 |
| 142 | 145 | 145 | 52 | -303 | -600 | -575 | -480 | -333 | -133 | -5 | 1 | |
FPM FPM% | 23.3 | 23.2 | 21.5 | 7.4 | -44.5 | -108.7 | -138.5 | -159.9 | -145.1 | -56.7 | -2.1 | 0.3 |
| 30 | 31 | 34 | 27 | 20 | 18 | 4 | 4 | 10 | 11 | 17 | 19 | |
Depreciation DepreciationCr | 5 | 6 | 7 | 4 | 5 | 6 | 7 | 4 | 4 | 4 | 4 | 3 |
PBT PBTCr | 168 | 170 | 172 | 75 | -289 | -588 | -578 | -481 | -327 | -125 | 8 | 18 |
| 42 | 43 | 44 | 19 | -72 | -147 | -143 | -121 | -78 | -30 | 3 | 6 | |
| 125 | 127 | 129 | 56 | -216 | -440 | -434 | -360 | -249 | -95 | 5 | 12 | |
Growth YoY PAT Growth YoY% | 126.8 | 78.5 | 21.9 | -53.4 | -272.8 | -445.5 | -437.6 | -746.6 | -15.2 | 78.4 | 101.2 | 103.3 |
NPM NPM% | 20.5 | 20.4 | 19.0 | 7.8 | -31.7 | -79.8 | -104.7 | -119.9 | -108.5 | -40.5 | 2.0 | 4.2 |
| 16.8 | 17.0 | 17.2 | 7.4 | -28.9 | -58.7 | -57.9 | -48.0 | -32.8 | -11.9 | 0.7 | 1.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 587 | 1,043 | 1,435 | 1,483 | 1,463 | 1,401 | 2,401 | 2,355 | 1,024 | 1,007 |
Growth Revenue Growth% | 77.6 | 37.6 | 3.3 | -1.3 | -4.2 | 71.4 | -1.9 | -56.5 | -48.3 | |
Interest Expended Interest ExpendedCr | 232 | 358 | 356 | 423 | 540 | 458 | 927 | 932 | 508 | 487 |
Expenses ExpensesCr | 67 | 210 | 486 | 874 | 834 | 990 | 893 | 2,848 | 1,467 | 991 |
| 288 | 475 | 593 | 185 | 89 | -48 | 581 | -1,425 | -952 | -470 | |
FPM FPM% | 49.1 | 45.5 | 41.3 | 12.5 | 6.1 | -3.4 | 24.2 | -60.5 | -92.9 | -46.7 |
| 0 | 5 | 34 | 23 | 17 | 76 | 110 | 69 | 42 | 58 | |
Depreciation DepreciationCr | 6 | 7 | 9 | 8 | 9 | 11 | 20 | 23 | 16 | 15 |
PBT PBTCr | 283 | 473 | 618 | 200 | 97 | 18 | 671 | -1,379 | -925 | -427 |
| 95 | 162 | 267 | 55 | 27 | 5 | 170 | -344 | -226 | -100 | |
PAT PATCr | 188 | 312 | 352 | 145 | 70 | 12 | 501 | -1,035 | -699 | -327 |
Growth PAT Growth% | 66.0 | 12.8 | -58.7 | -52.0 | -82.3 | 3,941.3 | -306.7 | 32.5 | 77.5 | |
NPM NPM% | 32.0 | 29.9 | 24.5 | 9.8 | 4.8 | 0.9 | 20.9 | -44.0 | -68.3 | -32.5 |
| 42.5 | 53.5 | 53.5 | 21.4 | 10.2 | 1.6 | 67.0 | -138.1 | -91.0 | -42.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 587 | 1,043 | 1,435 | 1,483 | 1,463 | 1,401 | 2,401 | 2,355 | 1,024 | 1,007 |
Growth Revenue Growth% | 77.6 | 37.6 | 3.3 | -1.3 | -4.2 | 71.4 | -1.9 | -56.5 | -48.3 | |
Interest Expended Interest ExpendedCr | 232 | 358 | 356 | 423 | 540 | 458 | 927 | 932 | 508 | 487 |
Expenses ExpensesCr | 67 | 210 | 486 | 874 | 834 | 990 | 893 | 2,848 | 1,467 | 991 |
| 288 | 475 | 593 | 185 | 89 | -48 | 581 | -1,425 | -952 | -470 | |
FPM FPM% | 49.1 | 45.5 | 41.3 | 12.5 | 6.1 | -3.4 | 24.2 | -60.5 | -92.9 | -46.7 |
| 0 | 5 | 34 | 23 | 17 | 76 | 110 | 69 | 42 | 58 | |
Depreciation DepreciationCr | 6 | 7 | 9 | 8 | 9 | 11 | 20 | 23 | 16 | 15 |
PBT PBTCr | 283 | 473 | 618 | 200 | 97 | 18 | 671 | -1,379 | -925 | -427 |
| 95 | 162 | 267 | 55 | 27 | 5 | 170 | -344 | -226 | -100 | |
PAT PATCr | 188 | 312 | 352 | 145 | 70 | 12 | 501 | -1,035 | -699 | -327 |
Growth PAT Growth% | 66.0 | 12.8 | -58.7 | -52.0 | -82.3 | 3,941.3 | -306.7 | 32.5 | 77.5 | |
NPM NPM% | 32.0 | 29.9 | 24.5 | 9.8 | 4.8 | 0.9 | 20.9 | -44.0 | -68.3 | -32.5 |
| 42.5 | 53.5 | 53.5 | 21.4 | 10.2 | 1.6 | 67.0 | -138.1 | -91.0 | -42.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 30 | 60 | 64 | 64 | 69 | 71 | 71 | 71 | 80 |
Reserves ReservesCr | 216 | 1,830 | 2,562 | 2,685 | 2,943 | 3,028 | 3,573 | 2,562 | 2,049 |
Borrowings BorrowingsCr | 2,331 | 2,968 | 3,025 | 5,373 | 3,772 | 6,074 | 9,425 | 5,656 | 3,943 |
Other Liabilities Other LiabilitiesCr | 1,188 | 75 | 326 | 455 | 292 | 209 | 313 | 205 | 174 |
Total Liabilities Total LiabilitiesCr | 3,764 | 4,932 | 5,977 | 8,577 | 7,076 | 9,383 | 13,383 | 8,494 | 6,246 |
| 9 | 17 | 21 | 14 | 30 | 35 | 34 | 22 | ||
Cash Equivalents Cash EquivalentsCr | 208 | 352 | 257 | 1,381 | 1,202 | 1,005 | 1,872 | 1,844 | 1,275 |
Other Assets Other AssetsCr | 3,556 | 4,571 | 5,704 | 7,175 | 5,860 | 8,348 | 11,475 | 6,616 | 4,950 |
Total Assets Total AssetsCr | 3,764 | 4,932 | 5,977 | 8,577 | 7,076 | 9,383 | 13,383 | 8,494 | 6,246 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 30 | 60 | 64 | 64 | 69 | 71 | 71 | 71 | 80 |
Reserves ReservesCr | 216 | 1,830 | 2,562 | 2,685 | 2,943 | 3,028 | 3,573 | 2,562 | 2,049 |
Borrowings BorrowingsCr | 2,331 | 2,968 | 3,025 | 5,373 | 3,772 | 6,074 | 9,425 | 5,656 | 3,943 |
Other Liabilities Other LiabilitiesCr | 1,188 | 75 | 326 | 455 | 292 | 209 | 313 | 205 | 174 |
Total Liabilities Total LiabilitiesCr | 3,764 | 4,932 | 5,977 | 8,577 | 7,076 | 9,383 | 13,383 | 8,494 | 6,246 |
| 9 | 17 | 21 | 14 | 30 | 35 | 34 | 22 | ||
Cash Equivalents Cash EquivalentsCr | 208 | 352 | 257 | 1,381 | 1,202 | 1,005 | 1,872 | 1,844 | 1,275 |
Other Assets Other AssetsCr | 3,556 | 4,571 | 5,704 | 7,175 | 5,860 | 8,348 | 11,475 | 6,616 | 4,950 |
Total Assets Total AssetsCr | 3,764 | 4,932 | 5,977 | 8,577 | 7,076 | 9,383 | 13,383 | 8,494 | 6,246 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -1,855 | -573 | -35 | -1,754 | 863 | -2,171 | -2,679 | 3,669 | 882 | |
| -4 | -33 | -487 | 482 | 36 | -175 | -172 | -119 | 165 | |
| 1,673 | 650 | 434 | 2,348 | -1,307 | 2,433 | 3,435 | -3,712 | -1,514 | |
Net Cash Flow Net Cash FlowCr | -186 | 44 | -89 | 1,076 | -408 | 86 | 585 | -162 | -466 |
Free Cash Flow Free Cash FlowCr | -1,859 | -580 | -40 | -1,766 | 851 | -2,184 | -2,704 | 3,647 | |
CFO To EBITDA CFO To EBITDA% | -643.7 | -120.7 | -5.9 | -947.7 | 971.3 | 4,562.0 | -461.2 | -257.4 | -92.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| -1,855 | -573 | -35 | -1,754 | 863 | -2,171 | -2,679 | 3,669 | 882 | |
| -4 | -33 | -487 | 482 | 36 | -175 | -172 | -119 | 165 | |
| 1,673 | 650 | 434 | 2,348 | -1,307 | 2,433 | 3,435 | -3,712 | -1,514 | |
Net Cash Flow Net Cash FlowCr | -186 | 44 | -89 | 1,076 | -408 | 86 | 585 | -162 | -466 |
Free Cash Flow Free Cash FlowCr | -1,859 | -580 | -40 | -1,766 | 851 | -2,184 | -2,704 | 3,647 | |
CFO To EBITDA CFO To EBITDA% | -643.7 | -120.7 | -5.9 | -947.7 | 971.3 | 4,562.0 | -461.2 | -257.4 | -92.7 |
| 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 | 3,776 | 3,887 | 2,296 | 3,781 | 6,006 | 1,674 | 1,459 | 2,016 | ||
Price To Earnings Price To Earnings | 10.7 | 26.8 | 33.1 | 307.9 | 12.0 | |||||
Price To Sales Price To Sales | 2.6 | 2.6 | 1.6 | 2.7 | 2.5 | 0.7 | 1.4 | 2.0 | ||
Price To Book Price To Book | 1.4 | 1.4 | 0.8 | 1.2 | 1.6 | 0.6 | 0.7 | 0.9 | ||
EV To EBITDA EV To EBITDA | 11.0 | 42.6 | 54.8 | -186.0 | 23.4 | -3.9 | -4.3 | -10.0 | ||
FPM FPM% | 49.1 | 45.5 | 41.3 | 12.5 | 6.1 | -3.4 | 24.2 | -60.5 | -92.9 | -46.7 |
NPM NPM% | 32.0 | 29.9 | 24.5 | 9.8 | 4.8 | 0.9 | 20.9 | -44.0 | -68.3 | -32.5 |
ROCE ROCE% | 20.0 | 17.1 | 17.3 | 7.7 | 9.4 | 5.2 | 12.2 | -5.4 | -6.9 | -6.9 |
ROE ROE% | 76.6 | 16.5 | 13.4 | 5.3 | 2.3 | 0.4 | 13.7 | -39.3 | -32.8 | -32.8 |
ROA ROA% | 5.0 | 6.3 | 5.9 | 1.7 | 1.0 | 0.1 | 3.7 | -12.2 | -11.2 | -11.2 |
| 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 | 3,776 | 3,887 | 2,296 | 3,781 | 6,006 | 1,674 | 1,459 | 2,016 | ||
Price To Earnings Price To Earnings | 10.7 | 26.8 | 33.1 | 307.9 | 12.0 | |||||
Price To Sales Price To Sales | 2.6 | 2.6 | 1.6 | 2.7 | 2.5 | 0.7 | 1.4 | 2.0 | ||
Price To Book Price To Book | 1.4 | 1.4 | 0.8 | 1.2 | 1.6 | 0.6 | 0.7 | 0.9 | ||
EV To EBITDA EV To EBITDA | 11.0 | 42.6 | 54.8 | -186.0 | 23.4 | -3.9 | -4.3 | -10.0 | ||
FPM FPM% | 49.1 | 45.5 | 41.3 | 12.5 | 6.1 | -3.4 | 24.2 | -60.5 | -92.9 | -46.7 |
NPM NPM% | 32.0 | 29.9 | 24.5 | 9.8 | 4.8 | 0.9 | 20.9 | -44.0 | -68.3 | -32.5 |
ROCE ROCE% | 20.0 | 17.1 | 17.3 | 7.7 | 9.4 | 5.2 | 12.2 | -5.4 | -6.9 | -6.9 |
ROE ROE% | 76.6 | 16.5 | 13.4 | 5.3 | 2.3 | 0.4 | 13.7 | -39.3 | -32.8 | -32.8 |
ROA ROA% | 5.0 | 6.3 | 5.9 | 1.7 | 1.0 | 0.1 | 3.7 | -12.2 | -11.2 | -11.2 |
Documents — Spandana Sphoorty Financial Ltd
Concall Transcript Summaries — Spandana Sphoorty Financial Ltd