| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 32 | 36 | 34 | 36 | 39 | 43 | 43 | 48 | 50 | 57 | 54 | |
Growth YoY Revenue Growth YoY% | 37.1 | 39.7 | 37.8 | 25.8 | 19.3 | 22.7 | 18.3 | 26.2 | 32.6 | 29.6 | 33.9 | 26.6 |
Interest Expended Interest ExpendedCr | 13 | 13 | 14 | 14 | 15 | 17 | 17 | 17 | 18 | 20 | 23 | 24 |
Expenses ExpensesCr | 10 | 11 | 14 | 12 | 12 | 15 | 17 | 17 | 19 | 19 | 22 | 19 |
| 7 | 8 | 9 | 8 | 9 | 8 | 9 | 9 | 11 | 11 | 13 | 11 | |
FPM FPM% | 22.9 | 24.6 | 24.6 | 24.3 | 25.4 | 19.5 | 20.4 | 21.6 | 23.4 | 22.0 | 22.6 | 20.7 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | 7 | 7 | 8 | 7 | 8 | 7 | 8 | 8 | 10 | 10 | 12 | 10 |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
| 5 | 5 | 6 | 6 | 7 | 6 | 6 | 7 | 8 | 8 | 9 | 8 | |
Growth YoY PAT Growth YoY% | 19.8 | 48.6 | 45.7 | 33.5 | 25.5 | 7.9 | 1.6 | 15.7 | 25.0 | 43.0 | 49.4 | 24.9 |
NPM NPM% | 17.4 | 16.8 | 16.9 | 17.4 | 18.3 | 14.7 | 14.5 | 15.9 | 17.3 | 16.3 | 16.2 | 15.7 |
| 4.0 | 4.1 | 4.6 | 4.4 | 4.9 | 4.2 | 4.4 | 4.3 | 5.3 | 5.2 | 5.9 | 5.4 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30 | 32 | 36 | 34 | 36 | 39 | 43 | 43 | 48 | 50 | 57 | 54 | |
Growth YoY Revenue Growth YoY% | 37.1 | 39.7 | 37.8 | 25.8 | 19.3 | 22.7 | 18.3 | 26.2 | 32.6 | 29.6 | 33.9 | 26.6 |
Interest Expended Interest ExpendedCr | 13 | 13 | 14 | 14 | 15 | 17 | 17 | 17 | 18 | 20 | 23 | 24 |
Expenses ExpensesCr | 10 | 11 | 14 | 12 | 12 | 15 | 17 | 17 | 19 | 19 | 22 | 19 |
| 7 | 8 | 9 | 8 | 9 | 8 | 9 | 9 | 11 | 11 | 13 | 11 | |
FPM FPM% | 22.9 | 24.6 | 24.6 | 24.3 | 25.4 | 19.5 | 20.4 | 21.6 | 23.4 | 22.0 | 22.6 | 20.7 |
| 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 |
PBT PBTCr | 7 | 7 | 8 | 7 | 8 | 7 | 8 | 8 | 10 | 10 | 12 | 10 |
| 1 | 1 | 2 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | |
| 5 | 5 | 6 | 6 | 7 | 6 | 6 | 7 | 8 | 8 | 9 | 8 | |
Growth YoY PAT Growth YoY% | 19.8 | 48.6 | 45.7 | 33.5 | 25.5 | 7.9 | 1.6 | 15.7 | 25.0 | 43.0 | 49.4 | 24.9 |
NPM NPM% | 17.4 | 16.8 | 16.9 | 17.4 | 18.3 | 14.7 | 14.5 | 15.9 | 17.3 | 16.3 | 16.2 | 15.7 |
| 4.0 | 4.1 | 4.6 | 4.4 | 4.9 | 4.2 | 4.4 | 4.3 | 5.3 | 5.2 | 5.9 | 5.4 |
| 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 | 10 | 15 | 34 | 58 | 72 | 74 | 79 | 91 | 125 | 152 | 199 | 209 |
Growth Revenue Growth% | 48.7 | 42.2 | 134.9 | 69.8 | 23.5 | 2.8 | 7.6 | 15.4 | 36.5 | 21.4 | 31.6 | 30.6 |
Interest Expended Interest ExpendedCr | 4 | 6 | 11 | 23 | 30 | 31 | 31 | 37 | 51 | 62 | 78 | 85 |
Expenses ExpensesCr | 3 | 4 | 11 | 15 | 18 | 20 | 22 | 32 | 44 | 56 | 76 | 78 |
| 3 | 4 | 11 | 20 | 24 | 23 | 26 | 22 | 30 | 34 | 46 | 46 | |
FPM FPM% | 27.6 | 29.7 | 33.5 | 34.2 | 33.0 | 30.9 | 33.4 | 24.1 | 24.0 | 22.2 | 22.9 | 22.2 |
| 0 | 0 | 0 | 0 | 1 | 3 | 1 | 2 | 2 | 3 | 0 | 2 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 6 | 7 | 6 | 6 |
PBT PBTCr | 3 | 4 | 11 | 19 | 22 | 24 | 26 | 21 | 26 | 30 | 40 | 42 |
| 1 | 1 | 3 | 5 | 5 | 5 | 5 | 4 | 5 | 6 | 8 | 8 | |
PAT PATCr | 2 | 3 | 8 | 15 | 18 | 19 | 20 | 17 | 21 | 24 | 32 | 34 |
Growth PAT Growth% | 21.6 | 45.0 | 198.3 | 81.3 | 22.7 | 4.8 | 7.9 | -16.1 | 23.5 | 15.8 | 33.2 | 35.0 |
NPM NPM% | 18.3 | 18.6 | 23.7 | 25.3 | 25.1 | 25.6 | 25.7 | 18.7 | 16.9 | 16.1 | 16.3 | 16.3 |
| 1.6 | 2.4 | 6.2 | 11.3 | 13.8 | 14.5 | 15.6 | 13.1 | 15.9 | 17.4 | 20.7 | 21.8 |
| 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 | 10 | 15 | 34 | 58 | 72 | 74 | 79 | 91 | 125 | 152 | 199 | 209 |
Growth Revenue Growth% | 48.7 | 42.2 | 134.9 | 69.8 | 23.5 | 2.8 | 7.6 | 15.4 | 36.5 | 21.4 | 31.6 | 30.6 |
Interest Expended Interest ExpendedCr | 4 | 6 | 11 | 23 | 30 | 31 | 31 | 37 | 51 | 62 | 78 | 85 |
Expenses ExpensesCr | 3 | 4 | 11 | 15 | 18 | 20 | 22 | 32 | 44 | 56 | 76 | 78 |
| 3 | 4 | 11 | 20 | 24 | 23 | 26 | 22 | 30 | 34 | 46 | 46 | |
FPM FPM% | 27.6 | 29.7 | 33.5 | 34.2 | 33.0 | 30.9 | 33.4 | 24.1 | 24.0 | 22.2 | 22.9 | 22.2 |
| 0 | 0 | 0 | 0 | 1 | 3 | 1 | 2 | 2 | 3 | 0 | 2 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 6 | 7 | 6 | 6 |
PBT PBTCr | 3 | 4 | 11 | 19 | 22 | 24 | 26 | 21 | 26 | 30 | 40 | 42 |
| 1 | 1 | 3 | 5 | 5 | 5 | 5 | 4 | 5 | 6 | 8 | 8 | |
PAT PATCr | 2 | 3 | 8 | 15 | 18 | 19 | 20 | 17 | 21 | 24 | 32 | 34 |
Growth PAT Growth% | 21.6 | 45.0 | 198.3 | 81.3 | 22.7 | 4.8 | 7.9 | -16.1 | 23.5 | 15.8 | 33.2 | 35.0 |
NPM NPM% | 18.3 | 18.6 | 23.7 | 25.3 | 25.1 | 25.6 | 25.7 | 18.7 | 16.9 | 16.1 | 16.3 | 16.3 |
| 1.6 | 2.4 | 6.2 | 11.3 | 13.8 | 14.5 | 15.6 | 13.1 | 15.9 | 17.4 | 20.7 | 21.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 11 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 |
Reserves ReservesCr | 5 | 21 | 29 | 44 | 62 | 81 | 101 | 118 | 145 | 248 | 281 |
Borrowings BorrowingsCr | 32 | 61 | 135 | 255 | 246 | 286 | 287 | 357 | 491 | 584 | 857 |
Other Liabilities Other LiabilitiesCr | 11 | 18 | 41 | 10 | 10 | 14 | 18 | 20 | 20 | 21 | 21 |
Total Liabilities Total LiabilitiesCr | 59 | 112 | 218 | 322 | 331 | 393 | 418 | 508 | 670 | 869 | 1,175 |
| 1 | 1 | 1 | 2 | 4 | 3 | 7 | 25 | 27 | 24 | 20 | |
Cash Equivalents Cash EquivalentsCr | 2 | 22 | 6 | 28 | 33 | 27 | 25 | 23 | 21 | 31 | 18 |
Other Assets Other AssetsCr | 56 | 90 | 211 | 291 | 293 | 364 | 386 | 459 | 623 | 814 | 1,136 |
Total Assets Total AssetsCr | 59 | 112 | 218 | 322 | 331 | 393 | 418 | 508 | 670 | 869 | 1,175 |
| 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 | 11 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 16 | 16 |
Reserves ReservesCr | 5 | 21 | 29 | 44 | 62 | 81 | 101 | 118 | 145 | 248 | 281 |
Borrowings BorrowingsCr | 32 | 61 | 135 | 255 | 246 | 286 | 287 | 357 | 491 | 584 | 857 |
Other Liabilities Other LiabilitiesCr | 11 | 18 | 41 | 10 | 10 | 14 | 18 | 20 | 20 | 21 | 21 |
Total Liabilities Total LiabilitiesCr | 59 | 112 | 218 | 322 | 331 | 393 | 418 | 508 | 670 | 869 | 1,175 |
| 1 | 1 | 1 | 2 | 4 | 3 | 7 | 25 | 27 | 24 | 20 | |
Cash Equivalents Cash EquivalentsCr | 2 | 22 | 6 | 28 | 33 | 27 | 25 | 23 | 21 | 31 | 18 |
Other Assets Other AssetsCr | 56 | 90 | 211 | 291 | 293 | 364 | 386 | 459 | 623 | 814 | 1,136 |
Total Assets Total AssetsCr | 59 | 112 | 218 | 322 | 331 | 393 | 418 | 508 | 670 | 869 | 1,175 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13 | -24 | -90 | -66 | 23 | -27 | 3 | -83 | -140 | -131 | -247 | |
| -2 | 0 | -1 | -1 | -9 | -19 | -6 | 9 | -1 | -31 | -39 | |
| 16 | 44 | 74 | 89 | -9 | 40 | 1 | 73 | 139 | 173 | 273 | |
Net Cash Flow Net Cash FlowCr | 2 | 20 | -16 | 21 | 5 | -6 | -2 | -1 | -2 | 10 | -13 |
Free Cash Flow Free Cash FlowCr | -13 | -24 | -91 | -68 | 23 | -29 | -1 | -90 | -144 | -135 | |
CFO To EBITDA CFO To EBITDA% | -457.4 | -563.1 | -786.8 | -335.1 | 99.4 | -118.2 | 13.0 | -377.1 | -466.9 | -390.7 | -540.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -13 | -24 | -90 | -66 | 23 | -27 | 3 | -83 | -140 | -131 | -247 | |
| -2 | 0 | -1 | -1 | -9 | -19 | -6 | 9 | -1 | -31 | -39 | |
| 16 | 44 | 74 | 89 | -9 | 40 | 1 | 73 | 139 | 173 | 273 | |
Net Cash Flow Net Cash FlowCr | 2 | 20 | -16 | 21 | 5 | -6 | -2 | -1 | -2 | 10 | -13 |
Free Cash Flow Free Cash FlowCr | -13 | -24 | -91 | -68 | 23 | -29 | -1 | -90 | -144 | -135 | |
CFO To EBITDA CFO To EBITDA% | -457.4 | -563.1 | -786.8 | -335.1 | 99.4 | -118.2 | 13.0 | -377.1 | -466.9 | -390.7 | -540.9 |
| 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 | 79 | 158 | 386 | 329 | 65 | 278 | 165 | 191 | 359 | 481 | 361 | 226 |
Price To Earnings Price To Earnings | 42.4 | 58.5 | 47.8 | 22.5 | 3.6 | 14.8 | 8.1 | 11.2 | 17.0 | 19.7 | 11.1 | 6.6 |
Price To Sales Price To Sales | 7.7 | 10.9 | 11.3 | 5.7 | 0.9 | 3.6 | 2.0 | 2.0 | 2.8 | 3.1 | 1.9 | 1.1 |
Price To Book Price To Book | 4.8 | 4.7 | 9.2 | 5.8 | 0.9 | 3.0 | 1.4 | 1.5 | 2.3 | 1.8 | 1.2 | 0.8 |
EV To EBITDA EV To EBITDA | 38.6 | 45.5 | 45.0 | 28.0 | 11.8 | 23.6 | 16.1 | 23.8 | 27.6 | 30.7 | 26.2 | 22.4 |
FPM FPM% | 27.6 | 29.7 | 33.5 | 34.2 | 33.0 | 30.9 | 33.4 | 24.1 | 24.1 | 22.2 | 22.9 | 22.2 |
NPM NPM% | 18.3 | 18.6 | 23.7 | 25.3 | 25.1 | 25.6 | 25.7 | 18.7 | 16.9 | 16.1 | 16.3 | 16.3 |
ROCE ROCE% | 14.2 | 10.3 | 12.7 | 13.7 | 16.5 | 14.4 | 14.0 | 11.9 | 11.8 | 10.9 | 10.2 | 10.2 |
ROE ROE% | 11.4 | 8.0 | 19.2 | 25.8 | 24.0 | 20.1 | 17.9 | 13.0 | 13.3 | 9.2 | 10.9 | 10.9 |
ROA ROA% | 3.1 | 2.4 | 3.7 | 4.5 | 5.4 | 4.8 | 4.9 | 3.4 | 3.1 | 2.8 | 2.8 | 2.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 79 | 158 | 386 | 329 | 65 | 278 | 165 | 191 | 359 | 481 | 361 | 226 |
Price To Earnings Price To Earnings | 42.4 | 58.5 | 47.8 | 22.5 | 3.6 | 14.8 | 8.1 | 11.2 | 17.0 | 19.7 | 11.1 | 6.6 |
Price To Sales Price To Sales | 7.7 | 10.9 | 11.3 | 5.7 | 0.9 | 3.6 | 2.0 | 2.0 | 2.8 | 3.1 | 1.9 | 1.1 |
Price To Book Price To Book | 4.8 | 4.7 | 9.2 | 5.8 | 0.9 | 3.0 | 1.4 | 1.5 | 2.3 | 1.8 | 1.2 | 0.8 |
EV To EBITDA EV To EBITDA | 38.6 | 45.5 | 45.0 | 28.0 | 11.8 | 23.6 | 16.1 | 23.8 | 27.6 | 30.7 | 26.2 | 22.4 |
FPM FPM% | 27.6 | 29.7 | 33.5 | 34.2 | 33.0 | 30.9 | 33.4 | 24.1 | 24.1 | 22.2 | 22.9 | 22.2 |
NPM NPM% | 18.3 | 18.6 | 23.7 | 25.3 | 25.1 | 25.6 | 25.7 | 18.7 | 16.9 | 16.1 | 16.3 | 16.3 |
ROCE ROCE% | 14.2 | 10.3 | 12.7 | 13.7 | 16.5 | 14.4 | 14.0 | 11.9 | 11.8 | 10.9 | 10.2 | 10.2 |
ROE ROE% | 11.4 | 8.0 | 19.2 | 25.8 | 24.0 | 20.1 | 17.9 | 13.0 | 13.3 | 9.2 | 10.9 | 10.9 |
ROA ROA% | 3.1 | 2.4 | 3.7 | 4.5 | 5.4 | 4.8 | 4.9 | 3.4 | 3.1 | 2.8 | 2.8 | 2.8 |
Documents — SRG Housing Finance Ltd
Concall Transcript Summaries — SRG Housing Finance Ltd