| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,319 | 4,883 | 4,998 | 5,372 | 7,185 | 7,104 | 7,478 | 7,665 | 7,737 | 7,976 | 8,160 | 8,822 | |
Growth YoY Revenue Growth YoY% | 34.9 | 48.2 | 14.2 | 35.1 | 66.3 | 45.5 | 49.6 | 42.7 | 7.7 | 12.3 | 9.1 | 15.1 |
Interest Expended Interest ExpendedCr | 2,282 | 2,462 | 2,681 | 2,903 | 3,693 | 3,836 | 3,960 | 4,066 | 3,976 | 3,928 | 4,017 | 4,370 |
Expenses ExpensesCr | 865 | 1,057 | 1,243 | 1,238 | 1,915 | 1,762 | 2,070 | 2,125 | 2,135 | 2,172 | 2,026 | 2,143 |
| 1,173 | 1,363 | 1,074 | 1,231 | 1,576 | 1,506 | 1,448 | 1,474 | 1,626 | 1,876 | 2,118 | 2,309 | |
FPM FPM% | 27.1 | 27.9 | 21.5 | 22.9 | 21.9 | 21.2 | 19.4 | 19.2 | 21.0 | 23.5 | 25.9 | 26.2 |
| 1 | 7 | 12 | 5 | 8 | 8 | 31 | 27 | 12 | 3 | 2 | 3 | |
Depreciation DepreciationCr | 73 | 73 | 75 | 78 | 92 | 99 | 109 | 118 | 135 | 142 | 143 | 154 |
PBT PBTCr | 1,098 | 1,298 | 1,011 | 1,155 | 1,494 | 1,415 | 1,369 | 1,382 | 1,507 | 1,695 | 1,978 | 2,159 |
| 284 | 275 | 245 | 284 | 361 | 364 | 369 | 341 | 388 | 430 | 512 | 531 | |
| 814 | 1,023 | 765 | 871 | 1,133 | 1,050 | 1,000 | 1,041 | 1,119 | 1,265 | 1,466 | 1,628 | |
Growth YoY PAT Growth YoY% | -1.2 | 78.2 | -29.4 | 20.1 | 39.2 | 2.7 | 30.6 | 19.5 | -1.2 | 20.4 | 46.6 | 56.4 |
NPM NPM% | 18.8 | 20.9 | 15.3 | 16.2 | 15.8 | 14.8 | 13.4 | 13.6 | 14.5 | 15.9 | 18.0 | 18.5 |
| 2.2 | 2.3 | 2.1 | 2.3 | 2.7 | 2.7 | 2.7 | 2.5 | 2.7 | 3.0 | 3.5 | 3.6 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4,319 | 4,883 | 4,998 | 5,372 | 7,185 | 7,104 | 7,478 | 7,665 | 7,737 | 7,976 | 8,160 | 8,822 | |
Growth YoY Revenue Growth YoY% | 34.9 | 48.2 | 14.2 | 35.1 | 66.3 | 45.5 | 49.6 | 42.7 | 7.7 | 12.3 | 9.1 | 15.1 |
Interest Expended Interest ExpendedCr | 2,282 | 2,462 | 2,681 | 2,903 | 3,693 | 3,836 | 3,960 | 4,066 | 3,976 | 3,928 | 4,017 | 4,370 |
Expenses ExpensesCr | 865 | 1,057 | 1,243 | 1,238 | 1,915 | 1,762 | 2,070 | 2,125 | 2,135 | 2,172 | 2,026 | 2,143 |
| 1,173 | 1,363 | 1,074 | 1,231 | 1,576 | 1,506 | 1,448 | 1,474 | 1,626 | 1,876 | 2,118 | 2,309 | |
FPM FPM% | 27.1 | 27.9 | 21.5 | 22.9 | 21.9 | 21.2 | 19.4 | 19.2 | 21.0 | 23.5 | 25.9 | 26.2 |
| 1 | 7 | 12 | 5 | 8 | 8 | 31 | 27 | 12 | 3 | 2 | 3 | |
Depreciation DepreciationCr | 73 | 73 | 75 | 78 | 92 | 99 | 109 | 118 | 135 | 142 | 143 | 154 |
PBT PBTCr | 1,098 | 1,298 | 1,011 | 1,155 | 1,494 | 1,415 | 1,369 | 1,382 | 1,507 | 1,695 | 1,978 | 2,159 |
| 284 | 275 | 245 | 284 | 361 | 364 | 369 | 341 | 388 | 430 | 512 | 531 | |
| 814 | 1,023 | 765 | 871 | 1,133 | 1,050 | 1,000 | 1,041 | 1,119 | 1,265 | 1,466 | 1,628 | |
Growth YoY PAT Growth YoY% | -1.2 | 78.2 | -29.4 | 20.1 | 39.2 | 2.7 | 30.6 | 19.5 | -1.2 | 20.4 | 46.6 | 56.4 |
NPM NPM% | 18.8 | 20.9 | 15.3 | 16.2 | 15.8 | 14.8 | 13.4 | 13.6 | 14.5 | 15.9 | 18.0 | 18.5 |
| 2.2 | 2.3 | 2.1 | 2.3 | 2.7 | 2.7 | 2.7 | 2.5 | 2.7 | 3.0 | 3.5 | 3.6 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,682 | 3,261 | 9,835 | 10,109 | 13,629 | 18,175 | 28,311 | 31,540 | 32,695 |
Growth Revenue Growth% | 21.6 | 2.8 | 34.8 | 33.4 | 55.8 | 11.4 | 11.1 | ||
Interest Expended Interest ExpendedCr | 1,566 | 1,968 | 5,213 | 4,889 | 6,601 | 9,568 | 15,030 | 15,985 | 16,290 |
Expenses ExpensesCr | 682 | 835 | 2,823 | 2,908 | 3,021 | 3,939 | 8,029 | 8,458 | 8,476 |
| 434 | 458 | 1,800 | 2,312 | 4,007 | 4,668 | 5,253 | 7,096 | 7,930 | |
FPM FPM% | 16.2 | 14.0 | 18.3 | 22.9 | 29.4 | 25.7 | 18.6 | 22.5 | 24.3 |
| 0 | 0 | 152 | 202 | 9 | 24 | 59 | 43 | 21 | |
Depreciation DepreciationCr | 38 | 48 | 334 | 276 | 226 | 288 | 390 | 538 | 574 |
PBT PBTCr | 395 | 410 | 1,615 | 2,348 | 3,937 | 4,392 | 4,919 | 6,562 | 7,339 |
| 110 | 166 | 370 | 547 | 991 | 1,065 | 1,264 | 1,671 | 1,861 | |
PAT PATCr | 286 | 244 | 1,245 | 1,801 | 2,946 | 3,327 | 3,655 | 4,891 | 5,478 |
Growth PAT Growth% | -14.8 | 44.7 | 63.6 | 12.9 | 9.9 | 33.8 | 29.7 | ||
NPM NPM% | 10.7 | 7.5 | 12.7 | 17.8 | 21.6 | 18.3 | 12.9 | 15.5 | 16.8 |
| 1.3 | 1.4 | 3.2 | 4.7 | 8.4 | 8.6 | 9.3 | 11.8 | 12.9 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 2,682 | 3,261 | 9,835 | 10,109 | 13,629 | 18,175 | 28,311 | 31,540 | 32,695 |
Growth Revenue Growth% | 21.6 | 2.8 | 34.8 | 33.4 | 55.8 | 11.4 | 11.1 | ||
Interest Expended Interest ExpendedCr | 1,566 | 1,968 | 5,213 | 4,889 | 6,601 | 9,568 | 15,030 | 15,985 | 16,290 |
Expenses ExpensesCr | 682 | 835 | 2,823 | 2,908 | 3,021 | 3,939 | 8,029 | 8,458 | 8,476 |
| 434 | 458 | 1,800 | 2,312 | 4,007 | 4,668 | 5,253 | 7,096 | 7,930 | |
FPM FPM% | 16.2 | 14.0 | 18.3 | 22.9 | 29.4 | 25.7 | 18.6 | 22.5 | 24.3 |
| 0 | 0 | 152 | 202 | 9 | 24 | 59 | 43 | 21 | |
Depreciation DepreciationCr | 38 | 48 | 334 | 276 | 226 | 288 | 390 | 538 | 574 |
PBT PBTCr | 395 | 410 | 1,615 | 2,348 | 3,937 | 4,392 | 4,919 | 6,562 | 7,339 |
| 110 | 166 | 370 | 547 | 991 | 1,065 | 1,264 | 1,671 | 1,861 | |
PAT PATCr | 286 | 244 | 1,245 | 1,801 | 2,946 | 3,327 | 3,655 | 4,891 | 5,478 |
Growth PAT Growth% | -14.8 | 44.7 | 63.6 | 12.9 | 9.9 | 33.8 | 29.7 | ||
NPM NPM% | 10.7 | 7.5 | 12.7 | 17.8 | 21.6 | 18.3 | 12.9 | 15.5 | 16.8 |
| 1.3 | 1.4 | 3.2 | 4.7 | 8.4 | 8.6 | 9.3 | 11.8 | 12.9 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,551 | 2,826 | 3,464 | 3,463 | 3,507 | 3,703 | 3,762 | 4,217 |
Reserves ReservesCr | 363 | 989 | 6,509 | 8,250 | 13,761 | 19,714 | 23,313 | 40,442 |
Borrowings BorrowingsCr | 16,236 | 16,616 | 69,063 | 86,220 | 1,13,336 | 1,48,185 | 2,08,415 | 2,35,977 |
Other Liabilities Other LiabilitiesCr | 3,855 | 7,352 | 3,894 | 4,443 | 5,022 | 5,092 | 12,829 | 9,868 |
Total Liabilities Total LiabilitiesCr | 23,005 | 27,782 | 82,930 | 1,02,376 | 1,35,626 | 1,76,694 | 2,48,320 | 2,90,504 |
| 1,194 | 2,017 | 2,636 | ||||||
Cash Equivalents Cash EquivalentsCr | 128 | 309 | 2,051 | 2,136 | 3,317 | 6,996 | 10,200 | 3,753 |
Other Assets Other AssetsCr | 22,878 | 27,473 | 80,880 | 1,00,240 | 1,32,309 | 1,68,504 | 2,36,103 | 2,84,115 |
Total Assets Total AssetsCr | 23,005 | 27,782 | 82,930 | 1,02,376 | 1,35,626 | 1,76,694 | 2,48,320 | 2,90,504 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 2,551 | 2,826 | 3,464 | 3,463 | 3,507 | 3,703 | 3,762 | 4,217 |
Reserves ReservesCr | 363 | 989 | 6,509 | 8,250 | 13,761 | 19,714 | 23,313 | 40,442 |
Borrowings BorrowingsCr | 16,236 | 16,616 | 69,063 | 86,220 | 1,13,336 | 1,48,185 | 2,08,415 | 2,35,977 |
Other Liabilities Other LiabilitiesCr | 3,855 | 7,352 | 3,894 | 4,443 | 5,022 | 5,092 | 12,829 | 9,868 |
Total Liabilities Total LiabilitiesCr | 23,005 | 27,782 | 82,930 | 1,02,376 | 1,35,626 | 1,76,694 | 2,48,320 | 2,90,504 |
| 1,194 | 2,017 | 2,636 | ||||||
Cash Equivalents Cash EquivalentsCr | 128 | 309 | 2,051 | 2,136 | 3,317 | 6,996 | 10,200 | 3,753 |
Other Assets Other AssetsCr | 22,878 | 27,473 | 80,880 | 1,00,240 | 1,32,309 | 1,68,504 | 2,36,103 | 2,84,115 |
Total Assets Total AssetsCr | 23,005 | 27,782 | 82,930 | 1,02,376 | 1,35,626 | 1,76,694 | 2,48,320 | 2,90,504 |
| Financial Year | Mar 2013 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2,356 | -14,387 | -23,190 | -37,999 | -30,088 | -37,965 | |
| -168 | -2,617 | -2,270 | 5,757 | 175 | 267 | |
| 2,609 | 17,056 | 26,430 | 35,952 | 29,412 | 31,848 | |
Net Cash Flow Net Cash FlowCr | 85 | 52 | 970 | 3,711 | -500 | -5,849 |
Free Cash Flow Free Cash FlowCr | -2,537 | -14,363 | -23,337 | -38,632 | -31,109 | -38,929 |
CFO To EBITDA CFO To EBITDA% | -514.4 | -622.3 | -578.7 | -814.1 | -572.8 | -535.0 |
| Financial Year | Mar 2013 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|
| -2,356 | -14,387 | -23,190 | -37,999 | -30,088 | -37,965 | |
| -168 | -2,617 | -2,270 | 5,757 | 175 | 267 | |
| 2,609 | 17,056 | 26,430 | 35,952 | 29,412 | 31,848 | |
Net Cash Flow Net Cash FlowCr | 85 | 52 | 970 | 3,711 | -500 | -5,849 |
Free Cash Flow Free Cash FlowCr | -2,537 | -14,363 | -23,337 | -38,632 | -31,109 | -38,929 |
CFO To EBITDA CFO To EBITDA% | -514.4 | -622.3 | -578.7 | -814.1 | -572.8 | -535.0 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,29,660 | 1,44,899 | |||||||
Price To Earnings Price To Earnings | 26.6 | 26.5 | |||||||
Price To Sales Price To Sales | 4.1 | 4.4 | |||||||
Price To Book Price To Book | 2.9 | 3.2 | |||||||
EV To EBITDA EV To EBITDA | 51.0 | 48.1 | |||||||
FPM FPM% | 16.2 | 14.0 | 18.3 | 22.9 | 29.4 | 25.7 | 18.6 | 22.5 | 24.3 |
NPM NPM% | 10.7 | 7.5 | 12.7 | 17.8 | 21.6 | 18.3 | 12.9 | 15.5 | 16.8 |
ROCE ROCE% | 10.2 | 11.6 | 8.6 | 7.4 | 8.1 | 8.1 | 8.5 | 8.0 | 8.0 |
ROE ROE% | 9.8 | 6.4 | 12.5 | 15.4 | 17.1 | 14.2 | 13.5 | 10.9 | 10.9 |
ROA ROA% | 1.2 | 0.9 | 1.5 | 1.8 | 2.2 | 1.9 | 1.5 | 1.7 | 1.7 |
| Financial Year | Mar 2012 | Mar 2013 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 1,29,660 | 1,44,899 | |||||||
Price To Earnings Price To Earnings | 26.6 | 26.5 | |||||||
Price To Sales Price To Sales | 4.1 | 4.4 | |||||||
Price To Book Price To Book | 2.9 | 3.2 | |||||||
EV To EBITDA EV To EBITDA | 51.0 | 48.1 | |||||||
FPM FPM% | 16.2 | 14.0 | 18.3 | 22.9 | 29.4 | 25.7 | 18.6 | 22.5 | 24.3 |
NPM NPM% | 10.7 | 7.5 | 12.7 | 17.8 | 21.6 | 18.3 | 12.9 | 15.5 | 16.8 |
ROCE ROCE% | 10.2 | 11.6 | 8.6 | 7.4 | 8.1 | 8.1 | 8.5 | 8.0 | 8.0 |
ROE ROE% | 9.8 | 6.4 | 12.5 | 15.4 | 17.1 | 14.2 | 13.5 | 10.9 | 10.9 |
ROA ROA% | 1.2 | 0.9 | 1.5 | 1.8 | 2.2 | 1.9 | 1.5 | 1.7 | 1.7 |
Documents — Tata Capital Ltd
Concall Transcript Summaries — Tata Capital Ltd