| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 67 | 58 | 62 | 65 | 57 | 68 | 64 | 66 | 70 | 74 | 81 | |
Growth YoY Revenue Growth YoY% | 0.3 | 31.9 | -4.0 | 4.5 | 11.7 | -14.9 | 18.1 | 3.1 | 2.9 | 21.7 | 8.6 | 27.2 |
Interest Expended Interest ExpendedCr | 26 | 26 | 26 | 24 | 26 | 26 | 24 | 22 | 23 | 24 | 24 | 26 |
Expenses ExpensesCr | 8 | 5 | 7 | 6 | 6 | 10 | 9 | 6 | 6 | 6 | 9 | 11 |
| 24 | 36 | 25 | 32 | 32 | 21 | 35 | 36 | 37 | 40 | 41 | 44 | |
FPM FPM% | 41.5 | 53.9 | 43.3 | 52.0 | 50.3 | 36.3 | 51.5 | 56.8 | 55.2 | 56.8 | 55.2 | 54.7 |
| 0 | 0 | 0 | 0 | 0 | 7 | 1 | 2 | 0 | 1 | 0 | 34 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 36 | 25 | 32 | 32 | 28 | 36 | 38 | 37 | 40 | 41 | 78 |
| 5 | 9 | 4 | 7 | 7 | 5 | 6 | 8 | 8 | 9 | 9 | 17 | |
| 19 | 28 | 20 | 25 | 26 | 23 | 30 | 31 | 29 | 32 | 32 | 61 | |
Growth YoY PAT Growth YoY% | -4.8 | 50.1 | -18.0 | 4.2 | 36.4 | -18.0 | 48.0 | 20.3 | 13.6 | 40.6 | 6.0 | 100.3 |
NPM NPM% | 32.4 | 41.0 | 35.4 | 41.1 | 39.6 | 39.5 | 44.4 | 48.0 | 43.8 | 45.7 | 43.3 | 75.5 |
| 0.4 | 0.6 | 0.5 | 0.6 | 0.1 | 0.5 | 0.7 | 0.1 | 0.6 | 0.7 | 0.7 | 1.3 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | 67 | 58 | 62 | 65 | 57 | 68 | 64 | 66 | 70 | 74 | 81 | |
Growth YoY Revenue Growth YoY% | 0.3 | 31.9 | -4.0 | 4.5 | 11.7 | -14.9 | 18.1 | 3.1 | 2.9 | 21.7 | 8.6 | 27.2 |
Interest Expended Interest ExpendedCr | 26 | 26 | 26 | 24 | 26 | 26 | 24 | 22 | 23 | 24 | 24 | 26 |
Expenses ExpensesCr | 8 | 5 | 7 | 6 | 6 | 10 | 9 | 6 | 6 | 6 | 9 | 11 |
| 24 | 36 | 25 | 32 | 32 | 21 | 35 | 36 | 37 | 40 | 41 | 44 | |
FPM FPM% | 41.5 | 53.9 | 43.3 | 52.0 | 50.3 | 36.3 | 51.5 | 56.8 | 55.2 | 56.8 | 55.2 | 54.7 |
| 0 | 0 | 0 | 0 | 0 | 7 | 1 | 2 | 0 | 1 | 0 | 34 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 24 | 36 | 25 | 32 | 32 | 28 | 36 | 38 | 37 | 40 | 41 | 78 |
| 5 | 9 | 4 | 7 | 7 | 5 | 6 | 8 | 8 | 9 | 9 | 17 | |
| 19 | 28 | 20 | 25 | 26 | 23 | 30 | 31 | 29 | 32 | 32 | 61 | |
Growth YoY PAT Growth YoY% | -4.8 | 50.1 | -18.0 | 4.2 | 36.4 | -18.0 | 48.0 | 20.3 | 13.6 | 40.6 | 6.0 | 100.3 |
NPM NPM% | 32.4 | 41.0 | 35.4 | 41.1 | 39.6 | 39.5 | 44.4 | 48.0 | 43.8 | 45.7 | 43.3 | 75.5 |
| 0.4 | 0.6 | 0.5 | 0.6 | 0.1 | 0.5 | 0.7 | 0.1 | 0.6 | 0.7 | 0.7 | 1.3 |
| 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 | 184 | 208 | 224 | 230 | 263 | 258 | 254 | 231 | 242 | 252 | 274 | 291 |
Growth Revenue Growth% | -1.0 | 12.8 | 7.7 | 2.8 | 14.3 | -1.6 | -1.6 | -8.9 | 4.5 | 4.0 | 8.8 | 14.8 |
Interest Expended Interest ExpendedCr | 90 | 91 | 96 | 104 | 121 | 130 | 120 | 91 | 100 | 100 | 93 | 98 |
Expenses ExpensesCr | 19 | 43 | 20 | 18 | 47 | 27 | 25 | 30 | 27 | 31 | 27 | 32 |
| 75 | 73 | 107 | 108 | 95 | 101 | 109 | 111 | 115 | 120 | 153 | 161 | |
FPM FPM% | 40.7 | 35.4 | 48.0 | 46.8 | 36.2 | 39.1 | 43.0 | 47.9 | 47.5 | 47.9 | 56.0 | 55.4 |
| 1 | 1 | 0 | 6 | 3 | 0 | 0 | 0 | 0 | 8 | 3 | 35 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 76 | 97 | 107 | 114 | 97 | 100 | 108 | 109 | 114 | 128 | 156 | 196 |
| 22 | 27 | 30 | 27 | 16 | 19 | 23 | 21 | 23 | 24 | 32 | 42 | |
PAT PATCr | 54 | 70 | 77 | 86 | 81 | 81 | 85 | 88 | 91 | 104 | 123 | 154 |
Growth PAT Growth% | -10.9 | 31.4 | 10.0 | 11.3 | -6.1 | -0.3 | 5.7 | 3.1 | 3.6 | 13.9 | 18.9 | 41.4 |
NPM NPM% | 29.1 | 33.9 | 34.6 | 37.5 | 30.8 | 31.2 | 33.6 | 38.0 | 37.7 | 41.3 | 45.1 | 53.0 |
| 1.3 | 1.8 | 1.9 | 2.1 | 2.0 | 2.0 | 2.0 | 1.9 | 2.0 | 0.5 | 2.7 | 3.3 |
| 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 | 184 | 208 | 224 | 230 | 263 | 258 | 254 | 231 | 242 | 252 | 274 | 291 |
Growth Revenue Growth% | -1.0 | 12.8 | 7.7 | 2.8 | 14.3 | -1.6 | -1.6 | -8.9 | 4.5 | 4.0 | 8.8 | 14.8 |
Interest Expended Interest ExpendedCr | 90 | 91 | 96 | 104 | 121 | 130 | 120 | 91 | 100 | 100 | 93 | 98 |
Expenses ExpensesCr | 19 | 43 | 20 | 18 | 47 | 27 | 25 | 30 | 27 | 31 | 27 | 32 |
| 75 | 73 | 107 | 108 | 95 | 101 | 109 | 111 | 115 | 120 | 153 | 161 | |
FPM FPM% | 40.7 | 35.4 | 48.0 | 46.8 | 36.2 | 39.1 | 43.0 | 47.9 | 47.5 | 47.9 | 56.0 | 55.4 |
| 1 | 1 | 0 | 6 | 3 | 0 | 0 | 0 | 0 | 8 | 3 | 35 | |
Depreciation DepreciationCr | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 |
PBT PBTCr | 76 | 97 | 107 | 114 | 97 | 100 | 108 | 109 | 114 | 128 | 156 | 196 |
| 22 | 27 | 30 | 27 | 16 | 19 | 23 | 21 | 23 | 24 | 32 | 42 | |
PAT PATCr | 54 | 70 | 77 | 86 | 81 | 81 | 85 | 88 | 91 | 104 | 123 | 154 |
Growth PAT Growth% | -10.9 | 31.4 | 10.0 | 11.3 | -6.1 | -0.3 | 5.7 | 3.1 | 3.6 | 13.9 | 18.9 | 41.4 |
NPM NPM% | 29.1 | 33.9 | 34.6 | 37.5 | 30.8 | 31.2 | 33.6 | 38.0 | 37.7 | 41.3 | 45.1 | 53.0 |
| 1.3 | 1.8 | 1.9 | 2.1 | 2.0 | 2.0 | 2.0 | 1.9 | 2.0 | 0.5 | 2.7 | 3.3 |
| 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 | 81 | 81 | 81 | 81 | 81 | 81 | 90 | 90 | 90 | 93 | 93 |
Reserves ReservesCr | 433 | 474 | 597 | 656 | 673 | 711 | 847 | 927 | 999 | 1,124 | 1,223 |
Borrowings BorrowingsCr | 997 | 1,050 | 1,304 | 1,324 | 1,447 | 1,360 | 1,272 | 999 | 978 | 862 | 1,078 |
Other Liabilities Other LiabilitiesCr | 80 | 96 | 35 | 30 | 43 | 34 | 35 | 29 | 39 | 23 | 19 |
Total Liabilities Total LiabilitiesCr | 1,590 | 1,700 | 2,017 | 2,091 | 2,244 | 2,185 | 2,245 | 2,045 | 2,106 | 2,102 | 2,412 |
| 29 | 20 | 15 | 14 | 18 | 17 | 17 | 15 | 15 | 14 | 13 | |
Cash Equivalents Cash EquivalentsCr | 5 | 11 | 126 | 52 | 191 | 18 | 211 | 62 | 34 | 142 | 68 |
Other Assets Other AssetsCr | 1,556 | 1,669 | 1,876 | 2,025 | 2,036 | 2,150 | 2,016 | 1,967 | 2,058 | 1,946 | 2,331 |
Total Assets Total AssetsCr | 1,590 | 1,700 | 2,017 | 2,091 | 2,244 | 2,185 | 2,245 | 2,045 | 2,106 | 2,102 | 2,412 |
| 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 | 81 | 81 | 81 | 81 | 81 | 81 | 90 | 90 | 90 | 93 | 93 |
Reserves ReservesCr | 433 | 474 | 597 | 656 | 673 | 711 | 847 | 927 | 999 | 1,124 | 1,223 |
Borrowings BorrowingsCr | 997 | 1,050 | 1,304 | 1,324 | 1,447 | 1,360 | 1,272 | 999 | 978 | 862 | 1,078 |
Other Liabilities Other LiabilitiesCr | 80 | 96 | 35 | 30 | 43 | 34 | 35 | 29 | 39 | 23 | 19 |
Total Liabilities Total LiabilitiesCr | 1,590 | 1,700 | 2,017 | 2,091 | 2,244 | 2,185 | 2,245 | 2,045 | 2,106 | 2,102 | 2,412 |
| 29 | 20 | 15 | 14 | 18 | 17 | 17 | 15 | 15 | 14 | 13 | |
Cash Equivalents Cash EquivalentsCr | 5 | 11 | 126 | 52 | 191 | 18 | 211 | 62 | 34 | 142 | 68 |
Other Assets Other AssetsCr | 1,556 | 1,669 | 1,876 | 2,025 | 2,036 | 2,150 | 2,016 | 1,967 | 2,058 | 1,946 | 2,331 |
Total Assets Total AssetsCr | 1,590 | 1,700 | 2,017 | 2,091 | 2,244 | 2,185 | 2,245 | 2,045 | 2,106 | 2,102 | 2,412 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | -7 | 135 | -54 | 161 | -171 | 139 | -137 | -7 | 55 | -46 | |
| 0 | 31 | 0 | 0 | -1 | 0 | -2 | 0 | 0 | 12 | 0 | |
| -19 | -19 | -20 | -20 | -22 | -1 | 57 | -12 | -22 | 26 | -28 | |
Net Cash Flow Net Cash FlowCr | 3 | 6 | 115 | -74 | 139 | -172 | 193 | -149 | -29 | 94 | -74 |
Free Cash Flow Free Cash FlowCr | 22 | 24 | 135 | -54 | 161 | -171 | 137 | -137 | -7 | 68 | -46 |
CFO To EBITDA CFO To EBITDA% | 29.6 | -9.8 | 125.8 | -50.4 | 169.4 | -169.7 | 127.1 | -123.5 | -5.8 | 46.0 | -30.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 | -7 | 135 | -54 | 161 | -171 | 139 | -137 | -7 | 55 | -46 | |
| 0 | 31 | 0 | 0 | -1 | 0 | -2 | 0 | 0 | 12 | 0 | |
| -19 | -19 | -20 | -20 | -22 | -1 | 57 | -12 | -22 | 26 | -28 | |
Net Cash Flow Net Cash FlowCr | 3 | 6 | 115 | -74 | 139 | -172 | 193 | -149 | -29 | 94 | -74 |
Free Cash Flow Free Cash FlowCr | 22 | 24 | 135 | -54 | 161 | -171 | 137 | -137 | -7 | 68 | -46 |
CFO To EBITDA CFO To EBITDA% | 29.6 | -9.8 | 125.8 | -50.4 | 169.4 | -169.7 | 127.1 | -123.5 | -5.8 | 46.0 | -30.2 |
| 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 | 343 | 665 | 1,227 | 961 | 274 | 496 | 543 | 644 | 1,575 | 1,574 | 2,942 | 6,644 |
Price To Earnings Price To Earnings | 6.4 | 9.4 | 15.8 | 11.1 | 3.4 | 6.2 | 6.4 | 7.3 | 17.3 | 15.2 | 23.8 | 43.1 |
Price To Sales Price To Sales | 1.9 | 3.2 | 5.5 | 4.2 | 1.0 | 1.9 | 2.1 | 2.8 | 6.5 | 6.2 | 10.6 | 22.8 |
Price To Book Price To Book | 0.7 | 1.2 | 1.8 | 1.3 | 0.4 | 0.6 | 0.6 | 0.6 | 1.4 | 1.3 | 2.2 | 5.0 |
EV To EBITDA EV To EBITDA | 17.8 | 23.2 | 22.4 | 20.7 | 16.1 | 18.2 | 14.7 | 14.3 | 21.9 | 19.1 | 25.8 | 46.7 |
FPM FPM% | 40.7 | 35.4 | 48.0 | 46.8 | 36.2 | 39.1 | 43.0 | 47.9 | 47.5 | 47.9 | 56.0 | 55.4 |
NPM NPM% | 29.1 | 33.9 | 34.6 | 37.5 | 30.8 | 31.2 | 33.6 | 38.0 | 37.7 | 41.3 | 45.1 | 53.0 |
ROCE ROCE% | 11.0 | 11.7 | 10.3 | 10.6 | 9.9 | 10.7 | 10.3 | 9.9 | 10.4 | 11.0 | 10.4 | 10.4 |
ROE ROE% | 10.4 | 12.7 | 11.4 | 11.7 | 10.8 | 10.2 | 9.1 | 8.7 | 8.4 | 8.5 | 9.4 | 9.4 |
ROA ROA% | 3.4 | 4.1 | 3.8 | 4.1 | 3.6 | 3.7 | 3.8 | 4.3 | 4.3 | 4.9 | 5.1 | 5.1 |
| 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 | 343 | 665 | 1,227 | 961 | 274 | 496 | 543 | 644 | 1,575 | 1,574 | 2,942 | 6,644 |
Price To Earnings Price To Earnings | 6.4 | 9.4 | 15.8 | 11.1 | 3.4 | 6.2 | 6.4 | 7.3 | 17.3 | 15.2 | 23.8 | 43.1 |
Price To Sales Price To Sales | 1.9 | 3.2 | 5.5 | 4.2 | 1.0 | 1.9 | 2.1 | 2.8 | 6.5 | 6.2 | 10.6 | 22.8 |
Price To Book Price To Book | 0.7 | 1.2 | 1.8 | 1.3 | 0.4 | 0.6 | 0.6 | 0.6 | 1.4 | 1.3 | 2.2 | 5.0 |
EV To EBITDA EV To EBITDA | 17.8 | 23.2 | 22.4 | 20.7 | 16.1 | 18.2 | 14.7 | 14.3 | 21.9 | 19.1 | 25.8 | 46.7 |
FPM FPM% | 40.7 | 35.4 | 48.0 | 46.8 | 36.2 | 39.1 | 43.0 | 47.9 | 47.5 | 47.9 | 56.0 | 55.4 |
NPM NPM% | 29.1 | 33.9 | 34.6 | 37.5 | 30.8 | 31.2 | 33.6 | 38.0 | 37.7 | 41.3 | 45.1 | 53.0 |
ROCE ROCE% | 11.0 | 11.7 | 10.3 | 10.6 | 9.9 | 10.7 | 10.3 | 9.9 | 10.4 | 11.0 | 10.4 | 10.4 |
ROE ROE% | 10.4 | 12.7 | 11.4 | 11.7 | 10.8 | 10.2 | 9.1 | 8.7 | 8.4 | 8.5 | 9.4 | 9.4 |
ROA ROA% | 3.4 | 4.1 | 3.8 | 4.1 | 3.6 | 3.7 | 3.8 | 4.3 | 4.3 | 4.9 | 5.1 | 5.1 |
Documents — Tourism Finance Corporation of India Ltd