| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,391 | 1,471 | 1,529 | 1,577 | 1,613 | 1,591 | 1,573 | 1,619 | 1,682 | 1,752 | 1,878 | 2,025 | |
Growth YoY Revenue Growth YoY% | 40.1 | 36.0 | 29.0 | 22.6 | 15.9 | 8.2 | 2.9 | 2.6 | 4.3 | 10.1 | 19.4 | 25.1 |
Interest Expended Interest ExpendedCr | 568 | 611 | 595 | 636 | 669 | 704 | 709 | 763 | 761 | 751 | 785 | 838 |
Expenses ExpensesCr | 576 | 650 | 730 | 739 | 841 | 923 | 1,039 | 969 | 1,018 | 1,051 | 1,029 | 1,023 |
| 248 | 210 | 203 | 203 | 103 | -36 | -174 | -113 | -96 | -51 | 64 | 165 | |
FPM FPM% | 17.8 | 14.3 | 13.3 | 12.8 | 6.4 | -2.3 | -11.1 | -7.0 | -5.7 | -2.9 | 3.4 | 8.1 |
| 189 | 185 | 236 | 197 | 207 | 172 | 270 | 249 | 256 | 295 | 307 | 256 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 436 | 394 | 440 | 400 | 310 | 136 | 95 | 136 | 160 | 244 | 371 | 421 |
| 109 | 94 | 110 | 99 | 77 | 28 | 12 | 32 | 39 | 59 | 89 | 104 | |
| 328 | 300 | 330 | 301 | 233 | 109 | 83 | 103 | 122 | 186 | 282 | 317 | |
Growth YoY PAT Growth YoY% | 11.4 | 2.3 | 6.5 | -7.1 | -28.9 | -63.8 | -74.7 | -65.7 | -47.8 | 71.0 | 238.1 | 206.7 |
NPM NPM% | 23.6 | 20.4 | 21.6 | 19.1 | 14.4 | 6.8 | 5.3 | 6.4 | 7.2 | 10.6 | 15.0 | 15.6 |
| 1.7 | 1.5 | 1.7 | 1.6 | 1.2 | 0.6 | 0.4 | 0.5 | 0.6 | 1.0 | 1.4 | 1.6 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,391 | 1,471 | 1,529 | 1,577 | 1,613 | 1,591 | 1,573 | 1,619 | 1,682 | 1,752 | 1,878 | 2,025 | |
Growth YoY Revenue Growth YoY% | 40.1 | 36.0 | 29.0 | 22.6 | 15.9 | 8.2 | 2.9 | 2.6 | 4.3 | 10.1 | 19.4 | 25.1 |
Interest Expended Interest ExpendedCr | 568 | 611 | 595 | 636 | 669 | 704 | 709 | 763 | 761 | 751 | 785 | 838 |
Expenses ExpensesCr | 576 | 650 | 730 | 739 | 841 | 923 | 1,039 | 969 | 1,018 | 1,051 | 1,029 | 1,023 |
| 248 | 210 | 203 | 203 | 103 | -36 | -174 | -113 | -96 | -51 | 64 | 165 | |
FPM FPM% | 17.8 | 14.3 | 13.3 | 12.8 | 6.4 | -2.3 | -11.1 | -7.0 | -5.7 | -2.9 | 3.4 | 8.1 |
| 189 | 185 | 236 | 197 | 207 | 172 | 270 | 249 | 256 | 295 | 307 | 256 | |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PBT PBTCr | 436 | 394 | 440 | 400 | 310 | 136 | 95 | 136 | 160 | 244 | 371 | 421 |
| 109 | 94 | 110 | 99 | 77 | 28 | 12 | 32 | 39 | 59 | 89 | 104 | |
| 328 | 300 | 330 | 301 | 233 | 109 | 83 | 103 | 122 | 186 | 282 | 317 | |
Growth YoY PAT Growth YoY% | 11.4 | 2.3 | 6.5 | -7.1 | -28.9 | -63.8 | -74.7 | -65.7 | -47.8 | 71.0 | 238.1 | 206.7 |
NPM NPM% | 23.6 | 20.4 | 21.6 | 19.1 | 14.4 | 6.8 | 5.3 | 6.4 | 7.2 | 10.6 | 15.0 | 15.6 |
| 1.7 | 1.5 | 1.7 | 1.6 | 1.2 | 0.6 | 0.4 | 0.5 | 0.6 | 1.0 | 1.4 | 1.6 | |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 217 | 1,468 | 1,832 | 2,704 | 2,806 | 2,813 | 4,165 | 5,677 | 6,354 | 6,931 | 7,338 |
Growth Revenue Growth% | 50.1 | 576.7 | 24.8 | 47.6 | 3.8 | 0.2 | 48.1 | 36.3 | 11.9 | 9.1 | 14.7 | |
Interest Expended Interest ExpendedCr | 81 | 109 | 607 | 725 | 1,070 | 1,078 | 1,039 | 1,467 | 2,268 | 2,718 | 3,060 | 3,135 |
Expenses ExpensesCr | 102 | 111 | 922 | 983 | 1,417 | 1,944 | 2,603 | 1,730 | 2,396 | 3,406 | 3,923 | 4,121 |
| 40 | -3 | -61 | 123 | 217 | -215 | -830 | 968 | 1,014 | 230 | -52 | 82 | |
FPM FPM% | 18.1 | -1.5 | -4.2 | 6.7 | 8.0 | -7.7 | -29.5 | 23.2 | 17.9 | 3.6 | -0.7 | 1.1 |
| 11 | 9 | 111 | 206 | 322 | 302 | 360 | 589 | 787 | 846 | 1,108 | 1,115 | |
Depreciation DepreciationCr | 3 | 5 | 41 | 61 | 73 | 77 | 80 | 90 | 98 | 135 | 145 | 0 |
PBT PBTCr | 49 | 1 | 9 | 268 | 466 | 10 | -550 | 1,467 | 1,702 | 942 | 911 | 1,196 |
| 15 | 1 | 2 | 69 | 116 | 2 | -136 | 367 | 421 | 215 | 218 | 290 | |
PAT PATCr | 34 | 0 | 7 | 199 | 350 | 8 | -415 | 1,100 | 1,281 | 726 | 693 | 906 |
Growth PAT Growth% | 1,874.1 | 19,451.6 | 2,802.9 | 75.7 | -97.6 | -5,096.9 | 365.3 | 16.5 | -43.3 | -4.6 | 71.5 | |
NPM NPM% | 15.2 | 0.0 | 0.5 | 10.9 | 12.9 | 0.3 | -14.7 | 26.4 | 22.6 | 11.4 | 10.0 | 12.3 |
| 5.5 | 0.0 | 0.1 | 1.2 | 2.2 | 0.1 | -2.4 | 5.9 | 6.7 | 3.8 | 3.6 | 4.7 |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 223 | 217 | 1,468 | 1,832 | 2,704 | 2,806 | 2,813 | 4,165 | 5,677 | 6,354 | 6,931 | 7,338 |
Growth Revenue Growth% | 50.1 | 576.7 | 24.8 | 47.6 | 3.8 | 0.2 | 48.1 | 36.3 | 11.9 | 9.1 | 14.7 | |
Interest Expended Interest ExpendedCr | 81 | 109 | 607 | 725 | 1,070 | 1,078 | 1,039 | 1,467 | 2,268 | 2,718 | 3,060 | 3,135 |
Expenses ExpensesCr | 102 | 111 | 922 | 983 | 1,417 | 1,944 | 2,603 | 1,730 | 2,396 | 3,406 | 3,923 | 4,121 |
| 40 | -3 | -61 | 123 | 217 | -215 | -830 | 968 | 1,014 | 230 | -52 | 82 | |
FPM FPM% | 18.1 | -1.5 | -4.2 | 6.7 | 8.0 | -7.7 | -29.5 | 23.2 | 17.9 | 3.6 | -0.7 | 1.1 |
| 11 | 9 | 111 | 206 | 322 | 302 | 360 | 589 | 787 | 846 | 1,108 | 1,115 | |
Depreciation DepreciationCr | 3 | 5 | 41 | 61 | 73 | 77 | 80 | 90 | 98 | 135 | 145 | 0 |
PBT PBTCr | 49 | 1 | 9 | 268 | 466 | 10 | -550 | 1,467 | 1,702 | 942 | 911 | 1,196 |
| 15 | 1 | 2 | 69 | 116 | 2 | -136 | 367 | 421 | 215 | 218 | 290 | |
PAT PATCr | 34 | 0 | 7 | 199 | 350 | 8 | -415 | 1,100 | 1,281 | 726 | 693 | 906 |
Growth PAT Growth% | 1,874.1 | 19,451.6 | 2,802.9 | 75.7 | -97.6 | -5,096.9 | 365.3 | 16.5 | -43.3 | -4.6 | 71.5 | |
NPM NPM% | 15.2 | 0.0 | 0.5 | 10.9 | 12.9 | 0.3 | -14.7 | 26.4 | 22.6 | 11.4 | 10.0 | 12.3 |
| 5.5 | 0.0 | 0.1 | 1.2 | 2.2 | 0.1 | -2.4 | 5.9 | 6.7 | 3.8 | 3.6 | 4.7 |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 1,440 | 1,440 | 1,440 | 1,728 | 1,728 | 1,728 | 1,955 | 519 | 1,935 | 1,943 |
Reserves ReservesCr | 256 | 0 | 7 | 180 | 1,238 | 1,247 | 832 | 2,003 | 3,610 | 4,059 | 4,776 |
Deposits DepositsCr | 0 | 206 | 3,773 | 7,379 | 10,780 | 13,136 | 18,292 | 25,538 | 31,462 | 37,630 | 45,668 |
Borrowings BorrowingsCr | 997 | 6,291 | 3,853 | 4,166 | 3,953 | 3,247 | 1,764 | 2,641 | 2,171 | 2,845 | 3,736 |
Other Liabilities Other LiabilitiesCr | 41 | 498 | 401 | 577 | 711 | 1,022 | 996 | 1,180 | 2,661 | 1,220 | 1,419 |
Total Liabilities Total LiabilitiesCr | 1,360 | 8,436 | 9,473 | 13,742 | 18,411 | 20,380 | 23,612 | 33,317 | 40,422 | 47,689 | 57,541 |
| 198 | 284 | 300 | 281 | 249 | 283 | 427 | 457 | 493 | |||
Investments InvestmentsCr | 0 | 1,447 | 1,232 | 1,527 | 2,396 | 2,516 | 4,153 | 8,510 | 9,766 | 11,730 | 12,724 |
Advances AdvancesCr | 1,166 | 6,039 | 7,471 | 10,795 | 14,331 | 14,797 | 16,689 | 21,770 | 27,465 | 32,111 | 40,652 |
Cash Equivalents Cash EquivalentsCr | 179 | 763 | 495 | 1,094 | 1,343 | 2,578 | 2,176 | 2,484 | 2,537 | 3,170 | 3,444 |
Other Assets Other AssetsCr | 15 | 187 | 76 | 42 | 40 | 209 | 345 | 270 | 227 | 221 | 229 |
Total Assets Total AssetsCr | 1,360 | 8,436 | 9,473 | 13,742 | 18,411 | 20,380 | 23,612 | 33,317 | 40,422 | 47,689 | 57,541 |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 66 | 1,440 | 1,440 | 1,440 | 1,728 | 1,728 | 1,728 | 1,955 | 519 | 1,935 | 1,943 |
Reserves ReservesCr | 256 | 0 | 7 | 180 | 1,238 | 1,247 | 832 | 2,003 | 3,610 | 4,059 | 4,776 |
Deposits DepositsCr | 0 | 206 | 3,773 | 7,379 | 10,780 | 13,136 | 18,292 | 25,538 | 31,462 | 37,630 | 45,668 |
Borrowings BorrowingsCr | 997 | 6,291 | 3,853 | 4,166 | 3,953 | 3,247 | 1,764 | 2,641 | 2,171 | 2,845 | 3,736 |
Other Liabilities Other LiabilitiesCr | 41 | 498 | 401 | 577 | 711 | 1,022 | 996 | 1,180 | 2,661 | 1,220 | 1,419 |
Total Liabilities Total LiabilitiesCr | 1,360 | 8,436 | 9,473 | 13,742 | 18,411 | 20,380 | 23,612 | 33,317 | 40,422 | 47,689 | 57,541 |
| 198 | 284 | 300 | 281 | 249 | 283 | 427 | 457 | 493 | |||
Investments InvestmentsCr | 0 | 1,447 | 1,232 | 1,527 | 2,396 | 2,516 | 4,153 | 8,510 | 9,766 | 11,730 | 12,724 |
Advances AdvancesCr | 1,166 | 6,039 | 7,471 | 10,795 | 14,331 | 14,797 | 16,689 | 21,770 | 27,465 | 32,111 | 40,652 |
Cash Equivalents Cash EquivalentsCr | 179 | 763 | 495 | 1,094 | 1,343 | 2,578 | 2,176 | 2,484 | 2,537 | 3,170 | 3,444 |
Other Assets Other AssetsCr | 15 | 187 | 76 | 42 | 40 | 209 | 345 | 270 | 227 | 221 | 229 |
Total Assets Total AssetsCr | 1,360 | 8,436 | 9,473 | 13,742 | 18,411 | 20,380 | 23,612 | 33,317 | 40,422 | 47,689 | 57,541 |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -409 | -7,084 | 2,314 | 478 | 242 | 2,657 | 2,554 | 1,060 | 1,593 | 2,028 | 1,843 | |
| 3 | -161 | -101 | -148 | -757 | -1,356 | -841 | -2,096 | -865 | -1,793 | -2,481 | |
| 427 | 7,931 | -2,439 | 287 | 776 | -706 | -1,484 | 1,186 | -519 | 398 | 911 | |
Net Cash Flow Net Cash FlowCr | 21 | 687 | -225 | 617 | 261 | 595 | 230 | 151 | 210 | 633 | 274 |
Free Cash Flow Free Cash FlowCr | -411 | -7,245 | 2,213 | 330 | 153 | 2,599 | 2,503 | 935 | 1,349 | 1,863 | 1,661 |
CFO To EBITDA CFO To EBITDA% | -1,014.9 | 2,21,113.9 | -3,776.9 | 388.2 | 111.6 | -1,233.9 | -307.8 | 109.5 | 157.1 | 881.4 | -3,555.1 |
| Financial Year | Mar 2013 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -409 | -7,084 | 2,314 | 478 | 242 | 2,657 | 2,554 | 1,060 | 1,593 | 2,028 | 1,843 | |
| 3 | -161 | -101 | -148 | -757 | -1,356 | -841 | -2,096 | -865 | -1,793 | -2,481 | |
| 427 | 7,931 | -2,439 | 287 | 776 | -706 | -1,484 | 1,186 | -519 | 398 | 911 | |
Net Cash Flow Net Cash FlowCr | 21 | 687 | -225 | 617 | 261 | 595 | 230 | 151 | 210 | 633 | 274 |
Free Cash Flow Free Cash FlowCr | -411 | -7,245 | 2,213 | 330 | 153 | 2,599 | 2,503 | 935 | 1,349 | 1,863 | 1,661 |
CFO To EBITDA CFO To EBITDA% | -1,014.9 | 2,21,113.9 | -3,776.9 | 388.2 | 111.6 | -1,233.9 | -307.8 | 109.5 | 157.1 | 881.4 | -3,555.1 |
| Financial Year | Mar 2013 | 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 | 4,735 | 5,271 | 2,558 | 4,947 | 8,679 | 6,656 | 9,817 | 12,880 | ||||
Price To Earnings Price To Earnings | 14.1 | 610.0 | 4.6 | 1.8 | 9.2 | 14.2 | 14.2 | |||||
Price To Sales Price To Sales | 1.8 | 1.9 | 0.9 | 1.2 | 1.5 | 1.1 | 1.4 | 1.8 | ||||
Price To Book Price To Book | 1.6 | 1.8 | 1.0 | 1.3 | 0.6 | 1.1 | 1.5 | 1.9 | ||||
EV To EBITDA EV To EBITDA | 33.9 | -27.6 | -2.6 | 5.3 | 8.2 | 27.5 | -195.0 | 717.2 | ||||
FPM FPM% | 18.1 | -1.5 | -4.2 | 6.7 | 8.0 | -7.7 | -29.5 | 23.3 | 17.9 | 3.6 | -0.8 | 1.1 |
NPM NPM% | 15.2 | 0.0 | 0.5 | 10.9 | 12.9 | 0.3 | -14.7 | 26.4 | 22.6 | 11.4 | 10.0 | 12.3 |
ROCE ROCE% | 9.8 | 1.4 | 6.8 | 7.5 | 8.7 | 5.6 | 2.2 | 9.1 | 10.5 | 7.9 | 7.1 | 7.1 |
ROE ROE% | 10.5 | 0.0 | 0.5 | 12.3 | 11.8 | 0.3 | -16.2 | 27.8 | 31.0 | 12.1 | 10.3 | 10.3 |
ROA ROA% | 2.5 | 0.0 | 0.1 | 1.4 | 1.9 | 0.0 | -1.8 | 3.3 | 3.2 | 1.5 | 1.2 | 1.2 |
| Financial Year | Mar 2013 | 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 | 4,735 | 5,271 | 2,558 | 4,947 | 8,679 | 6,656 | 9,817 | 12,880 | ||||
Price To Earnings Price To Earnings | 14.1 | 610.0 | 4.6 | 1.8 | 9.2 | 14.2 | 14.2 | |||||
Price To Sales Price To Sales | 1.8 | 1.9 | 0.9 | 1.2 | 1.5 | 1.1 | 1.4 | 1.8 | ||||
Price To Book Price To Book | 1.6 | 1.8 | 1.0 | 1.3 | 0.6 | 1.1 | 1.5 | 1.9 | ||||
EV To EBITDA EV To EBITDA | 33.9 | -27.6 | -2.6 | 5.3 | 8.2 | 27.5 | -195.0 | 717.2 | ||||
FPM FPM% | 18.1 | -1.5 | -4.2 | 6.7 | 8.0 | -7.7 | -29.5 | 23.3 | 17.9 | 3.6 | -0.8 | 1.1 |
NPM NPM% | 15.2 | 0.0 | 0.5 | 10.9 | 12.9 | 0.3 | -14.7 | 26.4 | 22.6 | 11.4 | 10.0 | 12.3 |
ROCE ROCE% | 9.8 | 1.4 | 6.8 | 7.5 | 8.7 | 5.6 | 2.2 | 9.1 | 10.5 | 7.9 | 7.1 | 7.1 |
ROE ROE% | 10.5 | 0.0 | 0.5 | 12.3 | 11.8 | 0.3 | -16.2 | 27.8 | 31.0 | 12.1 | 10.3 | 10.3 |
ROA ROA% | 2.5 | 0.0 | 0.1 | 1.4 | 1.9 | 0.0 | -1.8 | 3.3 | 3.2 | 1.5 | 1.2 | 1.2 |
Documents — Ujjivan Small Finance Bank Ltd
Concall Transcript Summaries — Ujjivan Small Finance Bank Ltd