sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
HUDCO logo

HUDCO - Housing &Urban Development Corporation Ltd. Share Price

Finance

₹192.17-2.57(-1.32%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap39.66 kCr
Price/Earnings (Trailing)14.14
Price/Sales (Trailing)3.36
EV/EBITDA3.44
Price/Free Cashflow-1.44
MarketCap/EBT10.54
Enterprise Value39.66 kCr

Fundamentals

Growth & Returns

Price Change 1W-3.7%
Price Change 1M-10.6%
Price Change 6M-6.7%
Price Change 1Y-5.5%
3Y Cumulative Return63%
5Y Cumulative Return36.6%
7Y Cumulative Return25%

Cash Flow & Liquidity

Revenue (TTM)
11.82 kCr
Rev. Growth (Yr)28.7%
Earnings (TTM)2.8 kCr
Earnings Growth (Yr)3.1%

Profitability

Operating Margin32%
EBT Margin32%
Return on Equity15.54%
Return on Assets1.88%
Free Cashflow Yield-69.29%
Cash Flow from Investing (TTM)-938.52 Cr
Cash Flow from Operations (TTM)-31.6 kCr
Cash Flow from Financing (TTM)32.22 kCr
Cash & Equivalents6.03 Cr
Free Cash Flow (TTM)-31.62 kCr
Free Cash Flow/Share (TTM)-157.97

Balance Sheet

Total Assets1.49 LCr
Total Liabilities1.31 LCr
Shareholder Equity18.04 kCr
Net PPE56.94 Cr
Inventory0.00
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage-0.51
Interest/Cashflow Ops-3.35

Dividend & Shareholder Returns

Dividend/Share (TTM)6.3
Dividend Yield3.18%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.00%
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Growth: Awesome revenue growth! Revenue grew 32.2% over last year and 69.9% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 63% return compared to 11.4% by NIFTY 50.

Dividend: Dividend paying stock. Dividend yield of 3.18%.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Profitability: Very strong Profitability. One year profit margin are 24%.

Cons

Momentum: Stock is suffering a negative price momentum. Stock is down -10.6% in last 30 days.

Technicals: SharesGuru indicator is Bearish.

Insider Trading: Significant insider selling noticed recently.

Smart Money: Smart money is losing interest in the stock.

Price to Sales Ratio

Latest reported: 3.4

Revenue (Last 12 mths)

Latest reported: 11.8 kCr

Net Income (Last 12 mths)

Latest reported: 2.8 kCr
Pros

Size: Market Cap wise it is among the top 20% companies of india.

Growth: Awesome revenue growth! Revenue grew 32.2% over last year and 69.9% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 63% return compared to 11.4% by NIFTY 50.

Dividend: Dividend paying stock. Dividend yield of 3.18%.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Profitability: Very strong Profitability. One year profit margin are 24%.

Cons

Momentum: Stock is suffering a negative price momentum. Stock is down -10.6% in last 30 days.

Technicals: SharesGuru indicator is Bearish.

Insider Trading: Significant insider selling noticed recently.

Smart Money: Smart money is losing interest in the stock.

Investor Care

Dividend Yield3.18%
Dividend/Share (TTM)6.3
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)14.01

Financial Health

Debt/Equity0.00

Technical Indicators

RSI (14d)20.04
RSI (5d)14.58
RSI (21d)36.93
MACD SignalSell
Stochastic Oscillator SignalBuy
SharesGuru SignalSell
RSI SignalBuy
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Latest News and Updates from Housing &Urban Development Corp

Updated May 5, 2025

The Good News

The Economic Times

HUDCO has received government approval to raise up to 50 billion rupees through a unique corporate bond structure aimed at infrastructure projects.

The Hans India

The Akshaya Patra Foundation has partnered with HUDCO to enhance meal distribution efforts, with HUDCO sponsoring kitchen equipment and electric vehicles worth Rs 88 lakh.

PSU Connect

HUDCO's shares rose by 1.24% following the announcement of its bond issuance, reflecting positive market sentiment and investor confidence.

Summary of Latest Earnings Report from Housing &Urban Development Corp

Summary of Housing &Urban Development Corp's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the earnings conference call for Q2 FY '26, management provided a strong positive outlook for Housing and Urban Development Corporation Limited (HUDCO). The highlights include:

  1. Sanction and Disbursement Growth: HUDCO achieved record sanctions of approximately INR 92,985 crores for the first half of FY '26, a 22% growth from the previous year when sanctions were INR 76,000 crores. Disbursements also increased by 19%, reaching INR 26,000 crores, compared to INR 21,700 crores in the previous period.

  2. Loan Book Expansion: The loan book grew by 30% from INR 111,000 crores to INR 144,000 crores. Management confirmed a consistent growth rate target of over 25%, maintaining a guidance of 25-30% growth for the loan book.

  3. Cost of Funds: HUDCO successfully reduced its cost of funds to a weighted average of 6.32%, down from 7.12%, enhancing its competitiveness in infrastructure financing.

  4. NPA Management: Gross NPAs declined to INR 1,750 crores (1.21%), with a commitment to reach a zero NPA status within 15 months. The net NPA stands at 0.07%. Management is actively resolving distressed assets, targeting recoveries of approximately INR 900 crores from 10 identified projects.

  5. Urban Infrastructure Initiatives: A new Urban Infrastructure Window was launched, aligned with government objectives. Management discussed plans leveraging the Urban Challenge Fund, targeting a potential requirement of INR 1 lakh crores from state governments.

  6. Future Guidance: HUDCO aims to achieve a loan book of INR 1.6 lakh crores by March 2026, with an ambitious target of INR 3 lakh crores by FY '30. Expected disbursements for FY '26 are maintained at INR 50,000 crores, with plans for even stronger growth driven by a strong sanctions pipeline.

Management emphasizes a strategic focus on sustainable growth while maintaining quality in loans and asset management. The financial metrics and initiatives strongly position HUDCO for continued growth and operational excellence in the urban infrastructure sector.

Share Holdings

Understand Housing &Urban Development Corp ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
The President Of India Through Secretary Ministry of Housing And Urban Affairs54.27%
The President Of India Through Secretary Ministry Of Rural Development20.73%
Life Insurance Corporation Of India7.39%

Overall Distribution

Distribution across major stakeholders

Is Housing &Urban Development Corp Better than it's peers?

Detailed comparison of Housing &Urban Development Corp against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
PFCPower Finance Corp1.19 LCr1.14 LCr+2.00%-7.20%4.821.05--
RECLTDREC95.84 kCr59.62 kCr

Sector Comparison: HUDCO vs Finance

Comprehensive comparison against sector averages

Comparative Metrics

HUDCO metrics compared to Finance

CategoryHUDCOFinance
PE13.9917.20
PS3.323.30
Growth32.2 %9.9 %
33% metrics above sector average
Key Insights
  • 1. HUDCO is NOT among the Top 10 largest companies in Finance.
  • 2. The company holds a market share of 1.2% in Finance.
  • 3. In last one year, the company has had an above average growth that other Finance companies.

What does Housing &Urban Development Corporation Ltd. do?

Financial Institution•Financial Services•Mid Cap

Housing & Urban Development Corp (HUDCO) is a prominent financial institution in India, established in 1970 and headquartered in New Delhi.

With a market capitalization of Rs. 45,319 Crores, HUDCO focuses on providing financing solutions for housing and urban development projects across the country. The company offers a range of term loans tailored for various housing initiatives, including urban and rural housing, community toilets, and slum upgradation. Its clientele includes state government bodies, co-operative societies, corporate borrowers, and retail customers.

In addition to housing projects, HUDCO plays a vital role in financing infrastructure projects such as water supply, sewerage, roads, and social infrastructure developments, which encompass health centers, schools, and sports facilities. The company also supports commercial infrastructure projects like shopping malls, hotels, and entertainment centers.

Furthermore, HUDCO provides consultancy services in architecture, urban planning, and project management. The firm engages in research and training services to enhance capacity and provide technical inputs on sectoral policies and programs.

In terms of financial performance, HUDCO has demonstrated strong growth, with a trailing 12 months revenue of Rs. 9,687.5 Crores and a profit of Rs. 2,681.6 Crores in the past four quarters. The company has achieved impressive revenue growth of 37.8% over the last three years.

Investors benefit from HUDCO’s commitment to returning profits, as the company distributes dividends with a yield of 3.2% annually, having returned Rs. 7.25 dividend per share over the last year.

Industry Group:Finance
Employees:621
Website:www.hudco.org.in

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

HUDCO vs Finance (2021 - 2026)

HUDCO is underperforming relative to the broader Finance sector and has declined by 2.7% compared to the previous year.

Sharesguru Stock Score

HUDCO

69/100
Sharesguru Stock Score

HUDCO

69/100

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Question 1: What would be the risk evaluation and underwriting criteria for assessing private loans, and what is the loan growth guidance?

Answer 1: Regarding private sector underwriting, we will follow best practices to ensure asset quality, starting with assessing project bankability and entity investment grade. We will use a two-step grading approach for appraisal and a three-step for monitoring, supported by external consultants initially. As for loan growth, I maintain a guidance of 25% to 30%. The addition of private sector and urban invest window products will act as catalysts for our growth.


Question 2: What is the status of outstanding sanctions that could convert into disbursements?

Answer 2: We currently have outstanding MOUs of approximately INR 7 lakh to INR 8 lakh crores. Documented schemes are around INR 2 lakh crores, with an additional INR 1 lakh crores in non-documented schemes. Therefore, we have a clear pipeline totaling around INR 3 lakh crores, with about INR 2 lakh crores already documented, while the remaining is in various stages of agreement discussions.


Question 3: How do you foresee the margins improving over the next quarters?

Answer 3: I'm optimistic about maintaining our profitability metrics with around 2% spread and 3% NIM. Although fluctuations in international markets impacted our NIMs, I believe we will see improvements as loan book growth continues. In Q3, I anticipate that we will surpass 3.1% NIM due to our strategies and potential rate cuts expected in the December monetary policy.


Question 4: With the significant forex fluctuations, how are your borrowings affected?

Answer 4: We have two types of foreign currency borrowings: FCNR loans maturing up to 1 year and external commercial borrowings with 5-year maturities. While our ECs have sufficient protections in place, our FCNR loans have seen some volatility. We've booked around INR 176 crores in losses due to this but expect the majority of these obligations to mature by February or March, reducing future exposure significantly.


Question 5: What is your stance on maintaining debt-to-equity levels as growth progresses?

Answer 5: Our current debt-equity ratio stands below 7%. We plan to maintain this around 8% while adhering to external borrowing covenants. We are exploring options for perpetual debt but not urgently. This level allows us to finance the expected growth while keeping leverage manageable.


Question 6: What specific growth targets do you have under the Urban Invest Window?

Answer 6: We target INR 1 lakh crores of state government funding as our business potential tied to the Urban Challenge Fund announced by the government. Additionally, INR 2 lakh crores will come from PPP players. We aim to sanction these funds within approximately 18 months, with further disbursement planned over the next 2-3 years, maintaining our spreads at current levels to ensure project viability.

Ownership Distribution

Distribution across major institutional holders

+1.90%
-15.10%
5.56
1.61
-
-
IREDAIndian Renewable Energy Development Agency36.21 kCr8.07 kCr-8.60%-31.00%18.844.49--
LICHSGFINLic Housing Finance28.06 kCr28.81 kCr-5.40%-9.60%5.080.97--
IRBIRB Infrastructure Developers23.99 kCr8.27 kCr-5.90%-19.80%3.642.9--
PNBHOUSINGPNB Housing Finance21.5 kCr8.37 kCr-12.60%+1.50%9.832.57--

Updates from Housing &Urban Development Corp

Credit Rating • 15 Jan 2026
Credit Rating by CARE Ratings Limited
General • 14 Jan 2026
Report on re-lodgement of transfer request for physical shares
Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 • 09 Jan 2026
Certificate under Reg. 74(5) of SEBI (DP) Regulation, 2018 for the quarter ended 31.12.2025.
Newspaper Publication • 09 Jan 2026
Newspaper publication-Transfer to IEPF
General • 07 Jan 2026
MoU between HUDCO and Government of Chhattisgarh
General • 02 Jan 2026
Intimation of achievement of ''Excellent'' rating in MoU Performance for the Financial Year 2024-25 awarded by Department of Public Enterprises, Ministry of Finance.
General • 31 Dec 2025
Intimation regarding business performance of the Company for quarter & nine-months period ended 31.12.2025

Income Statement for Housing &Urban Development Corp

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Total income30.2%10,3487,9487,0866,9987,2787,572
Revenue From Operations32.5%10,3117,7847,0866,9547,2357,532
Total interest earned-10,200-6,9836,8887,1737,483
Dividend income-7.38-0.060.083.443.79
Rental income-56-54494136
Fees and commission income-0-2.662.576.396.27
Revenue from sale of services-1.37-1.662.032.713.95
Other revenue from operations---37---
Other income-77.9%371640444340
Total Expenses31.5%6,7125,1054,7974,6525,0495,397
Employee Expense-1.3%230233187218206239
Finance costs36%6,7474,9614,5074,5334,7654,848
Depreciation and Amortization12.9%119.86117.96.985.71
Fees and commission expenses-2.66-2.132.242.032.55
Impairment on financial instruments--410.5--73.69-245.66-73.63156
Other expenses230.6%131-98.53163137143127
Profit Before exceptional items and Tax27.9%3,6372,8432,2892,3462,2292,175
Exceptional items before tax4.8%0-0.050000
Total profit before tax27.9%3,6372,8432,2892,3462,2292,175
Current tax24.6%635510435419423451
Deferred tax35.8%29321615321122715
Tax expense27.7%928727588629650466
Total profit (loss) for period28%2,7092,1171,7011,7161,5781,708
Other comp. income net of taxes-972.6%-164.82025-1.92-19.37-16.64
Total Comprehensive Income19.1%2,5442,1361,7261,7141,5591,692
Reserve excluding revaluation reserves9.3%15,96614,611--11,186-
Earnings Per Share, Basic30.9%13.5310.578.58.577.898.53
Earnings Per Share, Diluted30.9%13.5310.578.58.577.898.53
Debt equity ratio1.7%0.05720.040500.04090.04510.0498
Debt service coverage ratio-0-00054041
Interest service coverage ratio-0-000.01470.0145
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Total income10.4%3,2512,9452,8552,7702,5262,197
Revenue From Operations9.6%3,2192,9372,8452,7602,5182,188
Total interest earned9.3%3,1972,9252,8212,746--
Dividend income-8.0900.090.01--
Rental income0%13131414--
Fees and commission income-0000--
Revenue from sale of services-0.6800.970.4--
Other income333%328.169.929.918.428.84
Total Expenses10%2,2962,0881,8351,8381,5261,512
Employee Expense
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Total income30.2%10,3487,9487,0866,9987,2787,572
Revenue From Operations32.5%10,3117,7847,0866,9547,2357,532
Total interest earned-10,200-6,9836,8887,1737,483
Dividend income-7.38-0.060.083.443.79
Rental income-56-54494136
Fees and commission income

Balance Sheet for Housing &Urban Development Corp

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Dec-2024Sep-2024Mar-2024Sep-2023
Cash and cash equivalents-88.3%6.0344-380370523
Derivative financial instruments25%2,0531,643---0
Trade receivables8.3%1.911.84---1.25
Other receivables48.5%2.992.34---2.7
Loans16%144,209124,341---80,116
Investments29.1%1,7011,318---211
Other financial assets8%686635---590
Total finanical assets16.3%148,812128,0060398--
Investment property-5.6%1819-192020
Property, plant and equipment0%5757-545659
Capital work-in-progress23.1%1714-141413
Total non-financial assets-7.8%4524900101--
Total assets16.2%149,264128,496-113,91993,42282,162
Equity share capital0%2,0022,002-2,0022,0022,002
Total equity0.4%18,03517,968-17,12316,61315,723
Derivative financial instruments-4490---0
Debt securities10.6%61,84855,907---44,722
Borrowings26.5%64,99051,390---18,552
Deposits--0---1.01
Total financial liabilities19%129,321108,63800--
Current tax liabilities-107.4%0.1113-04622
Provisions19%434365---355
Total non financial liabilities1%1,9081,89001,347--
Total liabilities18.7%131,229110,528--76,81066,440
Total equity and liabilities16.2%149,264128,496-113,91993,42282,162
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Dec-2024Sep-2024Mar-2024Sep-2023
Cash and cash equivalents-88.3%6.0344-380370523
Derivative financial instruments25%2,0531,643---0
Trade receivables8.3%1.911.84---1.25
Other receivables48.5%2.992.34---2.7
Loans16%144,209124,341---80,116
Investments29%1,7031,320---213
Other financial assets8%686635---590
Total finanical assets16.3%

Cash Flow for Housing &Urban Development Corp

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Depreciation12.9%119.86117.9--
Impairment loss / reversal-96.8%-410.5-208.09-73.69-245.66--
Unrealised forex losses/gains-53.2%-111.53-72.44108.92--
Dividend income30.5%7.385.890.060.08--
Adjustments for interest income113%5024140.24--
Net Cashflows From Operations-216.8%-30,963.67-9,774.742,2572,116--
Income taxes paid (refund)24.9%639512421412--
Other inflows/outflows of cash-00-2,687-2,509.65--
Net Cashflows From Operating Activities-207.2%-31,602.67-10,286.74-850.67-805.93--
Proceeds from sales of PPE-102.8%0.88.060.180.16--
Purchase of property, plant and equipment690.5%213.532.276.41--
Purchase of intangible assets under development-94.3%0.320.6500--
Proceeds from sales of long-term assets-100.2%042500--
Purchase of other long-term assets-925000--
Dividends received30.5%7.385.890.060.08--
Other inflows/outflows of cash-00-350.385.24--
Net Cashflows From Investing Activities-316.5%-938.52435-352.41-0.93--
Proceeds from issuing debt etc885.1%14,7681,50000--
Proceeds from borrowings78.2%36,49620,48600--
Repayments of borrowings64.3%17,89810,892-1,391.59-516.15--
Payments of finance lease liabilities--0701435--
Dividends paid25%1,15192100--
Net Cashflows From Financing Activities216.7%32,21510,17469181--
Net change in cash and cash eq.-201.8%-325.81322-512.16-726.13--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Depreciation12.9%119.86117.9--
Impairment loss / reversal-96.8%-410.5-208.09-73.69-245.66--
Unrealised forex losses/gains-53.2%-111.53-72.44108.92--
Dividend income30.5%7.385.890.060.08--
Adjustments for interest income113%5024140.24--
Net Cashflows From Operations-216.8%-30,963.67-9,774.692,2582,116--
Income taxes paid (refund)24.9%639512421412--

-3%
66
68
64
60
66
40
Finance costs8.7%2,1471,9761,8591,7621,6621,464
Depreciation and Amortization-6.7%2.812.943.512.632.541.96
Fees and commission expenses-193.7%0.111.952.180.34--
Impairment on financial instruments82.7%-16.99-102.95-141.82-16.84--
Other expenses6.9%32304730-204.226.96
Profit Before exceptional items and Tax11.4%9558571,0209321,000685
Total profit before tax11.4%9558571,0209321,000685
Current tax30.7%184141190182136126
Deferred tax-29.4%6186102151750.63
Tax expense8%245227293197311127
Total profit (loss) for period12.7%710630728735689558
Other comp. income net of taxes111.9%113-944.09-100.36106-151.59-19.06
Total Comprehensive Income361.1%823-313.86627841537539
Reserve excluding revaluation reserves-------
Earnings Per Share, Basic18.6%3.553.153.643.673.442.79
Earnings Per Share, Diluted18.6%3.553.153.643.673.442.79
Debt equity ratio0.4%0.06980.06610.0572--0.0493
Interest service coverage ratio---0---
-
0
-
2.66
2.57
6.39
6.27
Revenue from sale of services-1.37-1.662.032.713.95
Other revenue from operations---37---
Other income-77.9%371640444340
Total Expenses31.5%6,7125,1054,7974,6525,0495,397
Employee Expense-1.3%230233187218206239
Finance costs36%6,7474,9614,5074,5334,7654,848
Depreciation and Amortization12.9%119.86117.96.985.71
Fees and commission expenses-2.66-2.132.242.032.55
Impairment on financial instruments--410.5--73.69-245.66-73.63156
Other expenses230.6%131-98.53163137143127
Profit Before exceptional items and Tax27.9%3,6372,8432,2892,3462,2292,175
Total profit before tax27.9%3,6372,8432,2892,3462,2292,175
Current tax24.6%635510435419423451
Deferred tax35.8%29321615321122715
Tax expense27.7%928727588629650466
Total profit (loss) for period28%2,7092,1171,7021,7171,5791,708
Other comp. income net of taxes-972.6%-164.82025-1.92-19.37-16.64
Total Comprehensive Income19.1%2,5442,1371,7261,7151,5591,692
Reserve excluding revaluation reserves9.3%15,96814,611--11,187-
Earnings Per Share, Basic30.9%13.5310.578.58.577.898.53
Earnings Per Share, Diluted30.9%13.5310.578.58.577.898.53
Debt equity ratio1.7%0.05720.040500.04090.04510.0498
Debt service coverage ratio-0-00054041
Interest service coverage ratio-0-000.01470.0145
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Total income10.4%3,2512,9452,8552,7702,5262,197
Revenue From Operations9.6%3,2192,9372,8452,7602,5182,188
Total interest earned9.3%3,1972,9252,8212,746--
Dividend income-8.0900.090.01--
Rental income0%13131414--
Fees and commission income-0000--
Revenue from sale of services-0.6800.970.4--
Other income333%328.169.929.918.428.84
Total Expenses10%2,2962,0881,8351,8381,5261,512
Employee Expense-3%666864606640
Finance costs8.7%2,1471,9761,8591,7621,6621,464
Depreciation and Amortization-6.7%2.812.943.512.632.541.96
Fees and commission expenses-193.7%0.111.952.180.34--
Impairment on financial instruments82.7%-16.99-102.95-141.82-16.84--
Other expenses6.9%32304730-204.226.96
Profit Before exceptional items and Tax11.4%9558571,0209321,000685
Total profit before tax11.4%9558571,0209321,000685
Current tax30.7%184141190182136126
Deferred tax-29.4%6186102151750.63
Tax expense8%245227293197311127
Total profit (loss) for period12.7%710630728735689558
Other comp. income net of taxes111.9%113-944.09-100.36106-151.59-19.06
Total Comprehensive Income361.1%823-313.86627841537539
Reserve excluding revaluation reserves-------
Earnings Per Share, Basic18.6%3.553.153.643.673.442.79
Earnings Per Share, Diluted18.6%3.553.153.643.673.442.79
Debt equity ratio0.4%0.06980.06610.0572-0.050.0493
Interest service coverage ratio---0---
148,814
128,007
0
398
-
-
Investment property-5.6%1819-192020
Property, plant and equipment0%5757-545659
Capital work-in-progress23.1%1714-141413
Total non-financial assets-7.8%4524900101--
Total assets16.2%149,266128,497-113,92193,42282,164
Equity share capital0%2,0022,002-2,0022,0022,002
Total equity0.4%18,03717,970-17,12416,61315,724
Derivative financial instruments-4490---0
Debt securities10.6%61,84855,907---44,722
Borrowings26.5%64,99051,390---18,552
Deposits-00---1.01
Total financial liabilities19%129,321108,63800--
Current tax liabilities-107.4%0.1113--4622
Provisions19%434365---355
Total non financial liabilities1%1,9081,89001,347--
Total liabilities18.7%131,229110,528--76,81066,440
Total equity and liabilities16.2%149,266128,497-113,92193,42282,164
Other inflows/outflows of cash
-
0
0
-2,687
-2,509.65
-
-
Net Cashflows From Operating Activities-207.2%-31,602.67-10,286.69-850.48-805.74--
Proceeds from sales of PPE-102.8%0.88.060.180.16--
Purchase of property, plant and equipment690.5%213.532.276.41--
Purchase of intangible assets under development-94.3%0.320.6500--
Proceeds from sales of long-term assets-100.2%042500--
Purchase of other long-term assets-925000--
Dividends received30.5%7.385.890.060.08--
Other inflows/outflows of cash-00-350.575.05--
Net Cashflows From Investing Activities-316.5%-938.52435-352.6-1.12--
Proceeds from issuing debt etc885.1%14,7681,50000--
Proceeds from borrowings78.2%36,49620,48600--
Repayments of borrowings64.3%17,89810,892-1,391.59-516.15--
Payments of finance lease liabilities--0701435--
Dividends paid25%1,15192100--
Net Cashflows From Financing Activities216.7%32,21510,17469181--
Net change in cash and cash eq.-201.8%-325.81322-512.16-726.13--