Bajaj Finserv Ltd
NSE:BAJAJFINSV
Income Statement
Income Statement
Bajaj Finserv Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Gross Premiums Earned |
59 905
|
45 061
|
63 850
|
67 241
|
72 356
|
47 533
|
81 724
|
87 477
|
92 863
|
202 775
|
235 557
|
272 519
|
311 252
|
153 466
|
268 130
|
253 036
|
269 918
|
174 900
|
258 679
|
264 775
|
296 137
|
217 847
|
347 869
|
371 187
|
330 123
|
272 610
|
274 632
|
276 474
|
277 684
|
284 538
|
210 666
|
225 048
|
247 060
|
356 090
|
376 874
|
388 822
|
400 007
|
416 107
|
431 041
|
456 141
|
491 945
|
|
Revenue |
59 905
N/A
|
94 998
+59%
|
63 850
-33%
|
67 241
+5%
|
72 356
+8%
|
113 138
+56%
|
81 724
-28%
|
87 477
+7%
|
92 863
+6%
|
205 336
+121%
|
235 557
+15%
|
272 519
+16%
|
311 252
+14%
|
244 848
-21%
|
268 130
+10%
|
291 587
+9%
|
308 469
+6%
|
328 587
+7%
|
340 962
+4%
|
355 276
+4%
|
386 638
+9%
|
426 004
+10%
|
461 044
+8%
|
506 306
+10%
|
540 486
+7%
|
543 473
+1%
|
562 668
+4%
|
570 933
+1%
|
584 934
+2%
|
605 866
+4%
|
603 443
0%
|
633 018
+5%
|
649 608
+3%
|
687 515
+6%
|
703 737
+2%
|
731 687
+4%
|
773 043
+6%
|
837 266
+8%
|
894 595
+7%
|
946 787
+6%
|
1 019 616
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 647)
|
(50 359)
|
(16 581)
|
(17 573)
|
(19 194)
|
(58 378)
|
(22 598)
|
(24 319)
|
(26 180)
|
(138 524)
|
(164 687)
|
(195 766)
|
(227 986)
|
(158 436)
|
(178 588)
|
(194 635)
|
(208 420)
|
(211 954)
|
(208 677)
|
(215 203)
|
(235 233)
|
(262 183)
|
(276 417)
|
(303 630)
|
(319 113)
|
(325 874)
|
(329 222)
|
(330 916)
|
(339 531)
|
(356 040)
|
(362 692)
|
(389 075)
|
(402 131)
|
(427 756)
|
(435 265)
|
(448 221)
|
(472 203)
|
(498 256)
|
(539 872)
|
(563 605)
|
(607 040)
|
|
Selling, General & Administrative |
(7 787)
|
(13 806)
|
(8 974)
|
(9 423)
|
(10 104)
|
(16 730)
|
(11 211)
|
(11 992)
|
(12 938)
|
(52 844)
|
(44 485)
|
(47 894)
|
(55 055)
|
(56 172)
|
(37 660)
|
(40 106)
|
(36 330)
|
(60 525)
|
(48 603)
|
(52 674)
|
(55 493)
|
(78 786)
|
(66 624)
|
(70 605)
|
(79 077)
|
(102 496)
|
(67 870)
|
(67 040)
|
(68 032)
|
(101 377)
|
(77 067)
|
(86 251)
|
(93 472)
|
(138 114)
|
(110 632)
|
(116 176)
|
(121 292)
|
(184 426)
|
(139 909)
|
(149 899)
|
(162 529)
|
|
Depreciation & Amortization |
(265)
|
(309)
|
(350)
|
(387)
|
(428)
|
(382)
|
(415)
|
(454)
|
(503)
|
(577)
|
(622)
|
(673)
|
(699)
|
(725)
|
(898)
|
(1 085)
|
(1 322)
|
(1 592)
|
(1 694)
|
(1 847)
|
(2 028)
|
(2 253)
|
(2 806)
|
(3 446)
|
(4 009)
|
(4 560)
|
(4 847)
|
(4 827)
|
(4 903)
|
(4 976)
|
(5 052)
|
(5 294)
|
(5 486)
|
(5 620)
|
(5 879)
|
(6 181)
|
(6 466)
|
(6 771)
|
(7 228)
|
(7 633)
|
(8 238)
|
|
Benefits Claims Loss Adjustment |
(39)
|
(69)
|
(66)
|
(310)
|
(524)
|
(1 163)
|
(1 212)
|
(1 109)
|
(997)
|
(80 664)
|
(101 489)
|
(126 635)
|
(149 130)
|
(96 761)
|
(109 555)
|
(121 670)
|
(130 433)
|
(144 133)
|
(142 994)
|
(144 595)
|
(156 462)
|
(174 850)
|
(188 335)
|
(208 506)
|
(222 711)
|
(213 867)
|
(221 152)
|
(226 013)
|
(235 367)
|
(246 953)
|
(185 372)
|
(199 574)
|
(201 995)
|
(281 087)
|
(273 204)
|
(276 427)
|
(290 662)
|
(302 473)
|
(333 677)
|
(345 957)
|
(375 636)
|
|
Other Operating Expenses |
(6 556)
|
(36 175)
|
(7 192)
|
(7 454)
|
(8 138)
|
(40 104)
|
(9 760)
|
(10 764)
|
(11 743)
|
(4 439)
|
(18 092)
|
(20 565)
|
(23 102)
|
(4 778)
|
(30 476)
|
(31 774)
|
(40 335)
|
(5 704)
|
(15 385)
|
(16 087)
|
(21 251)
|
(6 293)
|
(18 653)
|
(21 073)
|
(13 316)
|
(4 951)
|
(35 353)
|
(33 037)
|
(31 229)
|
(2 734)
|
(95 201)
|
(97 956)
|
(101 178)
|
(2 935)
|
(45 551)
|
(49 437)
|
(53 783)
|
(4 586)
|
(59 057)
|
(60 117)
|
(60 637)
|
|
Operating Income |
45 258
N/A
|
44 639
-1%
|
47 270
+6%
|
49 669
+5%
|
53 163
+7%
|
54 760
+3%
|
59 126
+8%
|
63 158
+7%
|
66 683
+6%
|
66 813
+0%
|
70 870
+6%
|
76 753
+8%
|
83 266
+8%
|
86 412
+4%
|
89 541
+4%
|
96 951
+8%
|
100 048
+3%
|
116 633
+17%
|
132 285
+13%
|
140 073
+6%
|
151 405
+8%
|
163 821
+8%
|
184 627
+13%
|
202 676
+10%
|
221 374
+9%
|
217 599
-2%
|
233 446
+7%
|
240 016
+3%
|
245 403
+2%
|
249 827
+2%
|
240 751
-4%
|
243 943
+1%
|
247 477
+1%
|
259 760
+5%
|
268 472
+3%
|
283 466
+6%
|
300 841
+6%
|
339 010
+13%
|
354 723
+5%
|
383 182
+8%
|
412 575
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14 432)
|
(12 353)
|
(17 257)
|
(18 903)
|
(20 721)
|
(18 267)
|
(23 994)
|
(25 439)
|
(26 902)
|
(25 349)
|
(30 648)
|
(33 183)
|
(35 456)
|
(32 675)
|
(39 137)
|
(40 799)
|
(42 816)
|
(45 268)
|
(48 138)
|
(52 456)
|
(58 643)
|
(65 341)
|
(72 584)
|
(80 317)
|
(86 694)
|
(93 313)
|
(96 798)
|
(97 062)
|
(95 454)
|
(91 078)
|
(89 366)
|
(89 784)
|
(91 645)
|
(98 068)
|
(98 723)
|
(104 518)
|
(112 479)
|
(138 409)
|
(136 536)
|
(151 409)
|
(166 750)
|
|
Non-Reccuring Items |
(72)
|
0
|
0
|
72
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 233)
|
0
|
(10 349)
|
(15 848)
|
(17 055)
|
(17 055)
|
(16 887)
|
(27 846)
|
(30 002)
|
(38 291)
|
(41 204)
|
(50 503)
|
(61 507)
|
(66 982)
|
(59 789)
|
(60 771)
|
(57 189)
|
(54 162)
|
(48 899)
|
(38 775)
|
(33 319)
|
(31 033)
|
(32 310)
|
(34 761)
|
(38 004)
|
(41 936)
|
|
Gain/Loss on Disposition of Assets |
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
(3 265)
|
0
|
0
|
0
|
(4 031)
|
0
|
0
|
0
|
(3 420)
|
0
|
0
|
0
|
(4 489)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(336)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
|
Pre-Tax Income |
30 755
N/A
|
29 016
-6%
|
30 013
+3%
|
30 837
+3%
|
32 514
+5%
|
32 462
0%
|
35 132
+8%
|
37 719
+7%
|
39 781
+5%
|
38 041
-4%
|
40 221
+6%
|
43 569
+8%
|
47 809
+10%
|
49 245
+3%
|
50 405
+2%
|
53 920
+7%
|
57 233
+6%
|
60 987
+7%
|
68 299
+12%
|
70 562
+3%
|
75 707
+7%
|
81 547
+8%
|
84 197
+3%
|
92 357
+10%
|
96 388
+4%
|
83 017
-14%
|
86 145
+4%
|
81 447
-5%
|
82 967
+2%
|
98 623
+19%
|
90 614
-8%
|
96 970
+7%
|
101 669
+5%
|
112 706
+11%
|
130 974
+16%
|
145 629
+11%
|
157 329
+8%
|
168 111
+7%
|
183 426
+9%
|
193 770
+6%
|
203 890
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(6 104)
|
(7 105)
|
(7 475)
|
(7 707)
|
(8 381)
|
(8 419)
|
(8 962)
|
(9 587)
|
(9 964)
|
(10 295)
|
(11 083)
|
(12 322)
|
(13 831)
|
(14 748)
|
(15 176)
|
(16 545)
|
(17 771)
|
(19 224)
|
(22 144)
|
(23 281)
|
(25 818)
|
(27 809)
|
(29 202)
|
(29 055)
|
(27 514)
|
(23 081)
|
(21 529)
|
(20 861)
|
(21 343)
|
(24 950)
|
(21 836)
|
(24 396)
|
(26 419)
|
(29 571)
|
(36 389)
|
(41 057)
|
(43 249)
|
(46 016)
|
(50 012)
|
(52 765)
|
(55 434)
|
|
Income from Continuing Operations |
24 653
|
21 911
|
22 539
|
23 131
|
24 133
|
24 042
|
26 169
|
28 131
|
29 816
|
27 745
|
29 138
|
31 247
|
33 978
|
34 497
|
35 228
|
37 374
|
39 461
|
41 764
|
46 154
|
47 280
|
49 888
|
53 739
|
54 996
|
63 302
|
68 874
|
59 936
|
64 616
|
60 587
|
61 625
|
73 674
|
68 778
|
72 574
|
75 250
|
83 135
|
94 585
|
104 572
|
114 080
|
122 095
|
133 414
|
141 005
|
148 456
|
|
Income to Minority Interest |
(7 159)
|
(6 469)
|
(6 691)
|
(6 890)
|
(7 229)
|
(7 194)
|
(7 845)
|
(8 555)
|
(9 341)
|
(9 113)
|
(9 800)
|
(10 563)
|
(11 529)
|
(11 878)
|
(12 138)
|
(13 059)
|
(13 979)
|
(15 261)
|
(17 240)
|
(18 308)
|
(19 716)
|
(21 548)
|
(22 610)
|
(25 919)
|
(28 740)
|
(26 245)
|
(27 227)
|
(25 371)
|
(24 766)
|
(28 969)
|
(27 897)
|
(30 335)
|
(33 352)
|
(37 568)
|
(44 251)
|
(49 890)
|
(54 136)
|
(57 923)
|
(62 908)
|
(66 779)
|
(70 474)
|
|
Equity Earnings Affiliates |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
17 493
N/A
|
15 441
-12%
|
15 846
+3%
|
16 240
+2%
|
16 903
+4%
|
16 898
0%
|
18 373
+9%
|
19 625
+7%
|
20 524
+5%
|
18 633
-9%
|
19 339
+4%
|
20 686
+7%
|
22 451
+9%
|
22 619
+1%
|
23 090
+2%
|
24 314
+5%
|
25 481
+5%
|
26 503
+4%
|
28 915
+9%
|
28 973
+0%
|
30 173
+4%
|
32 190
+7%
|
32 386
+1%
|
37 383
+15%
|
40 134
+7%
|
33 691
-16%
|
37 389
+11%
|
35 215
-6%
|
36 858
+5%
|
44 705
+21%
|
40 881
-9%
|
42 239
+3%
|
41 898
-1%
|
45 568
+9%
|
50 334
+10%
|
54 682
+9%
|
59 944
+10%
|
64 173
+7%
|
70 505
+10%
|
74 226
+5%
|
77 982
+5%
|
|
EPS (Diluted) |
110.01
N/A
|
97.11
-12%
|
99.66
+3%
|
102.13
+2%
|
106.3
+4%
|
106.19
0%
|
115.55
+9%
|
123.42
+7%
|
129.08
+5%
|
117.09
-9%
|
121.62
+4%
|
130.1
+7%
|
141.2
+9%
|
14.21
-90%
|
145.22
+922%
|
152.91
+5%
|
160.25
+5%
|
16.65
-90%
|
181.85
+992%
|
182.22
+0%
|
189.6
+4%
|
20.23
-89%
|
203.56
+906%
|
234.78
+15%
|
253.86
+8%
|
211.66
-17%
|
235.07
+11%
|
221.36
-6%
|
231.44
+5%
|
28.09
-88%
|
25.68
-9%
|
26.53
+3%
|
26.32
-1%
|
28.63
+9%
|
31.63
+10%
|
34.41
+9%
|
37.67
+9%
|
40
+6%
|
43.91
+10%
|
46.17
+5%
|
48.43
+5%
|