Nifty

:

23114.50

Sensex

:

74532.96

112.35 (0.49%)
325.72 (0.44%)

Login

Nifty
Sensex

:
:

23114.50
74532.96

112.35 (0.49%)
325.72 (0.44%)

Fusion Finance Ltd.

Finance - NBFC

Rating :

34/99

BSE: 543652 | NSE: FUSION

Watchlist

NSE BSE

159.01

20-Mar-2026

Open
High
Low
Previous Close

161
163.6
157.1
159.34

Volume
Traded Value (lacs)
52 Week High
52 Week Low

228692
36851439.28
211.8
123.96

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

2,578.73
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,480.25
N/A
1.31

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

35.62
22.07
10.02

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
7.25

P:BV (Average)

8 Years
5 Years
3 Years

-
-
1.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
4.87

Earnings Forecasts:

(Updated: 14-03-2026)

Description 2024 2025 2026 2027
Adj EPS -117.81 -3.79 13.96 22.78
P/E Ratio -1.35 -41.96 11.39 6.98
Revenue 2368.89 1211.01 1396.24 1729.27
EBITDA -277.49 384 535.3 771.9
Net Income -1224.54 -55.5 222.44 367.93
ROA -12.2 -0.64 2.64 3.55
P/B Ratio 1.01 1.08 0.99 0.87
ROE -54.53 -2.56 8.96 13.12
FCFF 1441.24
FCFF Yield 17.31
Net Debt 5560.48 5207.63 6674.2 8401.45
BVPS 158.09 147.76 160.85 183.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 416.44 479.89 -13.22% 415.79 696.45 -40.30% 434.43 688.32 -36.89% 466.08 645.99 -27.85%
Expenses 284.10 773.16 -63.25% 318.07 883.71 -64.01% 386.51 531.63 -27.30% 457.88 285.77 60.23%
EBITDA 132.34 -293.27 - 97.72 -187.26 - 47.92 156.69 -69.42% 8.20 360.22 -97.72%
EBIDTM 31.78% -61.11% 23.50% -26.89% 11.03% 22.76% 1.76% 55.76%
Other Income 7.66 2.62 192.37% 16.90 7.26 132.78% 11.14 18.36 -39.32% 9.91 29.15 -66.00%
Interest 123.46 213.67 -42.22% 134.27 227.36 -40.94% 148.89 223.41 -33.36% 179.41 214.88 -16.51%
Depreciation 2.49 3.20 -22.19% 2.49 2.85 -12.63% 2.42 2.36 2.54% 3.26 2.78 17.27%
PBT 14.05 -507.52 - -22.14 -410.21 - -92.25 -50.72 - -164.56 171.71 -
Tax 0.00 211.80 -100.00% 0.00 -105.17 - 0.00 -15.10 - 0.00 39.02 -100.00%
PAT 14.05 -719.32 - -22.14 -305.04 - -92.25 -35.62 - -164.56 132.69 -
PATM 3.37% -149.89% -5.32% -43.80% -21.23% -5.17% -35.31% 20.54%
EPS 0.87 -44.38 - -1.37 -18.82 - -5.69 -2.20 - -10.15 8.19 -

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 1,732.74 2,319.76 2,316.73 1,741.92 1,151.27 855.81 720.26 486.26 254.46 184.90 110.23 Net Sales Growth -30.98% 0.13% 33.00% 51.30% 34.52% 18.82% 48.12% 91.09% 37.62% 67.74% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1,732.74 2,319.76 2,316.73 1,741.92 1,151.27 855.81 720.26 486.26 254.46 184.90 110.23 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 1,446.56 2,646.38 949.32 637.80 675.59 437.30 290.07 194.49 182.27 97.19 38.87 Power & Fuel Cost - 6.95 4.84 4.23 2.98 1.96 1.76 1.36 0.80 0.48 0.29 % Of Sales - 0.30% 0.21% 0.24% 0.26% 0.23% 0.24% 0.28% 0.31% 0.26% 0.26% Employee Cost - 573.24 431.22 325.52 233.07 168.64 148.33 101.19 66.10 48.32 25.81 % Of Sales - 24.71% 18.61% 18.69% 20.24% 19.71% 20.59% 20.81% 25.98% 26.13% 23.41% Manufacturing Exp. - 94.79 68.51 62.20 44.46 31.61 27.95 18.76 12.74 7.66 4.18 % Of Sales - 4.09% 2.96% 3.57% 3.86% 3.69% 3.88% 3.86% 5.01% 4.14% 3.79% General & Admin Exp. - 96.02 77.46 43.76 25.81 12.98 16.09 25.09 13.86 9.71 4.92 % Of Sales - 4.14% 3.34% 2.51% 2.24% 1.52% 2.23% 5.16% 5.45% 5.25% 4.46% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 1,882.33 372.13 206.32 372.26 224.07 97.70 49.44 89.57 31.49 0.00 % Of Sales - 81.14% 16.06% 11.84% 32.33% 26.18% 13.56% 10.17% 35.20% 17.03% 3.59% EBITDA 286.18 -326.62 1,367.41 1,104.12 475.68 418.51 430.19 291.77 72.19 87.71 71.36 EBITDA Margin 16.52% -14.08% 59.02% 63.39% 41.32% 48.90% 59.73% 60.00% 28.37% 47.44% 64.74% Other Income 45.61 49.13 95.69 65.90 54.47 17.28 10.05 43.04 12.85 16.14 0.12 Interest 586.03 843.85 790.83 650.63 500.35 375.10 337.67 244.21 136.60 97.44 48.15 Depreciation 10.66 11.67 9.01 7.41 5.37 3.89 2.58 2.39 2.04 1.60 1.04 PBT -264.90 -1,133.01 663.26 511.98 24.43 56.79 100.00 88.22 -53.60 4.82 22.29 Tax 0.00 91.53 157.97 124.83 2.67 12.85 30.39 22.87 -14.19 0.72 8.87 Tax Rate 0.00% -8.08% 23.82% 24.38% 10.93% 22.63% 30.39% 25.92% 26.47% 14.94% 39.79% PAT -264.90 -1,224.54 505.29 387.15 21.75 43.94 69.61 65.35 -39.41 4.10 13.42 PAT before Minority Interest -264.90 -1,224.54 505.29 387.15 21.75 43.94 69.61 65.35 -39.41 4.10 13.42 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -15.29% -52.79% 21.81% 22.23% 1.89% 5.13% 9.66% 13.44% -15.49% 2.22% 12.17% PAT Growth 0.00% - 30.52% 1,680.00% -50.50% -36.88% 6.52% - - -69.45% EPS -16.34 -75.54 31.17 23.88 1.34 2.71 4.29 4.03 -2.43 0.25 0.83

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,643.33 2,848.15 2,321.92 1,337.95 1,246.36 1,198.89 622.66 257.70 222.54 72.79 Share Capital 100.65 100.62 100.35 82.76 79.04 78.95 61.58 44.18 37.26 20.29 Total Reserves 1,512.44 2,728.99 2,213.60 1,245.68 1,160.47 1,115.56 561.09 213.51 185.28 52.50 Non-Current Liabilities 1,855.71 3,165.54 6,700.66 5,554.66 3,982.53 2,703.31 1,401.48 979.09 609.07 265.54 Secured Loans 1,784.09 3,178.06 6,547.16 5,273.97 3,808.21 2,502.41 1,266.57 835.03 553.25 256.78 Unsecured Loans 53.78 65.05 231.24 367.45 246.58 231.40 152.91 167.45 64.50 7.00 Long Term Provisions 7.75 5.02 0.00 0.00 4.26 0.00 4.87 1.70 2.22 1.64 Current Liabilities 4,793.63 5,668.96 263.22 311.11 532.52 307.30 1,361.96 706.58 375.92 272.50 Trade Payables 76.59 67.73 71.63 37.44 11.31 4.07 0.00 0.00 0.00 0.00 Other Current Liabilities 144.64 222.92 179.98 132.01 134.55 57.52 1,218.16 553.06 327.99 268.14 Short Term Borrowings 4,564.15 5,372.79 0.00 134.39 377.46 239.88 96.84 100.82 18.00 0.00 Short Term Provisions 8.25 5.52 11.61 7.27 9.21 5.83 46.96 52.71 29.92 4.36 Total Liabilities 8,292.67 11,682.65 9,285.80 7,203.72 5,761.41 4,209.50 3,386.10 1,943.37 1,207.53 610.83 Net Block 27.44 31.44 20.96 19.19 18.28 6.04 5.52 4.96 4.61 2.12 Gross Block 67.80 61.08 41.98 33.01 26.73 10.99 14.11 11.17 8.79 4.71 Accumulated Depreciation 40.36 29.64 21.02 13.82 8.45 4.94 8.59 6.21 4.17 2.59 Non Current Assets 7,317.57 10,025.48 8,107.17 5,975.44 4,393.32 3,362.96 753.60 528.67 191.44 161.18 Capital Work in Progress 2.38 2.18 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.00 2.00 0.00 0.00 0.00 0.50 0.50 0.50 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 44.40 38.05 14.31 13.45 10.83 9.02 11.73 0.00 Other Non Current Assets 24.60 41.99 0.00 0.00 0.00 0.00 51.02 75.00 39.71 32.02 Current Assets 975.10 1,657.17 1,178.63 1,225.49 1,368.08 846.53 2,632.50 1,414.70 1,016.08 449.66 Current Investments 0.07 0.06 0.00 0.00 0.00 0.00 0.00 0.00 210.51 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3.70 13.85 14.41 4.25 2.79 3.14 0.61 0.48 0.00 0.93 Cash & Bank 830.90 1,516.50 1,065.03 1,153.60 1,335.26 817.75 935.13 505.83 166.51 61.67 Other Current Assets 140.43 123.51 70.74 61.79 30.03 25.64 1,696.77 908.39 639.06 387.06 Short Term Loans & Adv. 33.61 3.25 28.45 5.84 14.91 9.63 1,661.55 889.12 621.06 377.74 Net Current Assets -3,818.53 -4,011.79 915.41 914.37 835.56 539.23 1,270.54 708.11 640.17 177.16 Total Assets 8,292.67 11,682.65 9,285.80 7,203.73 5,761.40 4,209.49 3,386.10 1,943.37 1,207.52 610.84

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1,447.88 -1,350.34 -1,663.04 -1,640.73 -793.02 -749.43 -257.90 -236.71 -128.01 PBT -1,133.01 663.26 511.98 24.43 56.79 100.00 4.82 22.29 7.97 Adjustment 1,729.56 203.86 90.87 292.91 202.09 65.43 16.30 2.36 3.02 Changes in Working Capital 881.70 -2,079.56 -2,152.90 -1,916.39 -998.33 -871.23 -266.42 -251.89 -136.13 Cash after chg. in Working capital 1,478.25 -1,212.44 -1,550.05 -1,599.05 -739.45 -705.80 -245.30 -227.25 -125.14 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -30.37 -137.90 -112.99 -41.67 -53.58 -43.63 -12.60 -9.46 -2.87 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 74.40 31.48 17.85 18.48 9.56 20.05 -199.25 -18.23 -8.26 Net Fixed Assets -6.92 -21.03 -9.22 -6.28 -15.74 -2.20 -4.08 -1.95 Net Investments -0.01 -2.06 0.00 0.00 0.50 210.01 -210.51 0.00 Others 81.33 54.57 27.07 24.76 24.80 -187.76 15.34 -16.28 Cash from Financing Activity -2,213.92 1,843.19 1,584.18 1,418.20 1,459.22 545.08 577.99 261.92 162.94 Net Cash Inflow / Outflow -691.64 524.33 -61.01 -204.05 675.75 -184.30 120.84 6.98 26.68 Opening Cash & Equivalents 1,474.69 950.36 1,011.37 1,215.42 539.67 723.97 52.44 45.47 18.79 Closing Cash & Equivalent 783.05 1,474.69 950.36 1,011.37 1,215.42 539.67 173.28 52.44 45.47

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 155.24 272.40 230.59 160.18 156.83 151.30 ROA -12.26% 4.82% 4.70% 0.34% 0.88% 1.83% ROE -55.13% 19.65% 21.27% 1.70% 3.61% 7.68% ROCE -2.96% 14.14% 14.34% 8.21% 8.77% 11.76% Fixed Asset Turnover 36.00 44.96 46.46 38.54 45.38 57.40 Receivable days 1.38 2.23 1.96 1.12 1.26 0.95 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 4.09 Cash Conversion Cycle 1.38 2.23 1.96 1.12 1.26 -3.14 Total Debt/Equity 3.97 3.04 2.93 4.36 3.58 2.49 Interest Cover -0.34 1.84 1.79 1.05 1.15 1.30

Top Investors:

hdfc mutual fund - hdfc multi cap fund

india capital fund limited

icici prudential banking and financial services fund

nippon life india trustee ltd-a/c nippon india value fund

four dimensions securities (india) ltd

Annual Reports:

News Update:

Fusion Finance raises funds through NCDs
29th Dec 2025, 16:14 PM

Maturity of the said NCDs will be on June 29, 2028
Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback