Financials Yes Bank Limited

Equities

Market Closed - NSE India S.E. Other stock markets 11:05:05 13/03/2026 GMT			5-day change	1st Jan Change
18.80 ^INR	-2.64%		-6.56%	-12.96%

03-13	India to scrap bids for majority stake in IDBI Bank, source says	RE
03-12	Indian financial crimes agency freezes Anil Ambani Group properties worth $63 million	RE

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	107,693	97,603	118,442	132,089	148,012	165,466	188,937	221,146
Change	-	-9.37%	21.35%	11.52%	12.05%	11.79%	14.18%	17.05%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	49,773	29,159	31,828	33,863	42,540	53,349	68,258	90,133
Change	-	-41.42%	9.15%	6.39%	25.62%	25.41%	27.95%	32.05%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-47,351	14,358	9,629	15,000	31,683	43,402	54,039	71,832
Change	-	130.32%	-32.94%	55.78%	111.23%	36.99%	24.51%	32.93%
Net income ¹	-34,622	10,662	7,174	12,511	24,059	32,907	40,598	54,003
Change	-	130.8%	-32.71%	74.39%	92.3%	36.78%	23.37%	33.02%
Announcement Date	30/04/21	30/04/22	22/04/23	27/04/24	19/04/25	-	-	-

¹INR in Million

Estimates

Fiscal Period: March	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3
Net sales ¹	18,027	24,590	22,903	24,977	27,012	26,320	29,110	31,138	31,876	31,408	31,351	32,115	37,216	34,430	36,070	37,355	40,156	41,240	39,452	40,982
Change	-	36.4%	-6.86%	9.06%	8.15%	-2.56%	10.6%	6.97%	2.37%	-1.47%	-0.18%	2.44%	15.88%	-7.49%	4.76%	3.56%	7.5%	2.7%	-4.34%	3.88%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	1,849	9,200	6,780	7,307	7,742	5,898	7,904	9,136	8,889	8,184	8,013	8,640	9,025	8,853	9,753	10,790	13,144	13,580	12,965	12,336
Change	-	397.62%	-26.3%	7.77%	5.96%	-23.82%	34%	15.59%	-2.71%	-7.93%	-2.09%	7.83%	4.45%	-1.9%	10.16%	10.64%	21.81%	3.32%	-4.53%	-4.85%
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-50,547	2,758	3,008	3,560	5,032	4,151	2,076	688.8	2,713	4,581	3,010	3,093	4,316	6,735	6,782	8,203	9,963	10,740	8,776	12,117
Change	-	105.46%	9.05%	18.37%	41.33%	-17.51%	-49.99%	-66.82%	293.93%	68.83%	-34.31%	2.78%	39.54%	56.05%	0.69%	20.96%	21.45%	7.8%	-18.29%	38.08%
Net income ¹	-37,878	2,068	2,255	2,664	3,675	3,106	1,528	515.2	2,024	3,425	2,252	2,315	4,519	5,024	5,530	6,123	7,381	8,010	6,545	9,516
Change	-	105.46%	9.02%	18.15%	37.92%	-15.47%	-50.8%	-66.29%	292.92%	69.2%	-34.25%	2.78%	95.23%	11.18%	10.07%	10.71%	20.55%	8.52%	-18.29%	45.4%
Announcement Date	30/04/21	23/07/21	22/10/21	22/01/22	30/04/22	23/07/22	22/10/22	21/01/23	22/04/23	22/07/23	21/10/23	27/01/24	27/04/24	20/07/24	26/10/24	25/01/25	19/04/25	20/07/25	18/10/25	17/01/26

¹INR in Million

Estimates

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	30/04/21	30/04/22	22/04/23	27/04/24	19/04/25	-	-	-

Estimates

Fiscal Period: March	2020	2021	2022	2023	2024	2025
CAPEX ¹	5,417	2,696	4,103	7,916	9,807	7,417
Change	-	-50.23%	52.18%	92.94%	23.88%	-24.36%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	03/07/20	27/07/21	15/06/22	14/07/23	23/07/24	26/07/25

¹INR in Million

Estimates

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	46.22%	29.88%	26.87%	25.64%	28.74%	32.24%	36.13%	40.76%
EBT Margin (%)	-	-43.97%	14.71%	8.13%	11.36%	21.41%	26.23%	28.6%	32.48%
Net margin (%)	-	-32.15%	10.92%	6.06%	9.47%	16.25%	19.89%	21.49%	24.42%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	-1.3%	0.4%	0.2%	0.3%	0.6%	0.76%	0.87%	1.04%
ROE	-	-11.4%	3.2%	2%	3%	5.35%	6.73%	7.92%	9.49%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	0.0333	0.3139	0.4672
Change	-	-	-	-	-	-	-	841.88%	48.82%
Book Value Per Share ¹	-	13.2	13.5	14.17	14.65	15.24	16.16	17.5	19.19
Change	-	-	2.27%	4.96%	3.39%	4.02%	6.07%	8.29%	9.63%
EPS ¹	-	-1.63	0.43	0.27	0.43	0.77	1.049	1.298	1.715
Change	-	-	126.38%	-37.21%	59.26%	79.07%	36.26%	23.74%	32.06%
Nbr of stocks (in thousands)	-	25,054,906	25,054,953	28,754,775	28,767,882	31,354,115	31,379,631	31,379,631	31,379,631
Announcement Date	-	30/04/21	30/04/22	22/04/23	27/04/24	19/04/25	-	-	-