SBI Life Insurance Company Limited (NSE:SBILIFE)

Chimerix Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Premiums & Annuity Revenue	861,329	840,598	805,871	665,810	584,323	497,683
Total Interest & Dividend Income	350,983	328,286	178,334	146,750	117,732	102,659
Gain (Loss) on Sale of Investments	150.4	192.4	335,782	-6,317	126,937	220,744
Other Revenue	12.2	13.8	194.18	155.85	174.16	194.16
Total Revenue	1,212,474	1,169,090	1,320,181	806,398	829,166	821,280
Revenue Growth (YoY)	-12.63%	-11.45%	63.71%	-2.75%	0.96%	87.74%
Policy Benefits	1,088,170	1,048,568	1,217,326	714,397	752,530	756,455
Policy Acquisition & Underwriting Costs	35,153	34,182	32,553	30,625	21,583	17,788
Depreciation & Amortization	-	-	-	-	1.38	2.07
Selling, General & Administrative	333.5	341.9	38,782	32,621	28,501	23,046
Provision for Bad Debts	13.6	11.7	25.43	9.33	305.15	-0.75
Other Operating Expenses	33,281	31,895	10,621	9,590	9,804	7,508
Total Operating Expenses	1,185,078	1,142,287	1,299,312	787,239	812,197	804,797
Operating Income	27,396	26,804	20,869	19,159	16,969	16,483
Interest Expense	-	-	-91.32	-100.83	-100.15	-83.19
Other Non Operating Income (Expenses)	-0.2	-0.2	-	-0	-	-
EBT Excluding Unusual Items	27,396	26,804	20,778	19,059	16,869	16,400
Gain (Loss) on Sale of Investments	122.3	122.3	-	-	-	-
Pretax Income	27,518	26,926	20,778	19,059	16,869	16,400
Income Tax Expense	2,637	2,793	1,840	1,853	1,809	1,842
Net Income	24,882	24,133	18,938	17,206	15,060	14,558
Net Income to Common	24,882	24,133	18,938	17,206	15,060	14,558
Net Income Growth	22.43%	27.43%	10.07%	14.25%	3.45%	2.37%
Shares Outstanding (Basic)	1,002	1,002	1,001	1,001	1,000	1,000
Shares Outstanding (Diluted)	1,002	1,003	1,002	1,001	1,001	1,000
Shares Change (YoY)	0.04%	0.07%	0.05%	0.04%	0.06%	0.00%
EPS (Basic)	24.83	24.09	18.92	17.19	15.06	14.56
EPS (Diluted)	24.82	24.07	18.90	17.18	15.04	14.55
EPS Growth	22.38%	27.36%	10.01%	14.23%	3.37%	2.32%
Free Cash Flow	-	254,405	290,075	285,928	217,961	237,731
Free Cash Flow Per Share	-	253.74	289.52	285.52	217.74	237.63
Dividend Per Share	-	2.700	2.700	2.500	2.000	2.500
Dividend Growth	-	-	8.00%	25.00%	-20.00%	-
Operating Margin	2.26%	2.29%	1.58%	2.38%	2.05%	2.01%
Profit Margin	2.05%	2.06%	1.43%	2.13%	1.82%	1.77%
Free Cash Flow Margin	-	21.76%	21.97%	35.46%	26.29%	28.95%
EBITDA	-	27,484	21,549	19,837	17,718	17,477
EBITDA Margin	-	2.35%	1.63%	2.46%	2.14%	2.13%
D&A For EBITDA	-	680.02	680.02	677.91	748.96	993.98
EBIT	27,396	26,804	20,869	19,159	16,969	16,483
EBIT Margin	2.26%	2.29%	1.58%	2.38%	2.05%	2.01%
Effective Tax Rate	9.58%	10.37%	8.86%	9.72%	10.72%	11.23%

Updated Jan 17, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.