Finance - Stock Broking · Founded 1996 · www.angelone.in · BSE 543235 · NSE ANGELONE · ISIN INE732I01021
No Notes Added Yet
Business
Angel One Ltd. (formerly Angel Broking) is one of India's largest listed retail stockbroking and financial services companies. It operates primarily as a digital-first, technology-led financial services provider. Its core business model revolves around facilitating trading and investment in equities, derivatives (futures & options), commodities, and currencies across major Indian exchanges (NSE, BSE, MCX). The company also offers ancillary services such as mutual funds distribution, investment advisory, portfolio management services, margin funding, and depository services. Angel One makes money primarily through brokerage fees and transaction charges on trades, interest income from margin funding provided to clients, depository participant (DP) charges, and fees from wealth management products and advisory services.
Revenue Mix
Angel One's revenue streams are predominantly driven by:
Broking Income: This is the largest component, derived from transaction fees and brokerage charged on equity delivery, intraday, futures, options, commodities, and currency trades.
Interest Income: Generated from providing margin funding to clients for their trading positions and interest earned on client funds maintained in escrow accounts (float income).
Depository Participant (DP) Charges: Fees for holding securities in dematerialized form and for transaction processing (e.g., debits from demat accounts).
Other Income: Includes income from distribution of mutual funds, insurance products, and other financial services.
While exact percentages fluctuate, broking income, especially from the high-volume derivatives segment, and interest income are generally the most significant contributors to overall revenue.
Industry
The Indian stock broking industry is highly dynamic, competitive, and undergoing a significant digital transformation. It's characterized by the presence of traditional full-service brokers (e.g., ICICI Direct, HDFC Securities), discount brokers (e.g., Zerodha, Groww), and hybrid models. Angel One occupies a strong position as one of the largest retail brokers, having successfully transitioned from a traditional, branch-led model to a tech-driven platform. It is a major player in terms of active client base and F&O turnover market share, competing effectively with both pure-play discount brokers on pricing and traditional brokers on offering a wider suite of services and advisory capabilities through its digital platform and partner network.
MOAT
Scale and Brand Recognition: With a long operational history and a substantial client base, Angel One benefits from a recognized brand name and significant scale, which can lead to operational efficiencies and trust among investors.
Hybrid Model: Its ability to combine competitive, digital-first pricing with an extensive product suite, advisory services, and a physical partner network caters to a broad spectrum of retail investors, from seasoned traders to new entrants, offering a perceived advantage over pure discount brokers or pure full-service brokers.
Technology & Data Analytics: Significant investment in its mobile app, web platforms, and back-end technology, including AI/ML for customer insights and personalized recommendations, helps enhance user experience and engagement.
Pan-India Reach: A vast partner network, extending its reach beyond metropolitan areas into Tier 2 and Tier 3 cities, enables broader client acquisition.
Growth Drivers
Financialization of Savings: A structural shift in India from physical assets (gold, real estate) to financial assets (equities, mutual funds) is expanding the overall investor pool.
Rising Retail Participation: Increased awareness, ease of access through digital platforms, and demographic tailwinds are driving more retail investors, particularly from semi-urban and rural areas, into the capital markets.
Growth in Derivatives Trading: The F&O segment continues to witness explosive growth in India, attracting active traders and contributing significantly to brokerage volumes.
Digital Penetration: Increasing smartphone and internet penetration, coupled with simplified KYC processes, facilitates easier client onboarding and trading across geographical segments.
Product Diversification: Expansion into wealth management, insurance, and other financial products can open new revenue avenues and deepen client relationships.
Risks
Regulatory Changes: SEBI's frequent changes in regulations regarding brokerage caps, margin requirements, algo trading, and client fund segregation can impact profitability and operational models.
Market Volatility & Downturns: Protracted bear markets or periods of low market activity can significantly reduce trading volumes and brokerage income.
Intense Competition & Price Wars: The broking industry is highly competitive, with new fintech players and established banks constantly vying for market share, potentially leading to pricing pressure and margin compression.
Technology & Cybersecurity Risks: Reliance on digital platforms exposes the company to risks of system outages, data breaches, and cyber-attacks, which can erode client trust and incur financial penalties.
Client Attrition: The ease of switching brokers, especially among digitally-savvy clients, poses a risk of high client churn if services or pricing are not continuously competitive.
Management & Ownership
Angel One was founded by the Agrawal family (Dinesh Thakkar, who continues to serve as Chairman and Managing Director, and his family members). The company has undergone a transformation from a promoter-led traditional brokerage to a professionally managed, technology-first organization. The management team has been actively investing in technology and digital capabilities to drive growth. The ownership structure typically includes significant promoter holdings, alongside substantial stakes held by foreign institutional investors (FIIs), domestic institutional investors (DIIs), and public shareholders.
Outlook
Angel One is well-positioned to capitalize on the structural tailwinds of India's financialization trend and increasing retail participation in capital markets, particularly from Tier 2/3 cities. Its digital-first strategy, combined with a strong physical presence through its partner network and competitive pricing, allows it to attract a wide range of investors. The company's focus on technology and diversification into wealth management offers potential for sustained growth. However, the outlook is balanced by the inherent risks of intense competition, potential regulatory headwinds that could impact business models, and the cyclical nature of capital markets. Continuous innovation, efficient client acquisition, and prudent risk management will be crucial for navigating these challenges and maintaining its competitive edge.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 1059 | 1357 | 1405 | 1515 | 1262 | 1056 | 1141 | 1202 | 1335 | 1459 |
| Other Income | 2 | 1 | 5 | 1 | 2 | 2 | 3 | 2 | 3 | 8 |
| Total Income | 1061 | 1359 | 1410 | 1516 | 1264 | 1058 | 1143 | 1204 | 1338 | 1467 |
| Total Expenditure | 661 | 827 | 935 | 843 | 766 | 713 | 866 | 786 | 806 | 861 |
| Operating Profit | 400 | 531 | 475 | 673 | 498 | 345 | 277 | 418 | 532 | 606 |
| Interest Expense | 36 | 56 | 56 | 75 | 84 | 80 | 83 | 93 | 127 | 134 |
| Depreciation | 13 | 17 | 23 | 26 | 27 | 29 | 30 | 31 | 31 | 33 |
| Profit Before Tax | 351 | 459 | 397 | 572 | 387 | 236 | 164 | 294 | 374 | 440 |
| Provision for Tax | 91 | 119 | 104 | 149 | 106 | 61 | 50 | 82 | 105 | 120 |
| Profit After Tax | 260 | 340 | 293 | 423 | 281 | 175 | 114 | 212 | 269 | 320 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
| Profit After Adjustments | 260 | 340 | 293 | 423 | 281 | 175 | 114 | 212 | 269 | 320 |
| Adjusted Earnings Per Share | 3.1 | 4 | 3.2 | 4.7 | 3.1 | 1.9 | 1.3 | 2.3 | 3 | 3.5 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 448 | 431 | 765 | 763 | 725 | 1264 | 2291 | 3002 | 4272 | 5238 | 5137 | 5137 |
| Other Income | 14 | 121 | 20 | 26 | 30 | 35 | 6 | 21 | 8 | 9 | 16 | 16 |
| Total Income | 462 | 552 | 784 | 789 | 755 | 1299 | 2297 | 3022 | 4280 | 5248 | 5152 | 5152 |
| Total Expenditure | 362 | 437 | 517 | 575 | 565 | 827 | 1366 | 1709 | 2579 | 3256 | 3318 | 3319 |
| Operating Profit | 101 | 115 | 268 | 214 | 190 | 472 | 931 | 1313 | 1700 | 1991 | 1835 | 1833 |
| Interest Expense | 36 | 54 | 95 | 70 | 50 | 42 | 76 | 91 | 137 | 296 | 438 | 437 |
| Depreciation | 13 | 14 | 15 | 20 | 21 | 18 | 19 | 30 | 50 | 103 | 125 | 125 |
| Profit Before Tax | 52 | 48 | 159 | 124 | 119 | 411 | 837 | 1192 | 1514 | 1592 | 1272 | 1272 |
| Provision for Tax | 20 | 17 | 51 | 45 | 32 | 113 | 212 | 302 | 388 | 420 | 357 | 357 |
| Profit After Tax | 32 | 31 | 108 | 80 | 87 | 298 | 625 | 890 | 1126 | 1172 | 915 | 915 |
| Adjustments | 0 | 0 | 0 | -0 | -4 | -1 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 32 | 31 | 108 | 80 | 82 | 297 | 625 | 890 | 1126 | 1172 | 915 | 915 |
| Adjusted Earnings Per Share | 0.4 | 0.4 | 1.5 | 1.1 | 1.1 | 3.6 | 7.5 | 10.7 | 13.4 | 13 | 10 | 10.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | 20% | 32% | 28% |
| Operating Profit CAGR | -8% | 12% | 31% | 34% |
| PAT CAGR | -22% | 1% | 25% | 40% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 2% | 34% | 29% | NA% |
| ROE Average | 16% | 29% | 37% | 26% |
| ROCE Average | 15% | 27% | 32% | 23% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 369 | 389 | 475 | 531 | 591 | 1131 | 1584 | 2162 | 3039 | 5621 | 6118 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 31 |
| Borrowings | 9 | 8 | 7 | 7 | 5 | 1 | 1 | 0 | 2 | 1 | 0 |
| Current Liability | 757 | 1402 | 1887 | 1674 | 1602 | 3944 | 6114 | 5908 | 10181 | 11174 | 17986 |
| Other Liabilities & Provisions | 3 | 92 | 127 | 159 | 148 | 5 | -0 | 8 | 760 | 1421 | 927 |
| Total Liabilities | 1139 | 1891 | 2497 | 2371 | 2346 | 5081 | 7698 | 8078 | 13981 | 18235 | 25063 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 |
| Fixed Assets | 122 | 123 | 116 | 134 | 124 | 111 | 148 | 183 | 406 | 496 | 502 |
| Other Loans | 18 | 108 | 157 | 234 | 425 | 1431 | 174 | 155 | 733 | 1354 | 817 |
| Other Non Current Assets | 6 | 4 | 3 | 1 | 2 | 0 | 12 | 62 | 3075 | 4221 | 1479 |
| Current Assets | 993 | 1655 | 2221 | 2003 | 1795 | 3535 | 7360 | 7565 | 9765 | 12161 | 22262 |
| Total Assets | 1139 | 1891 | 2497 | 2371 | 2346 | 5081 | 7698 | 8078 | 13981 | 18235 | 25063 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 16 | 55 | 146 | 123 | 447 | 362 | 82 | 422 | 133 | 1043 | 759 |
| Cash Flow from Operating Activities | -77 | -210 | -309 | 709 | 643 | -1199 | 558 | 804 | -330 | -1860 | -4142 |
| Cash Flow from Investing Activities | -13 | -50 | 47 | -19 | -28 | 25 | -52 | -185 | -91 | -341 | -111 |
| Cash Flow from Financing Activities | 130 | 350 | 239 | -365 | -449 | 894 | -165 | -908 | 1331 | 1917 | 3656 |
| Net Cash Inflow / Outflow | 39 | 91 | -23 | 324 | 166 | -280 | 340 | -289 | 910 | -284 | -597 |
| Closing Cash & Cash Equivalent | 55 | 146 | 123 | 447 | 613 | 82 | 422 | 133 | 1043 | 759 | 162 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.44 | 0.43 | 1.5 | 1.11 | 1.14 | 3.63 | 7.54 | 10.67 | 13.4 | 12.98 | 10.05 |
| CEPS(Rs) | 0.62 | 0.62 | 1.7 | 1.39 | 1.5 | 3.87 | 7.77 | 11.03 | 13.99 | 14.13 | 11.42 |
| DPS(Rs) | 0.11 | 0.14 | 1.36 | 0.27 | 0.27 | 1.29 | 2.71 | 3.99 | 3.47 | 4.8 | 4.05 |
| Book NAV/Share(Rs) | 5.14 | 5.42 | 6.6 | 7.36 | 8.17 | 13.77 | 18.96 | 25.22 | 35.2 | 60.66 | 64.88 |
| Net Profit Margin | 7.09 | 7.2 | 14.11 | 10.47 | 11.98 | 23.59 | 27.28 | 29.66 | 26.35 | 22.37 | 17.82 |
| Operating Margin | 19.57 | 23.63 | 33.13 | 25.46 | 23.29 | 35.89 | 39.84 | 42.74 | 38.64 | 36.04 | 33.28 |
| PBT Margin | 11.6 | 11.12 | 20.75 | 16.32 | 16.39 | 32.54 | 36.52 | 39.71 | 35.44 | 30.39 | 24.76 |
| ROA(%) | 3 | 2.05 | 4.92 | 3.28 | 3.68 | 8.03 | 9.78 | 11.28 | 10.2 | 7.28 | 4.23 |
| ROE(%) | 8.86 | 8.18 | 24.97 | 15.89 | 15.53 | 34.76 | 46.33 | 48.45 | 44.48 | 27.79 | 16.07 |
| ROCE(%) | 12.97 | 10.78 | 18.35 | 12.93 | 13.58 | 26.8 | 35.48 | 44.33 | 38.75 | 25.91 | 14.87 |
| Price/Earnings(x) | 0 | 0 | 0 | 0 | 0 | 8.02 | 20.37 | 10.9 | 22.72 | 17.82 | 22.65 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 2.11 | 8.1 | 4.61 | 8.65 | 3.81 | 3.51 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 4.42 | 1.76 | 3.43 | 1.14 | 2.08 | 1.78 |
| EV/Net Sales(x) | -0.14 | 0.39 | 0.35 | -0.06 | -1.17 | 1.33 | 3.98 | 1.66 | 4.98 | 3.15 | 2.6 |
| EV/Core EBITDA(x) | -0.64 | 1.46 | 1.01 | -0.2 | -4.49 | 3.55 | 9.78 | 3.81 | 12.51 | 8.29 | 7.29 |
| Interest Earned Growth(%) | 0.1 | -3.76 | 77.5 | -0.29 | -4.98 | 74.39 | 81.3 | 31.01 | 42.31 | 22.63 | -1.94 |
| Net Profit Growth | -32.43 | -2.24 | 248 | -26.03 | 8.71 | 243.43 | 109.71 | 42.42 | 26.44 | 4.14 | -21.93 |
| EPS Growth(%) | -32.43 | -2.24 | 247.15 | -26.03 | 3.14 | 217.18 | 107.85 | 41.48 | 25.59 | -3.11 | -22.6 |
| Interest Coverage(x) % | 2.46 | 1.89 | 2.68 | 2.78 | 3.38 | 10.72 | 12.01 | 14.11 | 12.07 | 6.38 | 3.91 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.24 | 38.21 | 35.63 | 35.61 | 35.57 | 35.55 | 28.97 | 28.91 | 28.87 | 28.8 |
| FII | 19.11 | 17.27 | 15.36 | 12.27 | 13.81 | 13.05 | 14.66 | 13.11 | 12.45 | 12.8 |
| DII | 9.32 | 9.49 | 14.02 | 12.73 | 14.33 | 14.28 | 16.44 | 14.87 | 18.12 | 18.88 |
| Public | 33.33 | 35.03 | 34.99 | 39.39 | 36.3 | 37.11 | 39.94 | 43.11 | 40.56 | 39.52 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 2.62 | 2.62 | 2.62 | 26.23 |
| FII | 1.6 | 1.45 | 1.38 | 1.11 | 1.25 | 1.18 | 1.33 | 1.19 | 1.13 | 11.66 |
| DII | 0.78 | 0.8 | 1.26 | 1.15 | 1.29 | 1.29 | 1.49 | 1.35 | 1.65 | 17.2 |
| Public | 2.8 | 2.94 | 3.15 | 3.55 | 3.28 | 3.35 | 3.62 | 3.91 | 3.69 | 36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.4 | 8.4 | 9.01 | 9.02 | 9.03 | 9.03 | 9.05 | 9.07 | 9.09 | 91.09 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -2% | +20% | +32% | +28% |
| Operating Profit CAGR | -8% | +12% | +31% | +34% |
| PAT CAGR | -22% | +1% | +25% | +40% |
| Share Price CAGR | +2% | +34% | +29% | — |
| ROE Average | +16% | +29% | +37% | +26% |
| ROCE Average | +15% | +27% | +32% | +23% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.24 | 38.21 | 35.63 | 35.61 | 35.57 | 35.55 | 28.97 | 28.91 | 28.87 | 28.8 |
| FII | 19.11 | 17.27 | 15.36 | 12.27 | 13.81 | 13.05 | 14.66 | 13.11 | 12.45 | 12.8 |
| DII | 9.32 | 9.49 | 14.02 | 12.73 | 14.33 | 14.28 | 16.44 | 14.87 | 18.12 | 18.88 |
| Public | 61.76 | 61.79 | 64.37 | 64.39 | 64.43 | 64.45 | 71.03 | 71.09 | 71.13 | 71.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 3.21 | 2.62 | 2.62 | 2.62 | 26.23 |
| FII | 1.6 | 1.45 | 1.38 | 1.11 | 1.25 | 1.18 | 1.33 | 1.19 | 1.13 | 11.66 |
| DII | 0.78 | 0.8 | 1.26 | 1.15 | 1.29 | 1.29 | 1.49 | 1.35 | 1.65 | 17.2 |
| Public | 5.18 | 5.19 | 5.8 | 5.8 | 5.81 | 5.82 | 6.43 | 6.45 | 6.46 | 64.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.4 | 8.4 | 9.01 | 9.02 | 9.03 | 9.03 | 9.05 | 9.07 | 9.09 | 91.09 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.