Finance - NBFC · Founded 2009 · www.indostarcapital.com · BSE 541336 · NSE INDOSTAR · ISIN INE896L01010
No Notes Added Yet
Business
Indostar Capital Finance Ltd. is an India-based Non-Banking Financial Company (NBFC) engaged in providing a wide range of financial services. The company initially focused on corporate and SME lending but has strategically pivoted towards a retail-centric business model. It primarily offers secured loans, including commercial vehicle (CV) finance, affordable housing loans, used car finance, and SME (Small and Medium Enterprise) loans, with a smaller book of corporate loans. The company generates revenue primarily through interest income earned on its loan portfolio and, to a lesser extent, through fee-based income.
Revenue Mix
Indostar Capital Finance has significantly diversified its portfolio towards retail lending. While specific percentage contributions can fluctuate, its primary lending segments are:
Commercial Vehicle (CV) Finance: Financing new and used CVs for small and mid-size fleet operators.
Affordable Housing Finance: Providing housing loans, mainly to self-employed and salaried individuals in the affordable segment.
Used Car Finance: Loans for purchasing pre-owned cars.
SME Lending: Secured loans to small and medium enterprises.
Corporate Lending: A diminishing portfolio of secured corporate loans, which the company is actively de-risking and reducing.
The company's strategic focus is on growing its retail book (CV, housing, used car, SME) to form the substantial majority of its assets.
Industry
Indostar operates in the highly competitive and fragmented Indian NBFC sector. The industry is characterized by a mix of large diversified players, niche specialists, and smaller regional entities. It competes with other NBFCs, banks, and housing finance companies. Indostar is positioned as a mid-sized NBFC, leveraging a pan-India presence with a growing branch network, particularly for its retail segments. Its positioning is increasingly focused on the underserved or underbanked segments within CV, affordable housing, and SME lending, where formal credit access can be limited.
MOAT
Indostar's competitive advantages are relatively nascent but emerging:
Niche Focus & Underwriting: Its increasing specialization in specific retail segments like used CV finance and affordable housing allows for targeted underwriting models and stronger relationships with borrowers in these niches.
Technology & Branch Network: A growing physical presence combined with increasing digital capabilities helps in efficient sourcing, servicing, and risk management, particularly in semi-urban and rural markets.
Experienced Management (Post-Transition): The strategic shift and leadership changes aim to instill better risk management and growth strategies.
Diversified Funding Base: While not a strong moat, efforts to diversify funding sources beyond wholesale markets can provide stability.
Growth Drivers
Increasing Credit Demand: Robust demand for CV financing driven by economic activity and infrastructure development, and consistent demand for affordable housing and SME credit in India.
Retail Expansion: Successful scaling up of its retail loan book (CV, affordable housing, used car, SME) across geographies and product offerings.
Technology Adoption: Enhancing digital lending, collections, and operational efficiency to improve customer experience and reduce costs.
Improved Asset Quality: Resolution and reduction of legacy wholesale Non-Performing Assets (NPAs) to free up capital and improve profitability.
Economic Growth: A stable and growing Indian economy generally supports credit growth and improves repayment capacities.
Risks
Asset Quality & NPAs: The lingering impact of legacy wholesale NPAs and the potential for deterioration in retail asset quality, especially given economic uncertainties or specific sector downturns (e.g., CV industry cycles).
Funding & Liquidity: Dependence on wholesale funding (banks, debt markets), potential for rising cost of funds, or liquidity constraints, which can impact profitability and growth.
Competition: Intense competition from well-capitalized banks and other NBFCs could pressure lending rates and market share.
Regulatory Changes: Adverse changes in RBI regulations for NBFCs concerning capital adequacy, asset classification, or provisioning norms.
Economic Downturn: A general economic slowdown could adversely impact borrower repayment capacity across its segments.
Management & Ownership
Indostar Capital Finance Ltd. was initially promoted by Everstone Capital. However, there has been a significant change in ownership, with Brookfield Asset Management acquiring a controlling stake (initially through acquisition of promoter shares) in 2023. This marks a strategic shift in ownership and governance. The management team has been restructured and is now focused on executing the retail-centric strategy, emphasizing improved asset quality, operational efficiency, and sustainable growth. The ownership structure now reflects significant institutional holding, led by Brookfield.
Outlook
Indostar Capital Finance is in a transitional phase, moving from a wholesale-heavy book to a more granular, retail-focused lending model. The outlook hinges on the successful execution of this strategy. The bull case suggests that a clean-up of legacy NPAs combined with robust growth in its retail segments (CV, affordable housing, SME) and stable funding could lead to improved profitability, better asset quality, and a re-rating. The backing of a large institutional investor like Brookfield could also provide capital support and strategic guidance. However, the bear case highlights the challenges of asset quality management in a competitive market, potential funding pressures if interest rates rise or liquidity tightens, and the execution risk associated with rapidly scaling a retail business while managing legacy issues. The company needs to demonstrate consistent improvement in asset quality and profitable growth in its chosen retail niches to establish a strong financial footing.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 391 | 307 | 352 | 373 | 373 | 344 | 357 | 346 | 347 | 364 |
| Other Income | 3 | 2 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 3 |
| Total Income | 394 | 309 | 352 | 374 | 375 | 344 | 357 | 347 | 347 | 367 |
| Total Expenditure | 205 | 124 | 139 | 162 | 161 | 622 | 172 | 193 | 633 | 204 |
| Operating Profit | 189 | 185 | 214 | 212 | 214 | -279 | 185 | 153 | -286 | 162 |
| Interest Expense | 162 | 167 | 188 | 193 | 193 | 185 | 167 | 137 | 132 | 144 |
| Depreciation | 7 | 8 | 8 | 7 | 8 | 7 | 8 | 8 | 6 | 6 |
| Profit Before Tax | 19 | 11 | 18 | 11 | 13 | 705 | 11 | 8 | -424 | 11 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 169 | 0 | 0 | 0 | 0 |
| Profit After Tax | 19 | 11 | 18 | 11 | 13 | 535 | 10 | 8 | -424 | 11 |
| Adjustments | 16 | 14 | 14 | 16 | 24 | 10 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 35 | 25 | 32 | 28 | 36 | 546 | 10 | 8 | -424 | 11 |
| Adjusted Earnings Per Share | 2.6 | 1.8 | 2.3 | 2 | 2.7 | 39.9 | 0.8 | 0.5 | -26.2 | 0.7 |
| #(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 | 644 | 719 | 789 | 1206 | 1597 | 1280 | 1163 | 1174 | 1103 | 1404 | 1393 | 1414 |
| Other Income | 0 | 1 | 9 | 3 | 1 | 14 | 15 | 533 | 126 | 77 | 4 | 3 |
| Total Income | 644 | 720 | 798 | 1209 | 1599 | 1294 | 1177 | 1708 | 1229 | 1481 | 1397 | 1418 |
| Total Expenditure | 61 | 83 | 156 | 248 | 1142 | 771 | 1499 | 849 | 551 | 657 | 1623 | 1202 |
| Operating Profit | 583 | 637 | 643 | 961 | 457 | 523 | -321 | 858 | 678 | 824 | -227 | 214 |
| Interest Expense | 289 | 312 | 326 | 564 | 863 | 709 | 540 | 580 | 580 | 741 | 621 | 580 |
| Depreciation | 1 | 2 | 5 | 18 | 30 | 34 | 35 | 40 | 28 | 31 | 29 | 28 |
| Profit Before Tax | 293 | 323 | 312 | 379 | -437 | -219 | -896 | 239 | 70 | 53 | 299 | -394 |
| Provision for Tax | 102 | 112 | 112 | 138 | -112 | -5 | -160 | 13 | 0 | 0 | 169 | 0 |
| Profit After Tax | 192 | 211 | 200 | 241 | -325 | -214 | -737 | 225 | 70 | 52 | 130 | -395 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 68 | 10 | 0 |
| Profit After Adjustments | 192 | 211 | 200 | 241 | -325 | -214 | -737 | 225 | 116 | 121 | 140 | -395 |
| Adjusted Earnings Per Share | 0 | 0 | 0 | 26.1 | -35.1 | -17.3 | -58.4 | 16.5 | 8.5 | 8.9 | 8.7 | -24.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | 6% | 2% | 8% |
| Operating Profit CAGR | -128% | NAN% | NAN% | NAN% |
| PAT CAGR | 150% | -17% | 0% | -4% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | 3% | -8% | NA% |
| ROE Average | 4% | 3% | -2% | 2% |
| ROCE Average | 9% | 8% | 6% | 8% |
| #(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 | 1542 | 1903 | 2075 | 3006 | 2681 | 3698 | 2929 | 3112 | 3235 | 3635 | 3783 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1759 | 1911 | 2960 | 6459 | 5355 | 4732 | 4342 | 3993 | 4553 | 3182 | 2173 |
| Current Liability | 1368 | 1641 | 2156 | 2833 | 2088 | 1649 | 2387 | 2011 | 3276 | 4118 | 3511 |
| Other Liabilities & Provisions | 15 | 18 | -60 | -16 | -125 | -140 | -314 | -309 | -261 | -281 | -268 |
| Total Liabilities | 4683 | 5472 | 7131 | 12283 | 9999 | 9939 | 9345 | 8806 | 10804 | 12939 | 9199 |
| Loans | 3088 | 3924 | 5900 | 10364 | 8293 | 7139 | 7707 | 6516 | 7810 | 7217 | 7434 |
| Investments | 0 | 63 | 0 | 0 | 0 | 188 | 231 | 183 | 681 | 1023 | 589 |
| Fixed Assets | 3 | 9 | 56 | 370 | 421 | 387 | 399 | 390 | 394 | 378 | 362 |
| Other Loans | 2 | 3 | 5 | 9 | 7 | 10 | 45 | 276 | 356 | 61 | 41 |
| Other Non Current Assets | 9 | 6 | 8 | 0 | 0 | 0 | 0 | 0 | 414 | 371 | 297 |
| Current Assets | 1580 | 1467 | 1161 | 1539 | 1278 | 2215 | 963 | 1441 | 1149 | 947 | 476 |
| Total Assets | 4683 | 5472 | 7131 | 12283 | 9999 | 9939 | 9345 | 8806 | 10804 | 12939 | 9199 |
| #(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 | 212 | 352 | 57 | 128 | 1084 | 168 | 279 | 80 | 170 | 392 | 96 |
| Cash Flow from Operating Activities | -543 | -690 | -547 | -2091 | 1710 | 1068 | -1564 | 899 | -1719 | -1061 | -989 |
| Cash Flow from Investing Activities | 317 | -194 | -842 | 260 | -2272 | -992 | 1165 | -259 | 674 | -305 | 2259 |
| Cash Flow from Financing Activities | 365 | 589 | 1459 | 2787 | -354 | 35 | 200 | -540 | 1267 | 1070 | -1330 |
| Net Cash Inflow / Outflow | 139 | -294 | 71 | 956 | -916 | 111 | -199 | 99 | 223 | -296 | -60 |
| Closing Cash & Cash Equivalent | 352 | 57 | 128 | 1084 | 168 | 279 | 80 | 180 | 392 | 96 | 36 |
| # | 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 | 0 | 0 | 26.1 | -35.11 | -17.3 | -58.42 | 16.55 | 8.51 | 8.86 | 8.69 |
| CEPS(Rs) | 26.2 | 27.14 | 26.06 | 28.08 | -31.86 | -14.6 | -51.52 | 19.45 | 7.19 | 6.11 | 9.86 |
| DPS(Rs) | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 0 | 0 | 318.6 | 280.78 | 293.58 | 210.04 | 227.14 | 236.19 | 245.05 | 231.6 |
| Net Profit Margin | 29.76 | 29.31 | 25.39 | 19.97 | -20.32 | -16.73 | -63.35 | 19.17 | 6.37 | 3.74 | 9.36 |
| Operating Margin | 90.45 | 88.26 | 80.87 | 78.2 | 26.71 | 38.27 | -30.69 | 69.73 | 58.93 | 56.5 | 66.08 |
| PBT Margin | 45.53 | 44.91 | 39.61 | 31.45 | -27.34 | -17.1 | -77.09 | 20.32 | 6.37 | 3.74 | 21.49 |
| ROA(%) | 4.33 | 4.15 | 3.18 | 2.48 | -2.91 | -2.15 | -7.64 | 2.48 | 0.72 | 0.44 | 1.18 |
| ROE(%) | 13.56 | 12.24 | 10.22 | 9.71 | -11.73 | -6.88 | -22.69 | 7.57 | 2.23 | 1.6 | 3.68 |
| ROCE(%) | 13.87 | 12.93 | 10.48 | 9.94 | 3.9 | 5.02 | -3.78 | 9.14 | 6.64 | 7.43 | 9.29 |
| Price/Earnings(x) | 0 | 0 | 0 | 16.06 | 0 | 0 | 0 | 6.29 | 21.88 | 34.56 | 21.81 |
| Price/Book(x) | 0 | 0 | 0 | 1.32 | 0.89 | 1.06 | 1.01 | 0.46 | 0.79 | 1.25 | 0.82 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.48 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.22 | 4.71 | 6.05 | 9.79 | 5.58 | 7.32 | 7.41 | 5.66 | 8.59 | 7.82 | 6.1 |
| EV/Core EBITDA(x) | 4.66 | 5.32 | 7.43 | 12.29 | 19.5 | 17.9 | -26.79 | 7.75 | 13.98 | 13.32 | -37.53 |
| Interest Earned Growth(%) | 21.96 | 11.69 | 9.68 | 52.82 | 32.5 | -19.89 | -9.15 | 1 | -6.08 | 27.31 | -0.79 |
| Net Profit Growth | 28.59 | 9.99 | -4.97 | 20.2 | -234.81 | 34.05 | -244 | 130.57 | -68.82 | -25.24 | 148.38 |
| EPS Growth(%) | 0 | 0 | 0 | 0 | -234.53 | 50.72 | -237.62 | 128.32 | -48.55 | 4.04 | -1.82 |
| Interest Coverage(x) % | 2.01 | 2.04 | 1.96 | 1.67 | 0.49 | 0.69 | -0.66 | 1.41 | 1.12 | 1.07 | 1.48 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 73.6 | 73.6 | 73.59 | 73.29 | 72.98 | 72.96 | 70.39 | 70.38 | 70.36 |
| FII | 1.49 | 2.12 | 2.26 | 2.43 | 2.68 | 3.1 | 2.9 | 2.27 | 2.59 | 2.57 |
| DII | 1.77 | 1.78 | 1.82 | 1.86 | 2.29 | 2.39 | 2.49 | 2.09 | 2.17 | 2.2 |
| Public | 21.74 | 22.5 | 22.32 | 22.12 | 21.74 | 21.53 | 21.65 | 25.25 | 24.86 | 24.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.21 | 10.01 | 10.01 | 10.01 | 9.97 | 9.97 | 9.97 | 11.37 | 11.37 | 11.37 |
| FII | 0.2 | 0.29 | 0.31 | 0.33 | 0.36 | 0.42 | 0.4 | 0.37 | 0.42 | 0.41 |
| DII | 0.24 | 0.24 | 0.25 | 0.25 | 0.31 | 0.33 | 0.34 | 0.34 | 0.35 | 0.36 |
| Public | 2.96 | 3.06 | 3.04 | 3.01 | 2.96 | 2.94 | 2.96 | 4.08 | 4.02 | 4.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.61 | 13.61 | 13.61 | 13.61 | 13.61 | 13.67 | 13.67 | 16.15 | 16.15 | 16.16 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -1% | +6% | +2% | +8% |
| Operating Profit CAGR | -128% | 0% | 0% | 0% |
| PAT CAGR | +150% | -17% | — | -4% |
| Share Price CAGR | -22% | +3% | -8% | — |
| ROE Average | +4% | +3% | -2% | +2% |
| ROCE Average | +9% | +8% | +6% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 73.6 | 73.6 | 73.59 | 73.29 | 72.98 | 72.96 | 70.39 | 70.38 | 70.36 |
| FII | 1.49 | 2.12 | 2.26 | 2.43 | 2.68 | 3.1 | 2.9 | 2.27 | 2.59 | 2.57 |
| DII | 1.77 | 1.78 | 1.82 | 1.86 | 2.29 | 2.39 | 2.49 | 2.09 | 2.17 | 2.2 |
| Public | 21.74 | 22.5 | 22.32 | 22.12 | 21.74 | 21.53 | 21.65 | 25.25 | 24.86 | 24.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.21 | 10.01 | 10.01 | 10.01 | 9.97 | 9.97 | 9.97 | 11.37 | 11.37 | 11.37 |
| FII | 0.2 | 0.29 | 0.31 | 0.33 | 0.36 | 0.42 | 0.4 | 0.37 | 0.42 | 0.41 |
| DII | 0.24 | 0.24 | 0.25 | 0.25 | 0.31 | 0.33 | 0.34 | 0.34 | 0.35 | 0.36 |
| Public | 2.96 | 3.06 | 3.04 | 3.01 | 2.96 | 2.94 | 2.96 | 4.08 | 4.02 | 4.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.61 | 13.61 | 13.61 | 13.61 | 13.61 | 13.67 | 13.67 | 16.15 | 16.15 | 16.16 |
* 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.
Your relationship manager will connect with you shortly.