Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹950 Cr.
Stock P/E
7.5
P/B
1.1
Current Price
₹77.3
Book Value
₹ 69.2
Face Value
1
52W High
₹140
52W Low
₹ 56
Dividend Yield
0%

Master Trust Overview

Business

Master Trust Ltd. is a diversified non-banking financial company (NBFC) based in India. Its core business model revolves around providing a comprehensive suite of financial services to retail, HNI (High Net Worth Individuals), and institutional clients. The company primarily makes money through:

Broking & Trading: Commissions and fees from equity, derivatives, and commodity trading.

Wealth Management & Distribution: Fees from advising on and distributing mutual funds, bonds, IPOs, and insurance products.

Lending: Interest income from various credit facilities, including loans against shares, loans against property, personal loans, and business loans.

Depository Services: Fees for acting as a depository participant.

Revenue Mix

Master Trust operates across several key segments, reflecting its diversified financial services portfolio:

Capital Market Services: Includes equity, derivative, and commodity broking, depository services, and online trading platforms.

Wealth Management & Investment Products: Covers advisory and distribution of mutual funds, portfolio management services (PMS), bonds, initial public offerings (IPOs), and non-convertible debentures (NCDs).

Financing/Lending: Providing secured and unsecured loans, which contribute to interest income.

Insurance & Other Financial Products: Distribution of life and general insurance products, and other financial advisory services.

Specific percentage contributions for each segment are not readily available in general public releases but the company derives revenue from all these mentioned areas.

Industry

Master Trust operates in India's highly competitive and fragmented financial services sector, encompassing both capital markets and non-banking financial services. The industry is characterized by the presence of large banks, established full-service brokers, niche NBFCs, and a growing number of fintech players. Master Trust positions itself as a diversified financial services provider, aiming to offer a one-stop solution to its clientele. It competes with larger national brokers and wealth managers, as well as smaller regional players. Its mid-tier positioning allows it to cater to a broad base of clients across various income groups.

MOAT

Master Trust's competitive advantages are moderate:

Diversified Offerings: The ability to offer a wide range of services (broking, lending, wealth management, insurance) under one roof provides convenience and potential for cross-selling, creating some stickiness with clients.

Established Network: A physical branch/franchise network, combined with a growing digital presence, helps in client acquisition and retention, particularly in semi-urban and tier-2/3 cities.

Client Relationships: Over time, strong client relationships built on trust and service can create a moderate switching cost, particularly for lending and wealth management clients.

However, it does not possess the dominant brand recognition, massive scale, or proprietary technology that would create a strong, durable moat against larger national players or disruptive fintechs.

Growth Drivers

Key factors that can drive Master Trust's growth over the next 3-5 years include:

Financialization of Savings: Increasing participation of Indian households in capital markets and financial products due to rising disposable incomes and financial literacy.

Credit Demand: Continued growth in demand for credit from retail, HNI, and MSME segments in India.

Digital Adoption: Leveraging technology to expand reach, improve customer experience, and reduce operational costs, potentially attracting a younger, tech-savvy client base.

Cross-selling Opportunities: Deepening existing client relationships by cross-selling products across its diversified portfolio.

Market Expansion: Expanding its physical and digital presence into new geographies, especially underserved regions.

Risks

Master Trust faces several key business risks:

Market Volatility: Revenues from broking and wealth management are highly susceptible to fluctuations in capital market activity and investor sentiment.

Credit Risk: For its lending portfolio, the risk of defaults or non-performing assets (NPAs) due to economic slowdowns or specific sector distress.

Regulatory Changes: The financial services industry is highly regulated. Changes in SEBI (for capital markets) or RBI (for NBFCs) regulations, brokerage norms, or lending guidelines could impact profitability.

Competition: Intense competition from larger, well-capitalized financial institutions and agile fintech startups can lead to margin pressure and customer attrition.

Interest Rate Risk: Changes in interest rates can affect its cost of funds and net interest margins on its lending book.

Operational & Technology Risk: Risks related to cybersecurity breaches, system failures, and fraud.

Management & Ownership

Master Trust Ltd. is promoted by the Diwan family, with Mr. S.M. Diwan and his family members holding significant leadership positions and a substantial ownership stake. The promoter group typically maintains a high level of shareholding, indicating strong alignment of interests with the company's long-term performance. The management team comprises individuals with experience in various segments of the financial services industry.

Outlook

Master Trust is positioned to potentially benefit from India's growing financialization trend and expanding credit market. The company's diversified business model offers some resilience against segment-specific downturns and creates cross-selling opportunities. Growth will likely be driven by its ability to acquire new clients, deepen existing relationships, and efficiently manage its lending book while leveraging technology for wider reach.

However, the company operates in a highly competitive environment, facing pressure from larger established players and disruptive fintechs. Its ability to maintain asset quality in its lending portfolio and adapt to evolving regulatory landscapes will be critical. Market volatility could significantly impact its capital market-dependent revenues. Therefore, its performance will depend on prudent risk management, efficient operational execution, and continuous adaptation to market and regulatory changes, while capitalizing on the broader economic growth of India.

Master Trust Share Price

Live · BSE / NSE · Inception: 1985
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Master Trust Quarterly Results

#(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 164 160 154 148 122 132 127 137 181 150
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 164 160 154 148 122 132 127 137 181 150
Total Expenditure 95 98 90 84 69 80 68 76 117 88
Operating Profit 69 62 64 64 53 52 59 61 64 62
Interest Expense 16 15 15 16 15 15 15 15 14 15
Depreciation 1 1 1 1 1 1 1 1 1 1
Profit Before Tax 52 45 49 47 37 36 43 45 49 46
Provision for Tax 14 11 12 12 13 9 12 13 13 12
Profit After Tax 38 35 37 35 25 27 31 32 36 35
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 38 35 37 35 25 27 31 32 36 35
Adjusted Earnings Per Share 3.5 3.1 3.3 3.1 2.2 2.4 2.6 2.6 2.9 2.8

Master Trust Profit & Loss

#(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 104 111 160 134 136 225 331 337 500 584 576 595
Other Income 0 0 2 1 0 1 0 3 0 0 0 0
Total Income 104 111 162 135 136 226 331 339 501 584 576 595
Total Expenditure 82 85 127 101 103 162 222 219 297 341 340 349
Operating Profit 22 26 35 34 33 63 109 120 204 243 236 246
Interest Expense 14 15 19 13 18 19 35 33 56 61 59 59
Depreciation 2 2 3 1 2 1 2 3 4 4 4 4
Profit Before Tax 5 9 13 20 13 43 72 85 144 179 172 183
Provision for Tax 2 3 3 3 1 9 17 19 36 47 46 50
Profit After Tax 4 6 10 17 12 34 55 66 108 131 126 134
Adjustments -0 -0 -0 -0 -0 0 0 -0 -0 -0 -0 0
Profit After Adjustments 4 6 10 17 12 34 55 66 108 131 126 134
Adjusted Earnings Per Share 0.3 0.5 0.9 1.5 1.1 3.2 5.1 6.1 9.9 11.7 10.2 10.9

Master Trust Balance Sheet

#(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 171 177 185 207 214 256 300 365 504 638 817
Minority's Interest 1 1 1 1 1 0 0 2 2 2 2
Borrowings 46 60 46 41 48 56 65 73 73 1 1
Current Liability 210 227 258 325 294 472 663 793 1281 1306 1418
Other Liabilities & Provisions 0 -0 -0 -3 -2 2 -0 -4 3 6 6
Total Liabilities 428 464 491 572 555 786 1027 1228 1863 1953 2244
Loans 0 0 0 0 0 0 0 0 0 143 30
Investments 23 25 21 40 27 23 7 6 15 19 33
Fixed Assets 10 9 8 10 10 10 12 14 15 15 14
Other Loans 9 8 6 6 11 9 11 12 12 9 12
Other Non Current Assets 0 0 0 0 0 0 0 0 0 0 0
Current Assets 386 423 456 515 507 744 989 1188 1814 1760 2149
Total Assets 428 464 491 572 555 786 1027 1228 1863 1953 2244

Master Trust Cash Flow

#(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 120 174 228 233 295 29 16 7 19 10 45
Cash Flow from Operating Activities 54 52 -2 82 14 -24 -15 177 458 -108 341
Cash Flow from Investing Activities 1 2 7 -18 19 12 6 -164 -493 54 -325
Cash Flow from Financing Activities 0 0 0 -1 0 0 0 0 25 89 26
Net Cash Inflow / Outflow 54 54 5 62 33 -13 -9 13 -10 35 43
Closing Cash & Cash Equivalent 174 228 233 295 328 16 7 19 10 45 88

Master Trust Ratios

# 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) 0.33 0.54 0.92 1.53 1.13 3.16 5.07 6.06 9.94 11.69 10.24
CEPS(Rs) 0.5 0.71 1.18 1.68 1.28 3.28 5.25 6.3 10.27 12.02 10.6
DPS(Rs) 0 0 0.1 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 15.69 16.23 17.03 18.98 19.68 23.48 27.56 33.54 44.04 55.14 66.35
Net Profit Margin 3.46 5.25 6.3 12.45 9.06 15.29 16.65 19.56 21.6 22.48 21.9
Operating Margin 19.07 21.79 20.08 24.36 22.99 27.61 32.32 34.85 40.03 40.99 40.26
PBT Margin 5.11 7.91 8.13 14.53 9.89 19.09 21.71 25.14 28.74 30.61 29.95
ROA(%) 0.85 1.31 2.11 3.15 2.18 5.13 6.09 5.84 6.99 6.88 6.01
ROE(%) 2.13 3.36 5.57 8.55 5.86 14.65 19.88 19.83 25.62 23.91 17.57
ROCE(%) 7.03 9.54 12.72 12.37 10.53 18.58 28.68 25.43 32.88 30.16 23.9
Price/Earnings(x) 12.36 5.38 9.75 2.16 2.32 3 5.1 3.97 14.48 10.75 5.51
Price/Book(x) 0.26 0.18 0.53 0.17 0.13 0.4 0.94 0.72 3.27 2.28 0.85
Dividend Yield(%) 0 0 1.11 0 0 0 0 0 0 0 0
EV/Net Sales(x) -0.44 -1.1 -0.41 -1.41 -1.44 -1.68 -1.38 -1.76 0.52 0.34 -1.57
EV/Core EBITDA(x) -2.1 -4.68 -1.89 -5.55 -5.97 -5.97 -4.19 -4.93 1.27 0.82 -3.82
Interest Earned Growth(%) -9.59 7.1 44.21 -15.99 1.04 65.46 47.41 1.68 48.53 16.67 -1.38
Net Profit Growth -61.99 62.51 72.82 66.13 -26.47 179.21 60.53 19.42 64.04 21.42 -3.92
EPS Growth(%) -62.1 63.85 72.41 65.54 -25.96 179.23 60.53 19.41 64.04 17.64 -12.38
Interest Coverage(x) % 1.37 1.57 1.68 2.48 1.76 3.24 3.05 3.59 3.55 3.95 3.91

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -1% +20% +21% +19%
Operating Profit CAGR -3% +25% +30% +27%
PAT CAGR -4% +24% +30% +41%
Share Price CAGR -41% +8% +27% +40%
ROE Average +18% +22% +21% +13%
ROCE Average +24% +29% +28% +19%

Master Trust Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 71.93 %
FII 0.31 %
DII (MF + Insurance) 0 %
Public (retail) 27.76 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 73.7772.4972.4972.4969.2471.9371.9371.9371.9371.93
FII 0.020.070.020.020.1500.020.020.030.31
DII 0000000000
Public 26.2227.4427.4827.4930.6128.0728.0528.0528.0427.76
Others 0000000000
Total 100100100100100100100100100100

Master Trust Peer Comparison

Finance - NBFC Edit Columns

Master Trust Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Master Trust Pros & Cons

Pros

  • Company has delivered good profit growth of 29% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 22%
  • Company is almost debt free.

Cons

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp