Finance - NBFC · Founded 1985 · www.mastertrust.co.in · BSE 511768 · NSE MASTER TRUST · ISIN INE677D01037
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -41% | 8% | 27% | 40% |
| ROE Average | 18% | 22% | 21% | 13% |
| ROCE Average | 24% | 29% | 28% | 19% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.77 | 72.49 | 72.49 | 72.49 | 69.24 | 71.93 | 71.93 | 71.93 | 71.93 | 71.93 |
| FII | 0.02 | 0.07 | 0.02 | 0.02 | 0.15 | 0 | 0.02 | 0.02 | 0.03 | 0.31 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.22 | 27.44 | 27.48 | 27.49 | 30.61 | 28.07 | 28.05 | 28.05 | 28.04 | 27.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.63 | 1.63 | 8.14 | 8.14 | 7.77 | 8.85 | 8.85 | 8.85 | 8.85 | 8.85 |
| FII | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0.04 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.58 | 0.62 | 3.09 | 3.09 | 3.44 | 3.45 | 3.45 | 3.45 | 3.45 | 3.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.21 | 2.25 | 11.23 | 11.23 | 11.23 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.77 | 72.49 | 72.49 | 72.49 | 69.24 | 71.93 | 71.93 | 71.93 | 71.93 | 71.93 |
| FII | 0.02 | 0.07 | 0.02 | 0.02 | 0.15 | 0 | 0.02 | 0.02 | 0.03 | 0.31 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 26.22 | 27.44 | 27.48 | 27.49 | 30.61 | 28.07 | 28.05 | 28.05 | 28.04 | 27.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.63 | 1.63 | 8.14 | 8.14 | 7.77 | 8.85 | 8.85 | 8.85 | 8.85 | 8.85 |
| FII | 0 | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 0.04 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.58 | 0.62 | 3.09 | 3.09 | 3.44 | 3.45 | 3.45 | 3.45 | 3.45 | 3.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 2.21 | 2.25 | 11.23 | 11.23 | 11.23 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 |
* 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.