WEBSITE BSE:532892 NSE: MOTILALOFS Inc. Year: 2005 Industry: Finance - Stock Broking
Last updated: 15:59
Motilal Oswal Financial Services Ltd is an Indian financial offerings company. The Company's services include capital markets organizations, along with retail broker, institutional broker and investment banking; asset and wealth management, inclusive of asset management, private equity and wealth control; and housing finance and equity-primarily based treasury investments. The Company's organizations comprises Financial Services, Broking & Distribution, Asset Management, Private Wealth, Home Finance, Institutional Equities, Private Equity, and ...Read More
Motilal Oswal Financial Services Ltd is an Indian financial offerings company. The Company's services include capital markets organizations, along with retail broker, institutional broker and investment banking; asset and wealth management, inclusive of asset management, private equity and wealth control; and housing finance and equity-primarily based treasury investments. The Company's organizations comprises Financial Services, Broking & Distribution, Asset Management, Private Wealth, Home Finance, Institutional Equities, Private Equity, and Investment Banking. Motilal Oswal Financial Services is a assorted financial services employer centered on wealth introduction. Its Broking and Distribution business helps retail clients take informed funding choices with a research primarily based advisory service. Its supplying includes services and products throughout platforms and asset instructions from equity, change, credit solutions, property planning, will making, property advisory to family office. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹45145 Cr.
Stock P/E 18
P/B 3.5
Current Price ₹751
Book Value ₹ 214.1
Face Value 1
52W High ₹1097
Dividend Yield 0.67%
52W Low ₹ 487.9
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 1502 | 1655 | 1791 | 2154 | 2314 | 2841 | 1999 | 1190 | 2737 | 1849 |
| Other Income | 32 | 1 | 6 | 18 | 19 | 15 | 4 | 18 | 7 | 11 |
| Total Income | 1534 | 1655 | 1798 | 2172 | 2333 | 2856 | 2003 | 1209 | 2744 | 1860 |
| Total Expenditure | 664 | 740 | 703 | 916 | 926 | 1025 | 932 | 911 | 1018 | 1009 |
| Operating Profit | 869 | 916 | 1095 | 1256 | 1407 | 1831 | 1071 | 298 | 1727 | 851 |
| Interest Expense | 216 | 241 | 262 | 302 | 327 | 354 | 303 | 298 | 295 | 317 |
| Depreciation | 17 | 17 | 24 | 24 | 22 | 23 | 27 | 26 | 26 | 28 |
| Profit Before Tax | 636 | 658 | 809 | 930 | 1059 | 1454 | 741 | -27 | 1406 | 506 |
| Provision for Tax | 110 | 124 | 147 | 205 | 175 | 332 | 175 | 37 | 250 | 143 |
| Profit After Tax | 526 | 533 | 661 | 725 | 884 | 1122 | 566 | -63 | 1156 | 363 |
| Adjustments | 1 | -2 | -2 | -2 | -2 | -2 | -1 | -2 | 6 | -0 |
| Profit After Adjustments | 527 | 531 | 660 | 723 | 882 | 1120 | 565 | -65 | 1162 | 362 |
| Adjusted Earnings Per Share | 8.9 | 9 | 11.1 | 12.1 | 14.8 | 18.7 | 9.4 | -1.1 | 19.4 | 6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Revenue | 769 | 1058 | 1841 | 2751 | 2534 | 2139 | 3625 | 4297 | 4177 | 7105 | 8339 | 7775 |
| Other Income | 4 | 24 | 83 | 2 | 12 | 8 | 9 | 22 | 21 | 74 | 84 | 40 |
| Total Income | 773 | 1082 | 1924 | 2752 | 2547 | 2147 | 3634 | 4319 | 4198 | 7179 | 8423 | 7816 |
| Total Expenditure | 516 | 649 | 915 | 1357 | 1628 | 1327 | 1610 | 2180 | 2302 | 3025 | 3799 | 3870 |
| Operating Profit | 257 | 433 | 1009 | 1395 | 919 | 819 | 2024 | 2139 | 1896 | 4153 | 4623 | 3947 |
| Interest Expense | 31 | 174 | 442 | 528 | 517 | 494 | 430 | 475 | 596 | 1039 | 1298 | 1213 |
| Depreciation | 31 | 35 | 33 | 37 | 24 | 40 | 48 | 48 | 58 | 83 | 99 | 107 |
| Profit Before Tax | 196 | 225 | 506 | 829 | 378 | 285 | 1458 | 1616 | 1242 | 3032 | 3226 | 2626 |
| Provision for Tax | 52 | 61 | 141 | 206 | 93 | 70 | 255 | 305 | 309 | 586 | 718 | 605 |
| Profit After Tax | 143 | 163 | 365 | 623 | 285 | 215 | 1203 | 1311 | 933 | 2446 | 2508 | 2022 |
| Adjustments | 0 | 6 | -5 | -1 | 9 | -32 | 57 | -1 | -1 | -5 | -7 | 3 |
| Profit After Adjustments | 144 | 169 | 360 | 622 | 294 | 183 | 1260 | 1310 | 932 | 2441 | 2502 | 2024 |
| Adjusted Earnings Per Share | 2.6 | 3 | 6.2 | 10.7 | 5 | 3.1 | 21.5 | 22 | 15.7 | 41 | 41.7 | 33.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 25% | 31% | 27% |
| Operating Profit CAGR | 11% | 29% | 41% | 34% |
| PAT CAGR | 3% | 24% | 63% | 33% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 3% | 60% | 37% | 26% |
| ROE Average | 26% | 25% | 27% | 20% |
| ROCE Average | 19% | 18% | 19% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1295 | 1437 | 1786 | 2886 | 3053 | 3086 | 4461 | 5674 | 6252 | 8732 | 11079 |
| Minority's Interest | 6 | 16 | 29 | 35 | 41 | 37 | 32 | 26 | 31 | 37 | 51 |
| Borrowings | 301 | 1700 | 3703 | 2285 | 2236 | 1658 | 1796 | 1470 | 1783 | 3248 | 4529 |
| Current Liability | 1344 | 1911 | 2850 | 5118 | 5028 | 5299 | 7694 | 9561 | 14728 | 19060 | 17319 |
| Other Liabilities & Provisions | 232 | 143 | 71 | 87 | -19 | -89 | 58 | 128 | 155 | 694 | 938 |
| Total Liabilities | 3178 | 5206 | 8439 | 10411 | 10339 | 9992 | 14041 | 16860 | 22949 | 31771 | 33916 |
| Loans | 354 | 2031 | 4007 | 5541 | 4878 | 4079 | 4520 | 4905 | 7218 | 10046 | 10450 |
| Investments | 794 | 1056 | 1326 | 1944 | 1979 | 1910 | 3273 | 4084 | 4196 | 5999 | 7833 |
| Fixed Assets | 300 | 292 | 290 | 264 | 267 | 333 | 350 | 357 | 466 | 603 | 768 |
| Other Loans | 252 | 161 | 72 | 41 | 35 | 62 | 62 | 64 | 83 | 340 | 321 |
| Other Non Current Assets | 2 | 116 | 86 | 100 | 0 | 0 | 0 | 0 | 0 | 165 | 309 |
| Current Assets | 1476 | 1551 | 2658 | 2486 | 3145 | 3608 | 5835 | 7450 | 10987 | 14617 | 14235 |
| Total Assets | 3178 | 5206 | 8439 | 10411 | 10339 | 9992 | 14041 | 16860 | 22949 | 31771 | 33916 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 49 | 93 | 189 | 313 | 306 | 374 | 844 | 1292 | 2138 | 2576 | 5135 |
| Cash Flow from Operating Activities | -98 | -1242 | -1980 | 248 | 195 | 952 | -139 | 1011 | -3058 | -350 | 1215 |
| Cash Flow from Investing Activities | -606 | -380 | -314 | -157 | 14 | -353 | -273 | -447 | -274 | -247 | -1077 |
| Cash Flow from Financing Activities | 747 | 1718 | 2420 | -98 | -141 | -129 | 861 | 282 | 3770 | 3306 | 745 |
| Net Cash Inflow / Outflow | 44 | 96 | 125 | -7 | 68 | 470 | 449 | 845 | 439 | 2709 | 882 |
| Closing Cash & Cash Equivalent | 93 | 189 | 314 | 306 | 374 | 844 | 1292 | 2138 | 2576 | 5286 | 6017 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 2.56 | 2.97 | 6.23 | 10.72 | 5.04 | 3.1 | 21.49 | 21.96 | 15.75 | 40.96 | 41.74 |
| CEPS(Rs) | 3.1 | 3.49 | 6.87 | 11.38 | 5.31 | 4.31 | 21.32 | 22.79 | 16.75 | 42.42 | 43.5 |
| DPS(Rs) | 0.75 | 0.88 | 0.63 | 2.13 | 2.13 | 1 | 2.5 | 2.5 | 2.5 | 3.5 | 5 |
| Book NAV/Share(Rs) | 23.08 | 25.26 | 30.89 | 49.15 | 51.65 | 51.36 | 75.1 | 93.95 | 104.09 | 144.85 | 182.23 |
| Net Profit Margin | 18.63 | 15.44 | 19.8 | 22.66 | 11.26 | 10.07 | 33.18 | 30.5 | 22.33 | 34.42 | 30.08 |
| Operating Margin | 29.46 | 37.66 | 51.49 | 49.35 | 35.3 | 36.46 | 52.1 | 48.65 | 44 | 57.3 | 54.26 |
| PBT Margin | 25.44 | 21.23 | 27.47 | 30.14 | 14.91 | 13.34 | 40.23 | 37.6 | 29.74 | 42.67 | 38.69 |
| ROA(%) | 5.53 | 3.9 | 5.34 | 6.61 | 2.75 | 2.12 | 10.01 | 8.48 | 4.69 | 8.94 | 7.64 |
| ROE(%) | 11.63 | 11.96 | 22.63 | 26.87 | 9.73 | 7.12 | 32.31 | 26.2 | 15.86 | 33.07 | 25.65 |
| ROCE(%) | 13.9 | 13.03 | 17.43 | 18.03 | 10.9 | 9.79 | 21.14 | 19.02 | 12.97 | 20.87 | 18.74 |
| Price/Earnings(x) | 27.83 | 22.88 | 29.23 | 23.46 | 29.74 | 40.3 | 7.28 | 9.9 | 9.68 | 10.16 | 14.73 |
| Price/Book(x) | 3.09 | 2.69 | 5.89 | 5.12 | 2.9 | 2.43 | 2.08 | 2.31 | 1.47 | 2.87 | 3.37 |
| Dividend Yield(%) | 1.05 | 1.29 | 0.34 | 0.85 | 1.42 | 0.8 | 1.6 | 1.15 | 1.64 | 0.84 | 0.81 |
| EV/Net Sales(x) | 5.88 | 5.84 | 8.22 | 7.08 | 5.21 | 4.97 | 3.14 | 3.21 | 2.5 | 3.73 | 4.93 |
| EV/Core EBITDA(x) | 17.57 | 14.25 | 15 | 13.95 | 14.38 | 12.98 | 5.62 | 6.45 | 5.52 | 6.38 | 8.89 |
| Interest Earned Growth(%) | 65.7 | 37.52 | 74.08 | 49.42 | -7.87 | -15.62 | 69.51 | 18.53 | -2.79 | 70.09 | 17.37 |
| Net Profit Growth | 244.65 | 14 | 123.2 | 70.97 | -54.23 | -24.49 | 458.48 | 8.96 | -28.83 | 162.17 | 2.56 |
| EPS Growth(%) | 258.18 | 16.09 | 109.48 | 72.15 | -52.95 | -38.63 | 594.41 | 2.17 | -28.29 | 160.07 | 1.92 |
| Interest Coverage(x) % | 7.32 | 2.29 | 2.14 | 2.57 | 1.73 | 1.58 | 4.39 | 4.4 | 3.08 | 3.92 | 3.48 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.53 | 69.39 | 69.16 | 69.04 | 68.86 | 68.71 | 68.44 | 67.8 | 67.69 | 67.62 |
| FII | 6.29 | 6.48 | 6.73 | 6.46 | 6.34 | 5.89 | 6.01 | 7.29 | 7.52 | 6.93 |
| DII | 6.28 | 6.76 | 6.94 | 6.07 | 6.4 | 6.39 | 5.69 | 5.42 | 5.82 | 6.43 |
| Public | 17.9 | 17.37 | 17.16 | 18.43 | 18.39 | 19.01 | 19.85 | 19.49 | 18.97 | 19.02 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 10.31 | 10.31 | 10.31 | 41.22 | 41.22 | 41.18 | 41.02 | 40.65 | 40.65 | 40.65 |
| FII | 0.93 | 0.96 | 1 | 3.86 | 3.8 | 3.53 | 3.6 | 4.37 | 4.52 | 4.17 |
| DII | 0.93 | 1 | 1.03 | 3.62 | 3.83 | 3.83 | 3.41 | 3.25 | 3.49 | 3.86 |
| Public | 2.65 | 2.58 | 2.56 | 11 | 11.01 | 11.39 | 11.9 | 11.68 | 11.39 | 11.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.82 | 14.85 | 14.9 | 59.7 | 59.86 | 59.93 | 59.93 | 59.95 | 60.05 | 60.11 |
* The pros and cons are machine generated.
You May Also Know About
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.
