WEBSITE BSE:532892 NSE: MOTILALOFS Inc. Year: 2005 Industry: Finance - Stock Broking My Bucket: Add Stock
Last updated: 15:59
No Notes Added Yet
1. Business Overview
Motilal Oswal Financial Services Ltd. (MOFSL) is a well-diversified financial services company in India. Its core business revolves around providing a comprehensive suite of financial products and services to retail, high-net-worth individual (HNI), and institutional clients. The company makes money primarily through:
Brokerage & Transaction Fees: From its equity, commodities, and derivatives trading platforms.
Asset Management Fees: Percentage of Assets Under Management (AUM) for its mutual funds, portfolio management services (PMS), and alternative investment funds (AIFs).
Advisory & Wealth Management Fees: Fees for financial planning, wealth advisory, and distribution of third-party products.
Investment Banking Fees: For services like initial public offerings (IPOs), mergers & acquisitions (M&A) advisory, and institutional broking.
Net Interest Income: From its housing finance subsidiary.
Profit on Investments: From its own proprietary investments.
2. Key Segments / Revenue Mix
MOFSL operates through several key segments, reflecting its diversified business model:
Broking & Distribution: Includes retail broking (equities, derivatives, commodities), institutional equities, and distribution of various financial products. This segment historically has been a significant revenue contributor.
Asset Management: Comprises Motilal Oswal Asset Management Company (MOAMC) offering mutual funds, PMS, and AIFs.
Wealth Management: Caters to HNIs and ultra-HNIs, offering personalized financial advice and investment solutions.
Home Finance: Operates through Motilal Oswal Home Finance Limited, providing affordable housing finance.
Investment Banking: Offers advisory services for capital markets and corporate finance transactions.
Private Equity: Manages private equity funds across various sectors.
While specific real-time revenue contributions are dynamic, Broking & Distribution along with Asset Management typically form the largest portions of the company's revenue and profitability.
3. Industry & Positioning
MOFSL operates in the highly competitive and evolving Indian financial services industry, specifically within stockbroking, asset management, and wealth management. The industry is characterized by the presence of large banks, established full-service brokers, discount brokers, and emerging fintech players.
Motilal Oswal positions itself as a full-service financial services provider known for its strong research capabilities, client-centric approach, and a wide array of offerings across the investment spectrum. It has a significant presence in the retail and HNI segments and competes with peers like ICICI Securities, HDFC Securities, Edelweiss, and newer discount brokers like Zerodha and Upstox. In asset management, it competes with all major AMCs.
4. Competitive Advantage (Moat)
Brand & Trust: Motilal Oswal has built a reputable and trusted brand over decades in the Indian financial market, particularly known for its strong equity research and investment philosophy ("Wealth Creation Studies").
Diversified Business Model: The presence across broking, asset management, wealth management, and housing finance provides stability, cross-selling opportunities, and reduces reliance on a single revenue stream.
Proprietary Research & Advisory: A strong in-house research team and advisory capabilities attract and retain clients, particularly those seeking informed investment decisions rather than just transaction execution.
Client Relationships: A large, established client base across retail and HNI segments, built over many years, contributes to stickiness, especially in wealth and asset management.
5. Growth Drivers
Financialization of Savings: India's shift from physical assets to financial assets will drive growth in equity participation, mutual funds, and wealth management.
Rising Disposable Income & Affluence: Growing middle class and HNI segments in India will increase demand for investment and wealth management services.
Digital Adoption: Increasing internet penetration and digital onboarding platforms can expand the client base, especially in Tier 2/3 cities, and improve operational efficiency.
Capital Market Growth: A robust pipeline of IPOs, increased derivatives trading, and broader market participation will boost broking and investment banking revenues.
Expansion in Asset Management: Continued growth in AUM across mutual funds, PMS, and AIFs driven by market performance and new product introductions.
Cross-Selling Opportunities: Leveraging its existing client base to cross-sell products and services across different segments (e.g., broking clients into asset management).
6. Risks
Market Volatility: High dependence on capital market activity means revenue from broking, asset management, and investment banking can fluctuate significantly with market downturns or reduced investor sentiment.
Intense Competition & Price Wars: The broking industry, especially, faces fierce competition from discount brokers, leading to margin pressure and potential client attrition.
Regulatory Changes: Changes in SEBI regulations regarding brokerage caps, margin requirements, investor protection, or mutual fund fees can impact profitability.
Economic Slowdown: A broader economic downturn can reduce investor participation, impact asset values, and increase credit risk in the housing finance segment.
Technology Disruption: Failure to adapt to rapidly evolving financial technology and digital platforms could lead to loss of market share.
Interest Rate Risk: Changes in interest rates can impact the profitability of the housing finance business and the attractiveness of equity investments.
7. Management & Ownership
Motilal Oswal Financial Services is a promoter-led company. The promoters, Mr. Motilal Oswal (Chairman & MD) and Mr. Raamdeo Agrawal (Chairman, MOAMC), are highly respected figures in the Indian financial sector, known for their long-term investment philosophy and market insights. The company is characterized by a stable and experienced leadership team. Promoters hold a significant stake, aligning their interests with those of minority shareholders. The company has a mix of institutional investors, foreign portfolio investors, and public shareholders.
8. Outlook
Motilal Oswal Financial Services is well-positioned to capitalize on India's long-term economic growth and the structural trend of financialization of savings. Its diversified business model, strong brand, and established client base provide resilience and multiple avenues for growth across broking, asset management, and wealth management. The company's focus on research and advisory services differentiates it from purely transactional players. However, it operates in a highly competitive landscape marked by evolving regulations and the rapid emergence of digital-first competitors, which could exert pressure on margins and necessitate continuous investment in technology and innovation. Its ability to navigate these competitive pressures while leveraging its core strengths will be crucial for sustained growth.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹50770 Cr.
Stock P/E 20.2
P/B 3.9
Current Price ₹843.3
Book Value ₹ 214.1
Face Value 1
52W High ₹1097
Dividend Yield 0.71%
52W Low ₹ 616.1
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 | 1791 | 2154 | 2314 | 2841 | 1993 | 1190 | 2737 | 1849 | 2112 | 2676 |
| Other Income | 6 | 18 | 19 | 15 | 26 | 18 | 7 | 11 | 9 | 16 |
| Total Income | 1798 | 2172 | 2333 | 2856 | 2019 | 1209 | 2744 | 1860 | 2120 | 2692 |
| Total Expenditure | 703 | 916 | 926 | 1025 | 932 | 911 | 1018 | 1009 | 1006 | 2471 |
| Operating Profit | 1095 | 1256 | 1407 | 1831 | 1087 | 298 | 1727 | 851 | 1114 | 221 |
| Interest Expense | 262 | 302 | 327 | 354 | 319 | 298 | 295 | 317 | 336 | 388 |
| Depreciation | 24 | 24 | 22 | 23 | 27 | 26 | 26 | 28 | 29 | 28 |
| Profit Before Tax | 809 | 930 | 1059 | 1454 | 741 | -27 | 1406 | 506 | 748 | -194 |
| Provision for Tax | 147 | 205 | 175 | 332 | 175 | 37 | 250 | 143 | 182 | 25 |
| Profit After Tax | 661 | 725 | 884 | 1122 | 566 | -63 | 1156 | 363 | 566 | -219 |
| Adjustments | -2 | -2 | -2 | -2 | -1 | -2 | 6 | -0 | -0 | -2 |
| Profit After Adjustments | 660 | 723 | 882 | 1120 | 565 | -65 | 1162 | 362 | 566 | -221 |
| Adjusted Earnings Per Share | 11.1 | 12.1 | 14.8 | 18.7 | 9.4 | -1.1 | 19.4 | 6 | 9.4 | -3.7 |
| #(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 | 9374 |
| Other Income | 4 | 24 | 83 | 2 | 12 | 8 | 9 | 22 | 21 | 74 | 84 | 43 |
| Total Income | 773 | 1082 | 1924 | 2752 | 2547 | 2147 | 3634 | 4319 | 4198 | 7179 | 8423 | 9416 |
| Total Expenditure | 516 | 649 | 915 | 1357 | 1628 | 1327 | 1610 | 2180 | 2302 | 3025 | 3799 | 5504 |
| Operating Profit | 257 | 433 | 1009 | 1395 | 919 | 819 | 2024 | 2139 | 1896 | 4153 | 4623 | 3913 |
| Interest Expense | 31 | 174 | 442 | 528 | 517 | 494 | 430 | 475 | 596 | 1039 | 1298 | 1336 |
| Depreciation | 31 | 35 | 33 | 37 | 24 | 40 | 48 | 48 | 58 | 83 | 99 | 111 |
| Profit Before Tax | 196 | 225 | 506 | 829 | 378 | 285 | 1458 | 1616 | 1242 | 3032 | 3226 | 2466 |
| Provision for Tax | 52 | 61 | 141 | 206 | 93 | 70 | 255 | 305 | 309 | 586 | 718 | 600 |
| Profit After Tax | 143 | 163 | 365 | 623 | 285 | 215 | 1203 | 1311 | 933 | 2446 | 2508 | 1866 |
| Adjustments | 0 | 6 | -5 | -1 | 9 | -32 | 57 | -1 | -1 | -5 | -7 | 4 |
| Profit After Adjustments | 144 | 169 | 360 | 622 | 294 | 183 | 1260 | 1310 | 932 | 2441 | 2502 | 1869 |
| Adjusted Earnings Per Share | 2.6 | 3 | 6.2 | 10.7 | 5 | 3.1 | 21.5 | 22 | 15.7 | 41 | 41.7 | 31.1 |
| # | 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 | 11% | 75% | 36% | 28% |
| 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 69.39 | 69.16 | 69.04 | 68.86 | 68.71 | 68.44 | 67.8 | 67.69 | 67.62 | 67.54 |
| FII | 6.48 | 6.73 | 6.46 | 6.34 | 5.89 | 6.01 | 7.29 | 7.52 | 6.93 | 7.03 |
| DII | 6.76 | 6.94 | 6.07 | 6.4 | 6.39 | 5.69 | 5.42 | 5.82 | 6.43 | 6.02 |
| Public | 17.37 | 17.16 | 18.43 | 18.39 | 19.01 | 19.85 | 19.49 | 18.97 | 19.02 | 19.41 |
| 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 | 10.31 | 10.31 | 41.22 | 41.22 | 41.18 | 41.02 | 40.65 | 40.65 | 40.65 | 40.65 |
| FII | 0.96 | 1 | 3.86 | 3.8 | 3.53 | 3.6 | 4.37 | 4.52 | 4.17 | 4.23 |
| DII | 1 | 1.03 | 3.62 | 3.83 | 3.83 | 3.41 | 3.25 | 3.49 | 3.86 | 3.62 |
| Public | 2.58 | 2.56 | 11 | 11.01 | 11.39 | 11.9 | 11.68 | 11.39 | 11.43 | 11.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 14.85 | 14.9 | 59.7 | 59.86 | 59.93 | 59.93 | 59.95 | 60.05 | 60.11 | 60.19 |
* 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.