Motilal Oswal Fin

₹2149.8 -3.3 | 0.2%

WEBSITE BSE:532892 NSE : MOTILALOFS 10 May, 16:01

Market Cap ₹32034 Cr.

Stock P/E 13.1

P/B 3.7

Current Price ₹2149.8

Book Value ₹ 586

Face Value 1

52W High ₹2677

Dividend Yield 0.65%

52W Low ₹ 617.2

Edit Ratio

Motilal Oswal Fin Research see more...

Overview Inc. Year: 2005Industry: Finance - Stock Broking

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.

Motilal Oswal Fin Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Motilal Oswal Fin Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Operating Revenue	1025	1051	754	1321	1076	1027	1500	1639	1784	2141
Other Income	9	1	4	4	5	6	31	11	7	17
Total Income	1034	1052	758	1325	1081	1034	1531	1651	1791	2158
Total Expenditure	577	559	553	576	588	584	662	735	696	910
Operating Profit	457	493	205	749	493	450	869	916	1095	1248
Interest Expense	144	112	111	126	169	190	216	241	262	295
Depreciation	13	11	13	16	17	13	17	17	24	24
Profit Before Tax	301	370	81	607	307	247	636	658	809	930
Provision for Tax	61	68	50	98	81	81	110	124	147	205
Profit After Tax	239	302	31	509	226	167	526	533	661	725
Adjustments	1	-2	-0	0	1	-2	1	-2	-2	-2
Profit After Adjustments	240	300	31	509	226	165	527	531	660	723
Adjusted Earnings Per Share	16.3	20.1	2.1	34.5	15.3	11.1	35.6	35.8	44.4	48.5

Motilal Oswal Fin Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Operating Revenue	465	464	769	1058	1841	2751	2534	2139	3625	4297	4177	7064
Other Income	8	4	4	24	83	2	12	8	9	22	21	66
Total Income	473	468	773	1082	1924	2752	2547	2147	3634	4319	4198	7131
Total Expenditure	298	326	516	649	915	1357	1628	1327	1610	2180	2302	3003
Operating Profit	174	142	257	433	1009	1395	919	819	2024	2139	1896	4128
Interest Expense	5	3	31	174	442	528	517	494	430	475	596	1014
Depreciation	26	24	31	35	33	37	24	40	48	48	58	82
Profit Before Tax	162	59	196	225	506	829	378	285	1458	1616	1242	3033
Provision for Tax	52	18	52	61	141	206	93	70	255	305	309	586
Profit After Tax	110	42	143	163	365	623	285	215	1203	1311	933	2445
Adjustments	-1	-2	0	6	-5	-1	9	-32	57	-1	-1	-5
Profit After Adjustments	109	40	144	169	360	622	294	183	1260	1310	932	2441
Adjusted Earnings Per Share	7.5	2.9	10.2	11.9	24.9	42.9	20.2	12.4	86	87.8	63	164.3

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	-3%	25%	9%	25%
Operating Profit CAGR	-11%	32%	6%	27%
PAT CAGR	-29%	63%	8%	24%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	239%	44%	26%	34%
ROE Average	16%	25%	18%	16%
ROCE Average	13%	18%	15%	14%

Motilal Oswal Fin Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	1218	1170	1295	1437	1786	2886	3053	3086	4461	5674	6252
Minority's Interest	3	5	6	16	29	35	41	37	32	26	31
Borrowings	0	0	301	1700	3703	2285	2236	1658	1796	1470	1783
Current Liability	727	663	1344	1911	2850	5118	5028	5299	7694	9561	14728
Other Liabilities & Provisions	57	166	232	143	71	87	-19	-89	58	128	155
Total Liabilities	2004	2004	3178	5206	8439	10411	10339	9992	14041	16860	22949
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	123	223	794	1056	1326	2519	2530	2851	3693	4579	4767
Fixed Assets	311	307	300	292	290	264	267	333	350	357	466
Other Loans	49	175	606	2192	4080	42	35	62	62	64	83
Other Non Current Assets	0	3	2	116	86	100	0	0	0	0	0
Current Assets	1521	1296	1476	1551	2658	7451	7472	6746	9936	11860	17634
Total Assets	2004	2004	3178	5206	8439	10411	10339	9992	14041	16860	22949

Motilal Oswal Fin Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	225	107	49	93	189	313	306	374	844	1292	2138
Cash Flow from Operating Activities	-33	140	-98	-1242	-1980	248	195	952	-139	1011	-3058
Cash Flow from Investing Activities	-59	4	-606	-380	-314	-157	14	-353	-273	-447	-287
Cash Flow from Financing Activities	-26	-90	747	1718	2420	-98	-141	-129	861	282	3784
Net Cash Inflow / Outflow	-119	55	44	96	125	-7	68	470	449	845	439
Closing Cash & Cash Equivalent	107	162	93	189	314	306	374	844	1292	2138	2576

Motilal Oswal Fin Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	7.51	2.86	10.24	11.89	24.91	42.89	20.18	12.38	85.98	87.85	62.99
CEPS(Rs)	9.35	4.76	12.41	13.95	27.5	45.53	21.22	17.23	85.3	91.15	67.02
DPS(Rs)	2	2	3	3.5	2.5	8.5	8.5	4	10	10	10
Book NAV/Share(Rs)	83.84	84.69	92.32	101.04	123.55	196.6	206.61	205.42	300.38	375.8	416.35
Net Profit Margin	23.67	8.96	18.63	15.44	19.8	22.66	11.26	10.07	33.18	30.5	22.33
Operating Margin	35.86	13.44	29.46	37.66	51.49	49.35	35.3	36.46	52.1	48.65	44
PBT Margin	34.83	12.82	25.44	21.23	27.47	30.14	14.91	13.34	40.23	37.6	29.74
ROA(%)	5.78	2.07	5.53	3.9	5.34	6.61	2.75	2.12	10.01	8.48	4.69
ROE(%)	9.33	3.48	11.63	11.96	22.63	26.87	9.73	7.12	32.31	26.2	15.86
ROCE(%)	14.13	5.22	13.9	13.03	17.43	18.03	10.9	9.79	21.14	19.02	12.97
Price/Earnings(x)	10.23	32.5	27.83	22.88	29.23	23.46	29.74	40.3	7.28	9.9	9.68
Price/Book(x)	0.92	1.1	3.09	2.69	5.89	5.12	2.9	2.43	2.08	2.31	1.47
Dividend Yield(%)	2.6	2.15	1.05	1.29	0.34	0.85	1.42	0.8	1.6	1.15	1.64
EV/Net Sales(x)	1.94	2.41	5.88	5.84	8.22	7.08	5.21	4.97	3.14	3.21	2.5
EV/Core EBITDA(x)	5.17	7.85	17.57	14.25	15	13.95	14.38	12.98	5.62	6.45	5.52
Interest Earned Growth(%)	-0.14	-0.12	65.7	37.52	74.08	49.42	-7.87	-15.62	69.51	18.53	-2.79
Net Profit Growth	5.58	-62.2	244.65	14	123.2	70.97	-54.23	-24.49	458.48	8.96	-28.83
EPS Growth(%)	4.92	-61.92	258.19	16.09	109.48	72.16	-52.95	-38.63	594.41	2.17	-28.29
Interest Coverage(x) %	34.69	21.79	7.32	2.29	2.14	2.57	1.73	1.58	4.39	4.4	3.08

Motilal Oswal Fin Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	70.4	69.5	69.5	69.58	69.47	69.68	69.66	69.53	69.39	69.16
FII	10.24	10.08	9.8	9.29	7.35	6.47	6.41	6.29	6.48	6.73
DII	2.86	3.63	4.02	5.01	5.96	6.28	6.1	6.28	6.76	6.94
Public	16.5	16.78	16.67	16.12	17.22	17.57	17.83	17.9	17.37	17.16
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	10.36	10.36	10.36	10.27	10.27	10.31	10.31	10.31	10.31	10.31
FII	1.51	1.5	1.46	1.37	1.09	0.96	0.95	0.93	0.96	1
DII	0.42	0.54	0.6	0.74	0.88	0.93	0.9	0.93	1	1.03
Public	2.43	2.5	2.49	2.38	2.55	2.6	2.64	2.65	2.58	2.56
Others	0	0	0	0	0	0	0	0	0	0
Total	14.72	14.91	14.91	14.76	14.79	14.79	14.8	14.82	14.85	14.9

Pros

Company has a good return on equity (ROE) track record: 3 Years ROE 25%

Cons

Stock is trading at 3.7 times its book value.
The company has delivered a poor profit growth of 8% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.