Motilal Oswal Fin

₹2120 -258.1 | 10.9%

WEBSITE BSE:532892 NSE : MOTILALOFS 04 Jun, 16:01

Market Cap ₹31643 Cr.

Stock P/E 12.9

P/B 5.3

Current Price ₹2120

Book Value ₹ 396.4

Face Value 1

52W High ₹2677

Dividend Yield 0.66%

52W Low ₹ 645.8

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.)
Operating Revenue
Other Income
Total Income
Total Expenditure
Operating Profit
Interest Expense
Depreciation
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

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
Operating Revenue	73	100	129	110	132	1355	1282	1111	2198	2579	2666
Other Income	22	0	3	1	1	4	31	37	27	38	27
Total Income	95	100	131	111	133	1359	1313	1148	2225	2617	2693
Total Expenditure	12	27	28	20	5	731	798	795	1096	1552	1700
Operating Profit	84	74	103	91	127	628	516	353	1129	1065	993
Interest Expense	13	19	30	30	5	93	104	129	128	162	217
Depreciation	8	8	8	8	7	29	18	30	37	39	50
Profit Before Tax	45	45	65	53	88	506	394	194	876	864	725
Provision for Tax	7	6	5	7	0	107	70	-3	126	157	156
Profit After Tax	39	39	60	47	87	399	324	197	751	707	569
Adjustments	0	0	0	0	-1	104	-8	0	0	0	0
Profit After Adjustments	39	39	60	47	86	504	316	197	751	707	569
Adjusted Earnings Per Share	2.7	2.8	4.3	3.3	6.1	27.5	22.2	13.3	51.2	47.4	38.5

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	3%	34%	14%	43%
Operating Profit CAGR	-7%	41%	10%	28%
PAT CAGR	-20%	42%	7%	31%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	231%	39%	22%	29%
ROE Average	13%	18%	15%	14%
ROCE Average	13%	17%	14%	13%

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	568	524	575	593	669	2381	2594	2764	3617	4242	4454
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	25	19	150	100	100	200	200	150	300	378	44
Current Liability	192	191	330	318	376	2388	2808	3216	5074	6051	9270
Other Liabilities & Provisions	25	28	79	87	14	134	105	396	563	728	876
Total Liabilities	810	762	1134	1099	1159	5277	5706	6526	9554	11399	14643
Loans	0	0	0	0	0	0	0	0	0	0	0
Investments	120	122	357	490	578	2830	2914	3543	3944	4347	4056
Fixed Assets	152	160	152	144	138	203	198	229	248	253	358
Other Loans	24	19	77	84	15	32	11	390	506	636	793
Other Non Current Assets	0	0	0	0	1	2	1	0	0	0	0
Current Assets	514	461	547	381	427	1913	2499	2286	4778	6086	9360
Total Assets	810	762	1134	1099	1159	5277	5706	6526	9554	11399	14643

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	1	10	2	6	112	218	183	258	677	570	1040
Cash Flow from Operating Activities	27	76	-255	286	-49	487	306	784	-660	879	-1332
Cash Flow from Investing Activities	4	-1	-0	-90	-106	-289	-100	-295	111	-357	-2
Cash Flow from Financing Activities	-22	-84	260	-90	49	-181	-132	-70	443	-53	1245
Net Cash Inflow / Outflow	10	-9	4	106	-106	17	75	419	-106	469	-90
Closing Cash & Cash Equivalent	10	2	6	112	6	235	258	677	570	1040	950

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)	2.67	2.84	4.32	3.29	6.05	27.5	22.21	13.29	51.2	47.41	38.47
CEPS(Rs)	3.24	3.45	4.9	3.85	6.53	29.53	23.45	15.3	53.71	50.01	41.85
DPS(Rs)	2	2	3	3.5	2.5	8.5	8.5	4	10	10	10
Book NAV/Share(Rs)	39.11	37.93	41	41.74	46.31	162.24	175.65	184.12	243.3	280.32	295.16
Net Profit Margin	53.08	39.29	47	42.42	66.4	29.44	25.25	17.71	34.15	27.4	21.34
Operating Margin	80.62	63.89	73.73	75.31	70.14	44.17	38.83	29.1	45.67	39.79	35.35
PBT Margin	62.19	44.88	50.75	48.52	66.44	37.32	30.7	17.47	39.87	33.5	27.2
ROA(%)	5.21	5	6.38	4.19	7.75	12.4	5.89	3.22	9.34	6.75	4.37
ROE(%)	6.88	7.2	11.01	8	13.86	26.4	13.17	7.45	23.85	18.25	13.32
ROCE(%)	9.22	9.02	11.05	8.26	8.73	25.11	13.01	7.88	20.3	16.95	12.91
Price/Earnings(x)	28.79	32.67	66.05	82.77	120.25	36.57	27.02	37.55	12.23	18.34	15.86
Price/Book(x)	1.96	2.45	6.95	6.52	15.72	6.2	3.42	2.71	2.57	3.1	2.07
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)	17.18	14.57	34.43	37.71	83.27	11.52	7.49	6.86	3.89	4.25	2.1
EV/Core EBITDA(x)	15.01	19.82	43	45.65	86.24	24.87	18.61	21.57	7.57	10.3	5.64
Interest Earned Growth(%)	57.13	37.03	28.67	-14.39	19.57	672.48	-5.41	-13.33	97.85	17.34	3.37
Net Profit Growth	-31.17	1.44	53.89	-22.72	87.16	362.42	-18.9	-39.19	281.43	-5.84	-19.51
EPS Growth(%)	-31.23	6.63	51.7	-23.81	84.15	354.24	-19.24	-40.18	285.34	-7.42	-18.86
Interest Coverage(x) %	4.38	3.36	3.21	2.81	18.94	6.45	4.77	2.5	7.86	6.33	4.34

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 reduced debt.

Cons

Stock is trading at 5.3 times its book value.
The company has delivered a poor profit growth of 7% 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.