Finance - NBFC · Founded 1992 · www.paisalo.in · BSE 532900 · NSE PAISALO · ISIN INE420C01059
No Notes Added Yet
Business
Paisalo Digital Ltd. is an India-based Non-Banking Financial Company (NBFC) engaged primarily in providing financial services. Its core business involves lending to individuals, micro, small, and medium enterprises (MSMEs), and other businesses in semi-urban and rural areas of India. The company focuses on financial inclusion, offering products such as microfinance loans (often through the Joint Liability Group model), small business loans, and two-wheeler financing. Paisalo makes money primarily through interest income generated from its loan portfolio, as well as associated processing fees.
Revenue Mix
Paisalo's primary business segments are microfinance and SME/MSME lending. While specific revenue contributions can fluctuate, microfinance loans (catering to groups of low-income borrowers) and small business loans form the backbone of its lending portfolio, targeting the underserved segments of the Indian economy. The company also engages in co-lending partnerships, diversifying its revenue streams and reducing direct balance sheet risk.
Industry
Paisalo operates within India's highly competitive and regulated NBFC sector. The industry comprises a wide array of players, from large diversified NBFCs to niche lenders, and faces competition from public and private banks, small finance banks, and fintech companies. Paisalo positions itself by focusing on the semi-urban and rural markets, areas often overlooked by larger traditional banks. Its strength lies in its established network and understanding of the credit needs and assessment methods for this specific demographic, leveraging both traditional field operations and increasingly digital processes.
MOAT
Paisalo's competitive advantages primarily stem from:
Distribution Network & Local Expertise: An extensive physical presence and agent network in rural and semi-urban areas, coupled with deep understanding of local market dynamics and borrower behavior, allows for effective credit assessment and collection in niche segments.
Underwriting Capabilities: Specialized algorithms and field-level verification processes developed to assess creditworthiness of borrowers with limited formal financial history.
Operational Efficiency: Efforts towards digitalization and lean operational structures can help manage costs and improve turnaround times, particularly in last-mile delivery.
Growth Drivers
Financial Inclusion: The large unmet credit demand in India's rural and semi-urban areas, coupled with government initiatives for financial inclusion, provides a significant market opportunity.
Economic Growth: Continued economic growth, especially in tier-2/3 cities and rural areas, boosts demand for credit from MSMEs and individuals.
Digital Adoption: Leveraging technology for customer acquisition, credit assessment, and collections can improve efficiency, scalability, and reach.
Co-lending Partnerships: Collaborations with banks and other financial institutions for co-origination of loans can expand its lending capacity, diversify funding, and reduce balance sheet risk.
Expansion into New Geographies/Products: Strategic expansion into underserved regions or introduction of new specialized loan products.
Risks
Asset Quality Risk: Lending to semi-urban and rural customers, particularly unsecured microfinance and small business loans, inherently carries higher credit risk and potential for Non-Performing Assets (NPAs).
Regulatory & Political Risk: Changes in RBI regulations for NBFCs, microfinance, or government policies affecting the rural economy can significantly impact operations and profitability.
Funding Risk & Cost of Funds: Reliance on diversified funding sources; any tightening of liquidity or increase in interest rates can raise borrowing costs and impact Net Interest Margins (NIMs).
Competition: Intense competition from other NBFCs, small finance banks, and fintech companies could lead to pressure on yields and market share.
Economic Downturns/Event Risk: Adverse economic conditions, localized disruptions, or natural calamities can impair borrowers' repayment capacity.
Management & Ownership
Paisalo Digital Ltd. is promoted by the Agarwal family, with Mr. Sunil Agarwal serving as the Managing Director. Promoters typically hold a significant stake in the company, aligning their interests with long-term growth. The management team generally possesses experience in the financial services sector, particularly in understanding the nuances of lending to the target demographic in India. The company also has institutional investor participation, which provides external oversight and confidence.
Outlook
Paisalo Digital is positioned to benefit from the significant credit demand in India's underserved semi-urban and rural markets. Its focus on financial inclusion and increasing adoption of digital strategies for efficient delivery could drive sustainable growth. However, the company operates in a segment with inherent credit risks and sensitivity to economic cycles and regulatory changes. Managing asset quality, maintaining competitive cost of funds, and navigating intense competition will be crucial for its continued success and profitability. The ability to effectively leverage co-lending partnerships will also be a key factor in balancing growth with risk mitigation.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 195 | 187 | 187 | 204 | 194 | 219 | 224 | 240 | 261 | 260 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 195 | 187 | 187 | 204 | 194 | 219 | 224 | 240 | 261 | 260 |
| Total Expenditure | 59 | 47 | 42 | 38 | 43 | 59 | 55 | 53 | 72 | 58 |
| Operating Profit | 136 | 140 | 146 | 166 | 150 | 160 | 169 | 187 | 189 | 202 |
| Interest Expense | 86 | 83 | 77 | 82 | 86 | 94 | 98 | 95 | 88 | 116 |
| Depreciation | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 5 | 4 |
| Profit Before Tax | 50 | 56 | 67 | 82 | 63 | 64 | 69 | 89 | 97 | 82 |
| Provision for Tax | 13 | 14 | 17 | 20 | 17 | 16 | 17 | 23 | 25 | 21 |
| Profit After Tax | 37 | 41 | 50 | 62 | 46 | 47 | 52 | 66 | 72 | 61 |
| Adjustments | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 37 | 41 | 50 | 62 | 46 | 47 | 52 | 66 | 72 | 61 |
| Adjusted Earnings Per Share | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 |
| #(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 | 205 | 267 | 303 | 361 | 375 | 346 | 392 | 473 | 659 | 771 | 944 | 985 |
| Other Income | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 205 | 267 | 308 | 361 | 375 | 346 | 392 | 473 | 659 | 771 | 944 | 985 |
| Total Expenditure | 68 | 93 | 103 | 126 | 142 | 105 | 99 | 131 | 145 | 171 | 245 | 238 |
| Operating Profit | 137 | 174 | 204 | 235 | 233 | 241 | 293 | 342 | 514 | 600 | 699 | 747 |
| Interest Expense | 67 | 94 | 118 | 149 | 157 | 162 | 184 | 209 | 270 | 328 | 374 | 397 |
| Depreciation | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 3 | 3 | 4 | 6 | 14 |
| Profit Before Tax | 70 | 79 | 86 | 85 | 74 | 78 | 107 | 126 | 241 | 268 | 318 | 337 |
| Provision for Tax | 24 | 27 | 29 | 29 | 20 | 20 | 28 | 33 | 62 | 68 | 81 | 86 |
| Profit After Tax | 45 | 52 | 58 | 56 | 54 | 58 | 79 | 94 | 179 | 200 | 237 | 251 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 45 | 52 | 58 | 56 | 54 | 58 | 79 | 94 | 179 | 200 | 237 | 251 |
| Adjusted Earnings Per Share | 0.6 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.9 | 1 | 2 | 2.2 | 2.6 | 2.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 22% | 26% | 22% | 16% |
| Operating Profit CAGR | 17% | 27% | 24% | 18% |
| PAT CAGR | 19% | 36% | 33% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 109% | 35% | 13% | 22% |
| ROE Average | 15% | 14% | 12% | 10% |
| ROCE Average | 12% | 13% | 13% | 13% |
| #(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 | 520 | 564 | 614 | 664 | 766 | 865 | 1023 | 1163 | 1329 | 1535 | 1793 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 19 | 105 | 232 | 288 | 349 | 464 | 668 | 1075 | 1913 | 3075 | 4200 |
| Current Liability | 794 | 901 | 1241 | 1276 | 1205 | 997 | 1146 | 1187 | 935 | 674 | 343 |
| Other Liabilities & Provisions | 34 | 36 | 11 | 9 | 9 | 10 | 13 | 12 | 7 | 25 | 37 |
| Total Liabilities | 1366 | 1606 | 2098 | 2236 | 2330 | 2337 | 2851 | 3436 | 4185 | 5309 | 6373 |
| Loans | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 26 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 18 | 18 | 18 |
| Fixed Assets | 3 | 3 | 7 | 9 | 66 | 64 | 64 | 66 | 66 | 75 | 84 |
| Other Loans | 19 | 20 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Current Assets | 13 | 10 | 10 | 6 | 4 | 2 | 1 | 1 | 0 | 16 | 37 |
| Current Assets | 1304 | 1549 | 2056 | 2195 | 2235 | 2246 | 2762 | 3345 | 4100 | 5200 | 6233 |
| Total Assets | 1366 | 1606 | 2098 | 2236 | 2330 | 2337 | 2851 | 3436 | 4185 | 5309 | 6373 |
| #(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 | 15 | 28 | 9 | 11 | 14 | 35 | 48 | 10 | 29 | 15 | 105 |
| Cash Flow from Operating Activities | -74 | -203 | -382 | -3 | 35 | -98 | -396 | -452 | -570 | -842 | -783 |
| Cash Flow from Investing Activities | 4 | 1 | 4 | -4 | -0 | -0 | -3 | -5 | 3 | -13 | -15 |
| Cash Flow from Financing Activities | 84 | 182 | 380 | 9 | -14 | 111 | 362 | 476 | 553 | 944 | 843 |
| Net Cash Inflow / Outflow | 13 | -19 | 2 | 3 | 21 | 13 | -37 | 19 | -15 | 90 | 45 |
| Closing Cash & Cash Equivalent | 28 | 9 | 11 | 14 | 35 | 48 | 10 | 29 | 15 | 105 | 150 |
| # | 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) | 0.56 | 0.64 | 0.71 | 0.7 | 0.64 | 0.69 | 0.9 | 1.04 | 1.99 | 2.22 | 2.61 |
| CEPS(Rs) | 0.56 | 0.64 | 0.72 | 0.71 | 0.66 | 0.71 | 0.92 | 1.07 | 2.03 | 2.27 | 2.67 |
| DPS(Rs) | 0.05 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.05 | 0.1 | 0.1 | 0.1 |
| Book NAV/Share(Rs) | 6.25 | 6.83 | 7.45 | 8.07 | 8.97 | 9.62 | 11.41 | 12.91 | 14.77 | 16.8 | 19.27 |
| Net Profit Margin | 22.1 | 19.46 | 19.05 | 15.64 | 14.44 | 16.76 | 20.21 | 19.78 | 27.17 | 25.95 | 25.14 |
| Operating Margin | 66.49 | 64.96 | 67.28 | 64.9 | 61.56 | 69.28 | 74.25 | 70.78 | 77.61 | 77.38 | 73.41 |
| PBT Margin | 33.98 | 29.59 | 28.51 | 23.55 | 19.79 | 22.47 | 27.31 | 26.68 | 36.61 | 34.8 | 33.74 |
| ROA(%) | 3.64 | 3.49 | 3.12 | 2.6 | 2.37 | 2.48 | 3.06 | 2.98 | 4.7 | 4.22 | 4.06 |
| ROE(%) | 8.88 | 9.79 | 9.98 | 8.96 | 7.66 | 7.38 | 8.73 | 8.66 | 14.4 | 14.08 | 14.52 |
| ROCE(%) | 13.62 | 14.53 | 13.64 | 13.4 | 12.12 | 11.48 | 11.94 | 11.22 | 14.09 | 13.18 | 12.38 |
| Price/Earnings(x) | 17.84 | 13.69 | 21.54 | 21.51 | 12.66 | 57.36 | 43.97 | 25.29 | 30.36 | 15.34 | 12.94 |
| Price/Book(x) | 1.6 | 1.28 | 2.06 | 1.85 | 0.9 | 4.09 | 3.48 | 2.04 | 4.1 | 2.03 | 1.75 |
| Dividend Yield(%) | 0.5 | 0.57 | 0.33 | 0.33 | 0.62 | 0.13 | 0.13 | 0.19 | 0.17 | 0.29 | 0.3 |
| EV/Net Sales(x) | 6.58 | 5.46 | 7.62 | 6.53 | 5.04 | 13.29 | 13.13 | 9.42 | 12.26 | 8.46 | 7.71 |
| EV/Core EBITDA(x) | 9.86 | 8.38 | 11.31 | 10.03 | 8.11 | 19.06 | 17.57 | 13.03 | 15.7 | 10.87 | 10.41 |
| Interest Earned Growth(%) | 7.58 | 30.01 | 13.73 | 18.96 | 3.93 | -7.67 | 13.35 | 20.64 | 39.21 | 17.06 | 22.38 |
| Net Profit Growth | 2.58 | 14.5 | 11.32 | -2.37 | -3.99 | 7.11 | 36.69 | 18.13 | 91.17 | 11.82 | 18.53 |
| EPS Growth(%) | 3.15 | 14.5 | 11.32 | -2.37 | -7.92 | 7.1 | 31.64 | 15.53 | 91.17 | 11.31 | 17.57 |
| Interest Coverage(x) % | 2.05 | 1.84 | 1.74 | 1.57 | 1.47 | 1.48 | 1.58 | 1.61 | 1.89 | 1.82 | 1.85 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 35.31 | 36.21 | 36.71 | 36.88 | 37.05 | 37.06 | 41.16 | 41.75 | 41.75 | 46.72 |
| FII | 10.56 | 9.7 | 7.51 | 6.68 | 7.63 | 6.22 | 20.89 | 20.08 | 17.54 | 6.79 |
| DII | 9.02 | 8.97 | 8.89 | 8.02 | 7.92 | 7.95 | 7.68 | 7.69 | 6.84 | 6.83 |
| Public | 15.2 | 15.21 | 16.97 | 18.51 | 20.94 | 25.65 | 30.27 | 30.49 | 33.87 | 39.67 |
| Others | 29.91 | 29.91 | 29.91 | 29.91 | 26.45 | 23.13 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.71 | 32.52 | 32.97 | 33.12 | 33.42 | 33.43 | 37.43 | 37.97 | 37.97 | 42.49 |
| FII | 9.48 | 8.71 | 6.75 | 6 | 6.89 | 5.61 | 19 | 18.26 | 15.96 | 6.17 |
| DII | 8.1 | 8.06 | 7.99 | 7.2 | 7.15 | 7.17 | 6.99 | 6.99 | 6.22 | 6.21 |
| Public | 13.65 | 13.66 | 15.24 | 16.62 | 18.89 | 23.14 | 27.53 | 27.73 | 30.81 | 36.08 |
| Others | 26.86 | 26.86 | 26.86 | 26.86 | 23.86 | 20.86 | 0 | 0 | 0 | 0 |
| Total | 89.8 | 89.8 | 89.8 | 89.8 | 90.21 | 90.21 | 90.95 | 90.95 | 90.95 | 90.95 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +22% | +26% | +22% | +16% |
| Operating Profit CAGR | +17% | +27% | +24% | +18% |
| PAT CAGR | +19% | +36% | +33% | +18% |
| Share Price CAGR | +109% | +35% | +13% | +22% |
| ROE Average | +15% | +14% | +12% | +10% |
| ROCE Average | +12% | +13% | +13% | +13% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 35.31 | 36.21 | 36.71 | 36.88 | 37.05 | 37.06 | 41.16 | 41.75 | 41.75 | 46.72 |
| FII | 10.56 | 9.7 | 7.51 | 6.68 | 7.63 | 6.22 | 20.89 | 20.08 | 17.54 | 6.79 |
| DII | 9.02 | 8.97 | 8.89 | 8.02 | 7.92 | 7.95 | 7.68 | 7.69 | 6.84 | 6.83 |
| Public | 15.2 | 15.21 | 16.97 | 18.51 | 20.94 | 25.65 | 30.27 | 30.49 | 33.87 | 39.67 |
| Others | 29.91 | 29.91 | 29.91 | 29.91 | 26.45 | 23.13 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 31.71 | 32.52 | 32.97 | 33.12 | 33.42 | 33.43 | 37.43 | 37.97 | 37.97 | 42.49 |
| FII | 9.48 | 8.71 | 6.75 | 6 | 6.89 | 5.61 | 19 | 18.26 | 15.96 | 6.17 |
| DII | 8.1 | 8.06 | 7.99 | 7.2 | 7.15 | 7.17 | 6.99 | 6.99 | 6.22 | 6.21 |
| Public | 13.65 | 13.66 | 15.24 | 16.62 | 18.89 | 23.14 | 27.53 | 27.73 | 30.81 | 36.08 |
| Others | 26.86 | 26.86 | 26.86 | 26.86 | 23.86 | 20.86 | 0 | 0 | 0 | 0 |
| Total | 89.8 | 89.8 | 89.8 | 89.8 | 90.21 | 90.21 | 90.95 | 90.95 | 90.95 | 90.95 |
* 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.