Finance - Investment · Founded 1984 · www.paulmerchants.net · BSE 539113 · NSE PML · ISIN INE291E01019
No Notes Added Yet
Business
Paul Merchants Ltd. (PML) is an India-based diversified financial services company. Its core business revolves around foreign exchange services as a Full Fledged Money Changer (FFMC) authorized by the Reserve Bank of India (RBI), and as a principal agent for international money transfer services, primarily Western Union Money Transfer, facilitating inward remittances to India. Beyond these, the company also offers a suite of services including tours and travel (flight bookings, holiday packages, visa assistance), and acts as a corporate agent for various insurance companies, earning commissions.
Revenue Mix
Foreign Exchange & Money Transfer: This is historically the dominant segment, encompassing foreign currency exchange for individuals and businesses, and inward remittances through its extensive agent network, largely driven by its partnership with Western Union. This segment is a primary revenue driver.
Tours & Travel: Provides services related to domestic and international travel, including air ticketing, hotel bookings, visa processing, and tour packages.
Insurance Corporate Agency: Acts as an authorized corporate agent for leading insurance companies, selling life and non-life insurance products and earning commissions.
Other Financial Services: May include bill payment services and other value-added financial offerings.
Note: Specific percentage contributions are not publicly available in a readily digestible format without recent detailed financial reports. However, foreign exchange and money transfer, particularly remittances, are considered the most significant revenue contributors.
Industry
PML operates within India's highly regulated and competitive financial services sector. The foreign exchange and money transfer market is characterized by authorized dealers (banks), other FFMCs, and increasingly, digital payment platforms and fintech companies. In the tours & travel and insurance agency segments, it competes with online aggregators, other agencies, and direct providers. PML positions itself with a strong physical presence through an extensive network of branches and sub-agents across India, particularly valuable for money transfer services in areas with limited banking access. It leverages its long-standing relationships (e.g., with Western Union) and regulatory licenses to differentiate itself from purely digital players.
MOAT
Extensive Network: PML possesses a wide physical distribution network of branches and sub-agents, particularly strong in semi-urban and rural India. This "feet on the street" presence can be a barrier to entry for digital-only competitors and provides convenience to customers who prefer in-person services.
Regulatory Licenses & Strategic Partnerships: Holding an FFMC license from the RBI and being a long-standing principal agent for a global player like Western Union are significant regulatory and reputational advantages, establishing trust and compliance.
Brand Recognition (Niche): Within its operational niche, especially for Western Union services and foreign exchange, PML has built a degree of brand recognition and customer loyalty over decades.
Growth Drivers
Robust Inward Remittances: India continues to be the world's largest recipient of remittances. Growth in the Indian diaspora, global economic stability, and increasing cross-border mobility are expected to sustain demand for money transfer services.
Recovery in International Travel: Post-pandemic rebound in international travel and increasing disposable incomes in India are likely to boost demand for foreign exchange and travel-related services.
Financial Inclusion & Urbanization: As formal financial services penetrate deeper into semi-urban and rural areas, PML's established network is well-positioned to capitalize on this expanding customer base.
Service Diversification: Strategic expansion into complementary financial services or cross-selling existing offerings can unlock new revenue streams and increase customer lifetime value.
Risks
Regulatory Changes: The financial services sector is highly regulated. Any adverse changes in RBI policies concerning foreign exchange, remittances, or NBFC operations could significantly impact operations and profitability.
Intense Competition: Competition from larger banks, other FFMCs, fintech companies, and online aggregators in all its segments can lead to margin pressure and loss of market share.
Technological Disruption: Rapid advancements in digital payment systems and online remittance platforms pose a threat to traditional brick-and-mortar models, necessitating continuous investment in technology and digital adaptation.
Foreign Exchange Volatility: While commissions are earned, significant and unpredictable fluctuations in currency exchange rates can impact customer behavior and profitability, or require sophisticated hedging.
Economic Slowdown: A downturn in global or domestic economic conditions could reduce remittances, curtail international travel, and decrease overall demand for financial and travel services.
Management & Ownership
Paul Merchants Ltd. is a promoter-driven company, founded by the Mr. Sat Paul family. The promoters typically hold a significant equity stake, which aligns their interests with the long-term performance and growth of the company. The management team has experience in navigating the Indian financial services and foreign exchange landscape for several decades. The remaining shares are held by institutional investors, High Net Worth Individuals (HNIs), and the public.
Outlook
Paul Merchants Ltd. benefits from its strong foothold in the growing Indian remittance and travel sectors, underpinned by a robust physical network and key regulatory licenses. This positions the company well to cater to segments preferring or requiring in-person services. However, its future growth trajectory will heavily depend on its ability to strategically adapt to the rapid technological advancements in financial services and mitigate intense competition from digital-first players and large incumbents. While the core remittance business provides a stable foundation, innovation in service delivery, efficient management of its vast network, and potential diversification into higher-margin financial products will be crucial for sustained relevance and growth in an evolving market.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 854 | 1016 | 986 | 750 | 582 | 493 | 593 | 505 | 482 | 481 |
| Other Income | 1 | 1 | 1 | 1 | 1 | 4 | 13 | 16 | 9 | 10 |
| Total Income | 855 | 1017 | 987 | 751 | 583 | 497 | 606 | 520 | 491 | 491 |
| Total Expenditure | 860 | 1016 | 987 | 753 | 585 | 497 | 601 | 508 | 483 | 476 |
| Operating Profit | -5 | 0 | -0 | -2 | -2 | -0 | 5 | 12 | 8 | 15 |
| Interest | 1 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit Before Tax | -7 | -1 | -2 | -5 | -4 | -2 | 4 | 11 | 6 | 13 |
| Provision for Tax | -0 | 1 | 1 | -0 | -0 | 1 | 5 | 3 | 2 | 5 |
| Profit After Tax | -7 | -1 | -2 | -5 | -4 | -3 | -1 | 8 | 5 | 9 |
| Adjustments | 16 | 15 | 19 | 22 | 20 | 290 | -6 | -22 | -2 | 0 |
| Profit After Adjustments | 9 | 13 | 16 | 18 | 17 | 287 | -7 | -14 | 2 | 9 |
| Adjusted Earnings Per Share | 30.3 | 43.2 | 52.2 | 57.5 | 54.1 | 932.1 | -21.4 | -46.7 | 7.4 | 28.9 |
| #(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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2466 | 2891 | 4547 | 4917 | 5401 | 3035 | 5365 | 7011 | 6503 | 3335 | 2074 | 2061 |
| Other Income | 5 | 12 | 208 | 13 | 5 | 8 | 4 | 4 | 5 | 3 | 43 | 48 |
| Total Income | 2471 | 2903 | 4754 | 4930 | 5406 | 3043 | 5369 | 7015 | 6509 | 3338 | 2116 | 2108 |
| Total Expenditure | 2433 | 2881 | 4529 | 4901 | 5363 | 2991 | 5300 | 6931 | 6497 | 3342 | 2091 | 2068 |
| Operating Profit | 38 | 21 | 225 | 29 | 43 | 52 | 69 | 84 | 12 | -4 | 25 | 40 |
| Interest | 3 | 2 | 2 | 1 | 2 | 5 | 11 | 20 | 2 | 2 | 1 | 0 |
| Depreciation | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 4 | 3 | 4 | 5 | 6 |
| Exceptional Income / Expenses | 0 | -0 | 0 | 0 | -1 | 0 | -1 | -0 | -0 | -1 | -0 | 0 |
| Profit Before Tax | 31 | 16 | 220 | 24 | 36 | 44 | 54 | 60 | 6 | -11 | 19 | 34 |
| Provision for Tax | 11 | 4 | 6 | 2 | 9 | 10 | 14 | 16 | 8 | 1 | 10 | 15 |
| Profit After Tax | 20 | 13 | 214 | 22 | 27 | 34 | 40 | 44 | -2 | -12 | 9 | 21 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 56 | 76 | 260 | -30 |
| Profit After Adjustments | 20 | 13 | 214 | 22 | 26 | 33 | 40 | 44 | 55 | 64 | 269 | -10 |
| Adjusted Earnings Per Share | 66 | 41.6 | 692.6 | 71.6 | 85.5 | 108.5 | 130.3 | 142.7 | 177.1 | 206.5 | 871.5 | -31.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -38% | -33% | -7% | -2% |
| Operating Profit CAGR | 0% | -33% | -14% | -4% |
| PAT CAGR | 0% | -41% | -23% | -8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | -8% | -2% | -9% |
| ROE Average | 1% | -0% | 3% | 13% |
| ROCE Average | 3% | 1% | 5% | 15% |
| #(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 | 139 | 149 | 351 | 367 | 393 | 427 | 467 | 511 | 565 | 629 | 897 |
| Minority's Interest | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Borrowings | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 99 | 147 | 8 | 2 |
| Other Non-Current Liabilities | -1 | 2 | 1 | -2 | -1 | -0 | 0 | 1 | 1 | 1 | 0 |
| Total Current Liabilities | 73 | 75 | 107 | 36 | 60 | 106 | 180 | 277 | 440 | 46 | 36 |
| Total Liabilities | 217 | 227 | 472 | 402 | 453 | 533 | 647 | 887 | 1153 | 1585 | 937 |
| Fixed Assets | 54 | 50 | 76 | 76 | 64 | 63 | 63 | 67 | 72 | 62 | 67 |
| Other Non-Current Assets | 4 | 4 | 10 | 19 | 1 | 1 | 1 | 2 | 1 | 3 | 302 |
| Total Current Assets | 159 | 172 | 386 | 307 | 388 | 469 | 582 | 819 | 1081 | 82 | 568 |
| Total Assets | 217 | 227 | 472 | 402 | 453 | 533 | 647 | 887 | 1153 | 1585 | 937 |
| #(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 | 47 | 49 | 64 | 30 | 12 | 16 | 11 | 21 | 22 | 25 | 19 |
| Cash Flow from Operating Activities | 21 | 18 | -276 | 13 | -83 | -69 | -38 | -154 | -135 | 448 | 412 |
| Cash Flow from Investing Activities | -16 | 1 | 241 | -25 | 73 | 23 | 6 | 0 | -5 | 17 | -387 |
| Cash Flow from Financing Activities | -2 | -5 | 2 | -6 | 13 | 42 | 41 | 155 | 143 | -471 | -14 |
| Net Cash Inflow / Outflow | 2 | 14 | -34 | -18 | 4 | -4 | 9 | 2 | 3 | -6 | 11 |
| Closing Cash & Cash Equivalent | 49 | 64 | 30 | 12 | 16 | 11 | 21 | 22 | 25 | 19 | 29 |
| # | 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) | 66.04 | 41.57 | 692.57 | 71.59 | 85.52 | 108.46 | 130.26 | 142.71 | 177.13 | 206.48 | 871.49 |
| CEPS(Rs) | 75.43 | 50.6 | 703.67 | 82.63 | 96.95 | 119.57 | 140.88 | 155.41 | 5.33 | -27.5 | 47.22 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 449.71 | 484.07 | 1139.42 | 1191.32 | 1275.09 | 1383.81 | 1513.92 | 1656.18 | 1832.69 | 2039.17 | 2909.44 |
| Core EBITDA Margin(%) | 1.32 | 0.33 | 0.39 | 0.32 | 0.7 | 1.46 | 1.21 | 1.15 | 0.1 | -0.22 | -0.84 |
| EBIT Margin(%) | 1.41 | 0.63 | 4.88 | 0.51 | 0.71 | 1.62 | 1.21 | 1.14 | 0.12 | -0.27 | 0.96 |
| Pre Tax Margin(%) | 1.28 | 0.57 | 4.83 | 0.49 | 0.67 | 1.46 | 1.01 | 0.85 | 0.09 | -0.33 | 0.9 |
| PAT Margin (%) | 0.83 | 0.44 | 4.7 | 0.45 | 0.49 | 1.12 | 0.75 | 0.63 | -0.03 | -0.37 | 0.44 |
| Cash Profit Margin (%) | 0.94 | 0.54 | 4.77 | 0.52 | 0.55 | 1.21 | 0.81 | 0.68 | 0.03 | -0.25 | 0.7 |
| ROA(%) | 9.85 | 5.73 | 61.12 | 5.03 | 6.24 | 6.87 | 6.81 | 5.73 | -0.17 | -0.9 | 0.72 |
| ROE(%) | 15.85 | 8.82 | 85.29 | 6.12 | 7.01 | 8.26 | 8.99 | 9 | -0.33 | -2.06 | 1.19 |
| ROCE(%) | 23.04 | 11.04 | 82.1 | 6.64 | 9.51 | 10.52 | 11.78 | 11.27 | 0.87 | -1.06 | 2.54 |
| Receivable days | 6.83 | 4.89 | 2.02 | 0.72 | 0.27 | 0.4 | 0.17 | 0.2 | 0.29 | 0.63 | 0.99 |
| Inventory Days | 0.46 | 0.53 | 0.4 | 0.35 | 0.43 | 0.84 | 0.4 | 0.47 | 0.77 | 1.48 | 3.1 |
| Payable days | 5.21 | 3.57 | 1.42 | 0.46 | 0.29 | 0.31 | 0.06 | 0.09 | 0.28 | 0.52 | 0.47 |
| PER(x) | 14.77 | 26.95 | 2.39 | 9.25 | 3.12 | 3.37 | 2.87 | 2.6 | 5.08 | 3.55 | 0.47 |
| Price/Book(x) | 2.17 | 2.31 | 1.45 | 0.56 | 0.21 | 0.26 | 0.25 | 0.22 | 0.49 | 0.36 | 0.14 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.1 | 0.09 | 0.09 | 0.04 | 0.02 | 0.06 | 0.04 | 0.06 | 0.11 | 0.06 | 0.02 |
| EV/Core EBITDA(x) | 6.58 | 12.64 | 1.84 | 7.27 | 2.29 | 3.41 | 3.24 | 4.69 | 61.67 | -52.3 | 1.86 |
| Net Sales Growth(%) | 13.87 | 17.24 | 57.26 | 8.15 | 9.85 | -43.81 | 76.77 | 30.68 | -7.24 | -48.72 | -37.82 |
| EBIT Growth(%) | 28.21 | -47.62 | 1118.23 | -88.66 | 53.19 | 27.27 | 32.77 | 22.58 | -89.83 | -211.97 | 318.03 |
| PAT Growth(%) | 33.3 | -37.64 | 1581 | -89.7 | 21.3 | 27.04 | 18.58 | 9.5 | -103.99 | -600.62 | 173.92 |
| EPS Growth(%) | 33.3 | -37.05 | 1566 | -89.66 | 19.45 | 26.83 | 20.1 | 9.56 | 24.12 | 16.57 | 322.06 |
| Debt/Equity(x) | 0.17 | 0.12 | 0.06 | 0.05 | 0.08 | 0.19 | 0.28 | 0.6 | 0.87 | 0.04 | 0.01 |
| Current Ratio(x) | 2.19 | 2.29 | 3.62 | 8.44 | 6.43 | 4.41 | 3.24 | 2.96 | 2.46 | 1.78 | 15.73 |
| Quick Ratio(x) | 2.15 | 2.22 | 3.57 | 8.31 | 6.3 | 4.35 | 3.21 | 2.91 | 2.42 | 1.52 | 15.09 |
| Interest Cover(x) | 10.51 | 10.23 | 110.28 | 21.21 | 15.66 | 10.21 | 5.83 | 3.96 | 3.72 | -4.65 | 18.07 |
| Total Debt/Mcap(x) | 0.08 | 0.05 | 0.04 | 0.08 | 0.4 | 0.7 | 1.14 | 2.69 | 1.78 | 0.1 | 0.08 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 |
| FII | 0 | 0.22 | 0.22 | 0.16 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.35 | 25.12 | 25.12 | 25.18 | 25.18 | 25.18 | 25.18 | 25.35 | 25.35 | 25.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -38% | -33% | -7% | -2% |
| Operating Profit CAGR | — | -33% | -14% | -4% |
| PAT CAGR | — | -41% | -23% | -8% |
| Share Price CAGR | -31% | -8% | -2% | -9% |
| ROE Average | +1% | 0% | +3% | +13% |
| ROCE Average | +3% | +1% | +5% | +15% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 | 74.65 |
| FII | 0 | 0.22 | 0.22 | 0.16 | 0.16 | 0.16 | 0.16 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 25.35 | 25.12 | 25.12 | 25.18 | 25.18 | 25.18 | 25.18 | 25.35 | 25.35 | 25.35 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 | 0.31 |
* 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.