Angel One Ltd

Angel One Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Angel One Ltd

₹ 2,955 -0.59%
05 Dec 4:01 p.m.
angelbroking.com BSE: 543235 NSE : ANGELONE
About

Angel One Ltd is a diversified financial services company and is primarily engaged in the business of stock, commodity and currency broking, institutional broking, providing margin trading facility, depository services and distribution of mutual funds, lending as a NBFC and corporate agents if insurance companies.[1]

Key Points

Service Offerings
The company's financial products and service offerings include broking services, research services, investment advisory, margin trading facility, loan against shares, distribution of third party financial products and investor education.[1]

Website BSE NSE
  • Market Cap ₹ 24,793 Cr.
  • Current Price ₹ 2,955
  • High / Low ₹ 3,195 / 999
  • Stock P/E 24.3
  • Book Value ₹ 311
  • Dividend Yield 1.36 %
  • ROCE 44.0 %
  • ROE 47.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has delivered good profit growth of 52.2% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 44.1%
  • Company has been maintaining a healthy dividend payout of 36.2%
  • Debtor days have improved from 66.7 to 45.6 days.

Cons

  • Stock is trading at 9.43 times its book value
  • Company might be capitalizing the interest cost
  • Promoter holding has decreased over last 3 years: -6.30%

* 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.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
310 307 409 463 527 597 681 682 745 749 826 808 1,048
199 201 262 292 334 361 384 416 429 424 441 487 604
Operating Profit 110 106 147 171 193 236 296 266 316 324 385 320 443
OPM % 36% 35% 36% 37% 37% 40% 44% 39% 42% 43% 47% 40% 42%
8 9 10 12 9 8 3 2 0 11 5 4 1
Interest 14 6 11 16 18 18 20 20 24 25 20 18 26
Depreciation 5 5 4 4 5 5 5 6 7 8 9 9 11
Profit before tax 100 104 142 162 179 221 274 243 286 302 362 297 407
Tax % 25% 30% 28% 25% 25% 25% 25% 25% 25% 24% 26% 26% 25%
74 73 102 121 134 165 205 182 214 228 267 221 304
EPS in Rs 9.11 8.94 12.45 14.73 16.24 19.88 24.70 21.85 25.63 27.35 31.99 26.34 36.30
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
450 451 440 770 778 748 1,289 2,292 3,002 3,430
339 362 437 516 575 564 826 1,366 1,708 1,957
Operating Profit 112 90 3 254 203 183 462 926 1,294 1,473
OPM % 25% 20% 1% 33% 26% 24% 36% 40% 43% 43%
11 11 112 14 11 2 8 5 18 21
Interest 38 36 54 95 70 50 42 76 91 90
Depreciation 10 13 14 15 20 21 18 19 30 37
Profit before tax 74 52 48 159 124 114 410 836 1,192 1,367
Tax % 37% 39% 35% 32% 36% 28% 28% 25% 25%
47 32 31 108 80 82 297 625 890 1,020
EPS in Rs 32.69 22.08 21.59 14.99 11.09 11.44 36.28 75.41 106.68 121.98
Dividend Payout % 13% 25% 31% 91% 24% 24% 35% 36% 37%
Compounded Sales Growth
10 Years: %
5 Years: 31%
3 Years: 59%
TTM: 27%
Compounded Profit Growth
10 Years: %
5 Years: 52%
3 Years: 117%
TTM: 33%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 104%
1 Year: 93%
Return on Equity
10 Years: %
5 Years: 38%
3 Years: 44%
Last Year: 47%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 14 14 14 72 72 72 82 83 83 84
Reserves 332 355 375 403 459 519 1,049 1,502 2,078 2,529
333 358 772 1,125 872 491 1,171 1,258 787 1,555
295 411 641 767 805 1,108 2,511 4,378 4,529 6,658
Total Liabilities 974 1,139 1,803 2,367 2,209 2,190 4,814 7,220 7,478 10,826
121 122 123 116 134 124 115 152 187 250
CWIP 1 3 1 0 1 2 0 12 62 50
Investments 0 0 50 6 15 35 6 19 109 117
852 1,014 1,630 2,246 2,059 2,029 4,693 7,037 7,120 10,408
Total Assets 974 1,139 1,803 2,367 2,209 2,190 4,814 7,220 7,478 10,826

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
11 -77 -210 -309 643 -1,199 558 803
-7 -13 -50 47 -28 25 -52 -185
2 40 350 239 -449 894 -165 -907
Net Cash Flow 5 -51 91 -23 166 -280 340 -289

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 218 361 712 75 101 19 64 90 46
Inventory Days
Days Payable
Cash Conversion Cycle 218 361 712 75 101 19 64 90 46
Working Capital Days 122 119 289 244 127 -380 -235 -569 -474
ROCE % 12% 11% 18% 13% 14% 27% 35% 44%

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
44.56% 44.55% 44.26% 43.77% 43.68% 44.00% 43.83% 43.71% 43.68% 38.48% 38.30% 38.26%
4.74% 5.01% 4.70% 4.66% 5.44% 8.96% 10.54% 11.27% 17.25% 16.61% 17.04% 16.82%
12.45% 11.97% 9.28% 8.17% 8.57% 10.33% 8.92% 9.71% 9.27% 9.73% 10.25% 10.41%
38.24% 38.47% 41.76% 43.40% 42.31% 36.72% 36.70% 35.32% 29.80% 35.17% 34.42% 34.52%
No. of Shareholders 55,40546,60556,80084,7641,11,7551,01,0281,28,7871,21,0001,25,0671,42,3201,29,2111,31,876

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls