Motilal Oswal Financial Services Ltd

Motilal Oswal Financial Services is engaged in Broking business activity. Further, through its subsidiaries offers a diversified range of financial products and services such as Loan against shares, Investment activities, Private wealth management, Asset management business, Housing finance, Institutional equities, Private equity and Investment banking.(Source : 201903 Annual Report Page No: 73)

  • Market Cap: 12,522 Cr.
  • Current Price: 846.30
  • 52 weeks High / Low 905.40 / 480.40
  • Book Value: 193.58
  • Stock P/E: 27.15
  • Dividend Yield: 0.99 %
  • ROCE: 12.99 %
  • ROE: 13.00 %
  • Sales Growth (3Yrs): 122 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 1.00
Pros:
Company has reduced debt.
Company has good consistent profit growth of 51.55% over 5 years
Company has been maintaining a healthy dividend payout of 53.96%
Cons:
Tax rate seems low
Company has high debtors of 355.03 days.
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer Comparison Sector: Finance // Industry: Finance & Investments

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
11 274 404 435 306 278 282 303 383 283 358 322
2 163 167 198 274 175 214 185 189 179 193 203
Operating Profit 8 112 237 237 32 104 67 118 194 104 165 119
OPM % 79% 41% 59% 54% 10% 37% 24% 39% 51% 37% 46% 37%
Other Income 0 0 5 0 0 10 6 8 8 9 9 11
Interest 1 18 23 24 28 28 27 26 23 28 32 31
Depreciation 2 6 7 8 9 5 5 4 4 7 7 7
Profit before tax 6 88 212 205 -5 81 41 95 175 77 134 92
Tax % 2% 24% 22% 21% 70% 24% 45% 13% 11% 18% -13% 2%
Net Profit 6 66 166 162 -1 62 23 83 155 63 152 91
EPS in Rs 0.41 6.19 11.46 13.60 -0.75 5.09 1.57 5.67 10.13 4.33 10.40 6.14
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
35 72 64 64 82 95 98 129 111 132 1,359 1,217 1,346
7 4 4 7 14 11 24 26 20 5 731 733 765
Operating Profit 29 68 60 57 68 84 73 103 91 127 628 484 581
OPM % 81% 95% 94% 90% 83% 88% 75% 80% 82% 96% 46% 40% 43%
Other Income 0 0 0 0 0 -16 -1 0 0 -29 -5 30 37
Interest 4 7 3 1 1 13 19 30 30 5 93 104 113
Depreciation 0 0 0 0 1 8 8 8 8 7 29 18 26
Profit before tax 25 61 57 57 66 45 45 65 53 86 500 392 479
Tax % 30% 26% 26% 25% 15% 15% 12% 7% 13% 0% 21% 18%
Net Profit 17 45 42 43 56 39 39 60 47 86 393 322 461
EPS in Rs 1.22 0.63 2.73 4.02 2.51 2.84 3.77 2.58 5.47 27.10 22.12 31.00
Dividend Payout % 66% 25% 41% 47% 39% 75% 70% 70% 106% 92% 31% 38%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:32.65%
5 Years:65.63%
3 Years:122.27%
TTM:15.20%
Compounded Profit Growth
10 Years:21.72%
5 Years:51.55%
3 Years:90.53%
TTM:178.45%
Stock Price CAGR
10 Years:17.36%
5 Years:22.86%
3 Years:17.33%
1 Year:27.43%
Return on Equity
10 Years:14.04%
5 Years:16.27%
3 Years:17.93%
Last Year:13.00%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
14 14 14 14 15 15 14 14 14 14 15 15 15
Reserves 386 419 459 498 544 554 510 561 579 655 2,367 2,579 2,850
Borrowings 0 0 59 0 0 150 175 443 398 458 1,271 1,420 426
22 39 59 39 71 38 51 50 36 35 1,624 1,693 2,806
Total Liabilities 422 472 592 551 629 756 750 1,068 1,028 1,162 5,277 5,706 6,097
0 0 16 17 163 152 160 152 144 141 277 275 306
CWIP 0 0 87 120 0 0 0 0 0 0 0 1 0
Investments 17 31 58 83 99 120 122 357 490 655 3,123 3,101 3,163
405 441 430 331 367 484 468 559 394 365 1,878 2,329 2,628
Total Assets 422 472 592 551 629 756 750 1,068 1,028 1,162 5,277 5,706 6,097

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-153 107 -122 78 26 27 76 -255 286 -49 487 390
-3 -14 -118 -29 9 4 -1 -0 -90 -106 -289 175
234 -11 63 -74 -35 -22 -84 260 -90 49 -181 -236
Net Cash Flow 79 82 -176 -24 -0 10 -9 4 106 -106 17 329

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 10% 16% 12% 11% 13% 12% 9% 11% 8% 11% 25% 13%
Debtor Days 0 0 0 0 0 0 0 0 0 0 196 355
Inventory Turnover 0.59 0.95 0.91 1.19 564.97