Motilal Oswal Financial Services Ltd

Motilal Oswal Financial Services Ltd

₹ 1,672 0.79%
23 Feb - close price
About

Motilal Oswal Financial Services Ltd. was founded in 1987 is a well-diversified financial services firm. The company has a network spread 550+ cities and towns comprising 2,500+ Business Locations operated by their Business Partners and 16,00,000+ customers. [1]

Key Points

MOFSL Group Services[1]
MOFSL Group offers services in
1) Capital markets: This includes services of Broking and distribution, Institutional Equities, and Investment Banking.
2) Asset and Wealth Management: ** This includes services of Asset Management Co.,
Private Equity & Real Estate and Wealth
Management.
3) Housing Finance:MOFSL is into Broking & Distribution and Institutional Equities services

  • Market Cap 24,827 Cr.
  • Current Price 1,672
  • High / Low 1,938 / 551
  • Stock P/E 13.2
  • Book Value 503
  • Dividend Yield 0.84 %
  • ROCE 12.9 %
  • ROE 15.6 %
  • Face Value 1.00

Pros

  • Company is expected to give good quarter
  • Company's median sales growth is 18.5% of last 10 years

Cons

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
948 1,141 897 1,323 1,025 1,051 754 1,321 1,076 1,027 1,499 1,647 1,784
413 476 498 544 577 559 553 576 588 584 661 735 696
Operating Profit 535 665 399 779 448 493 201 744 488 444 838 912 1,088
OPM % 56% 58% 44% 59% 44% 47% 27% 56% 45% 43% 56% 55% 61%
1 8 4 6 9 1 4 4 5 6 31 4 7
Interest 103 109 106 113 144 112 111 126 169 190 216 241 262
Depreciation 12 14 11 13 13 11 13 16 17 13 17 17 24
Profit before tax 420 550 286 659 301 370 81 607 307 247 636 658 809
Tax % 20% 15% 23% 17% 20% 18% 61% 16% 26% 33% 17% 19% 18%
337 462 221 549 240 303 32 510 227 165 528 532 661
EPS in Rs 22.78 31.38 15.06 37.38 16.29 20.10 2.10 34.49 15.31 11.13 35.62 35.83 44.43
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
471 473 467 772 1,080 1,923 2,751 2,450 2,358 3,626 4,298 4,178 5,958
309 259 326 516 647 915 1,357 1,543 1,546 1,610 2,178 2,301 2,676
Operating Profit 162 213 141 256 432 1,008 1,394 907 812 2,016 2,120 1,877 3,282
OPM % 34% 45% 30% 33% 40% 52% 51% 37% 34% 56% 49% 45% 55%
7 -21 -54 1 1 -27 1 12 8 -80 18 19 48
Interest 4 5 3 31 174 442 528 517 494 430 475 596 909
Depreciation 13 26 24 31 35 33 37 24 40 48 48 58 71
Profit before tax 153 162 59 196 225 506 829 378 285 1,458 1,616 1,242 2,350
Tax % 32% 32% 30% 27% 27% 28% 25% 25% 24% 18% 19% 25%
104 110 42 145 172 371 632 298 190 1,265 1,312 935 1,886
EPS in Rs 7.16 7.51 2.86 10.24 11.89 24.92 42.89 20.18 12.38 85.97 87.87 62.97 127.01
Dividend Payout % 21% 27% 70% 29% 29% 22% 20% 42% 32% 12% 11% 16%
Compounded Sales Growth
10 Years: 24%
5 Years: 9%
3 Years: 21%
TTM: 42%
Compounded Profit Growth
10 Years: 25%
5 Years: 8%
3 Years: 72%
TTM: 77%
Stock Price CAGR
10 Years: 35%
5 Years: 23%
3 Years: 40%
1 Year: 169%
Return on Equity
10 Years: 19%
5 Years: 19%
3 Years: 24%
Last Year: 16%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 15 15 14 14 14 14 15 15 15 15 15 15 15
Reserves 1,126 1,203 1,156 1,281 1,422 1,772 2,871 3,039 3,071 4,447 5,659 6,237 7,450
0 0 0 795 2,589 5,067 5,323 5,158 4,627 5,693 6,152 10,278 12,012
404 555 677 855 1,064 1,586 2,202 2,149 2,370 3,887 5,033 6,419 9,708
Total Liabilities 1,545 1,773 1,848 2,945 5,090 8,439 10,411 10,360 10,084 14,041 16,860 22,949 29,184
345 311 307 300 292 294 300 302 333 350 357 466 533
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 94 148 293 814 1,231 1,767 2,807 2,686 3,088 3,922 4,685 4,787 5,558
1,106 1,314 1,248 1,831 3,566 6,378 7,304 7,372 6,662 9,769 11,818 17,696 23,093
Total Assets 1,545 1,773 1,848 2,945 5,090 8,439 10,411 10,360 10,084 14,041 16,860 22,949 29,184

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
125 -33 140 -98 -1,242 -1,980 248 195 952 -139 1,011 -3,058
33 -59 4 -606 -380 -314 -157 14 -353 -273 -447 -287
-43 -26 -90 747 1,718 2,420 -98 -141 -129 861 282 3,784
Net Cash Flow 115 -119 55 44 96 125 -7 68 470 449 845 439

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 155 337 377 279 240 239 138 226 115 92 85 90
Inventory Days
Days Payable
Cash Conversion Cycle 155 337 377 279 240 239 138 226 115 92 85 90
Working Capital Days 321 428 313 154 -50 -30 -126 -48 -189 -206 -279 -402
ROCE % 13% 13% 10% 14% 13% 18% 18% 11% 10% 22% 19% 13%

Shareholding Pattern

Numbers in percentages

6 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
70.66% 70.61% 70.48% 70.40% 69.50% 69.50% 69.57% 69.46% 69.68% 69.66% 69.53% 69.39%
9.44% 9.79% 9.33% 10.24% 10.08% 9.80% 9.29% 7.35% 6.47% 6.41% 6.29% 6.48%
4.51% 3.27% 2.04% 2.87% 3.63% 4.02% 5.01% 5.95% 6.28% 6.11% 6.29% 6.76%
15.39% 16.33% 18.14% 16.50% 16.78% 16.67% 16.12% 17.22% 17.58% 17.84% 17.90% 17.36%
No. of Shareholders 39,75957,27592,43073,10370,57591,81666,60570,23069,66368,94463,58361,732

* 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

Concalls