Nifty
Sensex
:
:
17525.10
58853.07
127.60 (0.73%)
465.14 (0.80%)

Finance - Stock Broking

Rating :
65/99

BSE: 543235 | NSE: ANGELONE

1270.60
05-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1268.00
  • 1287.00
  • 1260.00
  • 1253.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  427048
  •  5428.77
  •  2022.00
  •  990.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,593.73
  • 15.47
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,976.51
  • 2.13%
  • 6.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.83%
  • 1.48%
  • 28.39%
  • FII
  • DII
  • Others
  • 10.54%
  • 8.23%
  • 7.53%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.23
  • 24.18
  • 46.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.80
  • 28.94
  • 41.57

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.75
  • 42.09
  • 96.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
669.76
462.67
44.76%
671.28
408.61
64.28%
597.32
306.79
94.70%
527.34
309.86
70.19%
Expenses
417.60
291.77
43.13%
386.26
261.74
47.57%
363.22
200.68
80.99%
336.31
199.29
68.75%
EBITDA
252.16
170.90
47.55%
285.01
146.87
94.06%
234.09
106.12
120.59%
191.02
110.57
72.76%
EBIDTM
37.65%
36.94%
42.46%
35.94%
39.19%
34.59%
36.22%
35.68%
Other Income
16.77
11.81
42.00%
14.04
10.25
36.98%
9.79
8.82
11.00%
10.82
8.06
34.24%
Interest
19.84
16.43
20.75%
19.52
10.77
81.24%
18.26
5.65
223.19%
17.95
14.34
25.17%
Depreciation
6.45
4.06
58.87%
5.23
4.00
30.75%
4.83
4.75
1.68%
4.53
4.65
-2.58%
PBT
242.64
162.22
49.57%
274.31
142.35
92.70%
220.80
104.54
111.21%
179.37
99.65
80.00%
Tax
61.07
40.79
49.72%
69.56
40.38
72.26%
56.19
31.30
79.52%
45.11
25.05
80.08%
PAT
181.56
121.43
49.52%
204.76
101.97
100.80%
164.61
73.23
124.78%
134.26
74.59
80.00%
PATM
27.11%
26.25%
30.50%
24.96%
27.56%
23.87%
25.46%
24.07%
EPS
21.85
14.73
48.34%
24.70
12.45
98.39%
19.88
8.94
122.37%
16.24
9.10
78.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
2,465.70
2,258.61
1,263.68
724.62
762.62
764.85
430.89
447.74
447.28
328.32
0.00
Net Sales Growth
65.71%
78.73%
74.39%
-4.98%
-0.29%
77.50%
-3.76%
0.10%
36.23%
0
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,465.70
2,258.61
1,263.68
724.62
762.62
764.64
430.89
447.74
447.28
328.32
0.00
GP Margin
100.00%
100%
100%
100%
100%
99.97%
100%
100%
100%
100%
0
Total Expenditure
1,503.39
1,373.74
827.14
568.99
574.95
516.56
437.03
361.60
338.77
301.30
0.00
Power & Fuel Cost
-
1.64
1.79
4.73
4.74
5.65
6.44
7.37
6.91
8.05
0.00
% Of Sales
-
0.07%
0.14%
0.65%
0.62%
0.74%
1.49%
1.65%
1.54%
2.45%
0
Employee Cost
-
280.90
171.84
159.80
161.74
123.87
135.14
111.58
89.92
101.61
0.00
% Of Sales
-
12.44%
13.60%
22.05%
21.21%
16.20%
31.36%
24.92%
20.10%
30.95%
0
Manufacturing Exp.
-
679.90
427.95
267.31
279.68
286.52
219.34
175.74
185.85
141.61
0.00
% Of Sales
-
30.10%
33.87%
36.89%
36.67%
37.46%
50.90%
39.25%
41.55%
43.13%
0
General & Admin Exp.
-
390.61
185.36
92.14
106.44
89.58
72.16
59.68
47.99
44.25
0.00
% Of Sales
-
17.29%
14.67%
12.72%
13.96%
11.71%
16.75%
13.33%
10.73%
13.48%
0
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0
Miscellaneous Exp.
-
22.33
41.98
49.73
27.09
16.38
10.39
14.60
15.00
13.82
0.00
% Of Sales
-
0.99%
3.32%
6.86%
3.55%
2.14%
2.41%
3.26%
3.35%
4.21%
0
EBITDA
962.28
884.87
436.54
155.63
187.67
248.29
-6.14
86.14
108.51
27.02
0.00
EBITDA Margin
39.03%
39.18%
34.55%
21.48%
24.61%
32.46%
-1.42%
19.24%
24.26%
8.23%
0
Other Income
51.42
46.47
35.30
30.09
26.49
19.62
121.50
14.49
14.44
20.55
74.21
Interest
75.57
75.98
42.32
49.96
69.74
94.69
53.93
35.66
38.41
18.50
0.00
Depreciation
21.04
18.64
18.36
20.92
20.00
14.53
13.52
13.01
10.28
12.19
0.00
PBT
917.12
836.71
411.17
114.85
124.43
158.69
47.91
51.95
74.26
16.88
74.21
Tax
231.93
211.66
113.11
32.50
44.59
50.77
16.89
20.22
27.31
6.55
0.00
Tax Rate
25.29%
25.30%
27.51%
28.30%
35.84%
31.99%
35.25%
38.92%
36.78%
38.80%
0.00%
PAT
685.19
625.06
298.06
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
PAT before Minority Interest
685.19
625.06
298.06
82.35
79.83
107.93
31.01
31.72
46.95
10.33
74.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
27.79%
27.67%
23.59%
11.36%
10.47%
14.11%
7.20%
7.08%
10.50%
3.15%
0
PAT Growth
84.58%
109.71%
261.94%
3.16%
-26.04%
248.05%
-2.24%
-32.44%
354.50%
-86.08%
 
EPS
82.45
75.22
35.87
9.91
9.61
12.99
3.73
3.82
5.65
1.24
8.93

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,584.38
1,131.00
591.42
531.43
474.94
389.44
369.30
346.75
311.47
308.82
Share Capital
82.86
81.83
72.00
72.00
72.00
14.36
14.36
14.36
14.36
14.36
Total Reserves
1,488.07
1,045.25
516.00
457.90
402.95
375.07
354.94
332.39
297.11
294.46
Non-Current Liabilities
0.39
6.30
152.74
165.63
134.48
99.60
12.26
6.82
25.27
25.98
Secured Loans
0.81
1.21
4.81
7.07
6.41
4.48
5.52
4.93
25.00
25.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.85
3.25
3.25
0.00
0.00
0.00
Long Term Provisions
1.42
9.79
152.82
166.13
130.15
91.38
2.51
1.95
1.39
1.63
Current Liabilities
6,113.64
3,943.57
1,601.66
1,673.84
1,887.45
1,401.65
757.32
620.56
617.95
654.10
Trade Payables
4,066.81
2,276.43
939.49
637.76
614.65
531.51
323.31
266.99
303.02
243.45
Other Current Liabilities
297.93
213.78
161.63
162.01
150.39
106.46
84.64
106.83
105.54
249.69
Short Term Borrowings
1,256.92
1,170.26
486.07
864.75
1,115.02
762.44
348.19
245.53
208.04
159.91
Short Term Provisions
491.97
283.10
14.46
9.32
7.39
1.24
1.18
1.21
1.36
1.06
Total Liabilities
7,698.41
5,080.87
2,345.82
2,370.90
2,496.87
1,890.69
1,138.88
974.13
954.69
988.90
Net Block
151.83
114.83
124.06
133.97
115.80
122.78
121.88
121.12
127.07
132.11
Gross Block
205.59
159.99
151.43
167.67
250.61
247.23
235.81
235.67
228.10
226.05
Accumulated Depreciation
53.77
45.16
27.37
33.69
134.80
124.45
113.93
114.55
101.03
93.94
Non Current Assets
338.11
1,546.05
554.48
368.17
276.13
235.46
146.36
172.98
183.79
195.08
Capital Work in Progress
12.00
0.18
2.09
0.57
0.00
0.64
3.10
0.88
1.84
1.32
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
174.29
1,431.04
428.32
233.63
157.12
108.27
18.14
47.91
52.15
52.03
Other Non Current Assets
0.00
0.00
0.00
0.00
3.21
3.76
3.24
3.07
2.73
9.62
Current Assets
7,360.29
3,534.82
1,791.35
2,002.74
2,220.75
1,655.23
992.52
801.16
770.90
793.82
Current Investments
18.65
5.54
35.27
14.91
5.62
49.52
0.00
0.00
0.58
8.02
Inventories
0.00
0.00
0.05
0.05
0.06
0.18
0.15
0.09
0.07
0.08
Sundry Debtors
565.32
227.69
39.03
214.64
158.46
858.15
445.93
268.45
205.40
129.96
Cash & Bank
4,874.96
1,877.45
1,413.56
985.97
927.38
617.58
437.61
358.41
352.12
519.60
Other Current Assets
1,901.35
16.43
9.63
12.52
1,129.22
129.79
108.83
174.21
212.74
136.15
Short Term Loans & Adv.
1,862.05
1,407.71
293.82
774.64
1,106.21
108.95
93.05
157.94
157.61
114.54
Net Current Assets
1,246.65
-408.75
189.69
328.89
333.30
253.57
235.20
180.60
152.95
139.72
Total Assets
7,698.40
5,080.87
2,345.83
2,370.91
2,496.88
1,890.69
1,138.88
974.14
954.69
988.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Mar 13
Cash From Operating Activity
557.55
-1,198.67
643.30
708.76
-309.49
-209.97
-77.44
-181.63
0.00
PBT
836.42
410.12
114.85
124.43
158.69
47.91
51.95
16.88
0.00
Adjustment
83.66
81.46
99.49
97.51
105.22
62.30
42.11
21.56
0.00
Changes in Working Capital
-141.07
-1,591.47
458.24
536.34
-519.43
-301.13
-191.53
-212.14
0.00
Cash after chg. in Working capital
779.01
-1,099.89
672.58
758.28
-255.52
-190.93
-97.48
-173.69
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-221.46
-98.78
-29.29
-49.52
-53.97
-19.04
20.04
-7.93
0.00
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-52.35
24.80
-28.13
-19.36
47.41
-49.52
-13.21
10.40
0.00
Net Fixed Assets
-57.39
-6.70
13.28
74.22
-23.14
-6.33
1.72
1.33
Net Investments
-0.05
12.19
-0.25
-0.13
6.18
0.00
0.00
0.00
Others
5.09
19.31
-41.16
-93.45
64.37
-43.19
-14.93
9.07
Cash from Financing Activity
-165.13
894.12
-448.89
-365.47
238.89
350.33
129.59
26.80
0.00
Net Cash Inflow / Outflow
340.06
-279.75
166.27
323.93
-23.19
90.84
38.95
-144.42
0.00
Opening Cash & Equivalents
82.04
361.80
446.96
123.03
146.08
55.24
16.29
245.39
0.00
Closing Cash & Equivalent
422.11
82.04
613.24
446.96
122.89
146.08
55.24
100.97
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
189.59
137.74
81.67
73.60
65.97
271.12
257.10
241.40
216.84
214.99
ROA
9.78%
8.03%
3.49%
3.28%
4.92%
2.05%
3.00%
4.87%
1.06%
7.50%
ROE
46.33%
34.76%
14.73%
15.89%
24.97%
8.18%
8.86%
14.27%
3.33%
24.03%
ROCE
35.48%
26.80%
13.26%
12.93%
18.35%
10.78%
12.97%
18.09%
6.34%
15.03%
Fixed Asset Turnover
12.36
8.12
4.54
3.65
3.07
1.78
1.90
1.93
1.45
0.00
Receivable days
64.08
38.52
63.89
89.29
242.57
552.33
291.18
193.34
186.42
0.00
Inventory Days
0.00
0.00
0.02
0.02
0.06
0.14
0.10
0.07
0.09
0.00
Payable days
0.00
0.00
634.91
489.73
485.43
415.58
349.53
354.51
377.77
0.00
Cash Conversion Cycle
64.08
38.52
-571.00
-400.42
-242.80
136.89
-58.25
-161.10
-191.27
0.00
Total Debt/Equity
0.80
1.04
0.83
1.65
2.37
1.98
0.97
0.80
1.00
0.60
Interest Cover
12.01
10.72
3.30
2.78
2.68
1.89
2.46
2.93
1.91
0.00

News Update:


  • Angel One reports 50% rise in Q1 consolidated net profit
    15th Jul 2022, 12:08 PM

    Total consolidated income of the company increased by 44.69% at Rs 686.53 crore for Q1FY23

    Read More
  • Angel One - Quarterly Results
    14th Jul 2022, 18:59 PM

    Read More
  • Angel One gets title of ‘Rising Star in The Next 500 - Fortune India List’
    28th Jun 2022, 17:17 PM

    Angel One ranked 160th this year, moving up by 209 ranks as compared to 369 in 2021

    Read More
  • Angel One bags multiple recognitions to emerge as one of the best places to work in India
    24th Jun 2022, 10:57 AM

    Besides, the company has created a great workplace for all its employees by excelling in Credibility, Respect, Fairness, Pride and Camaraderie

    Read More
  • Angel One crosses 10 million customers mark in May
    7th Jun 2022, 10:11 AM

    In May alone, it added over 0.47 million new customers, taking its overall customer base to 10.10 million

    Read More
  • Angel One launches ‘Super App’ for limited users
    1st Jun 2022, 14:10 PM

    The Super App, is a powerful web and mobile platform built on the principles of simplicity, reliability, availability, swiftness and transparency

    Read More
  • Angel One achieves milestone of 10 million clients
    28th May 2022, 12:57 PM

    Angel One has truly stood tall in the retail broking industry in India

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.