Nifty
:
23719.30
Sensex
:
75415.35
64.60 (0.27%)
231.99 (0.31%)
Nifty
Sensex
:
:
23719.30
75415.35
64.60 (0.27%)
231.99 (0.31%)

Angel One Ltd.

Finance - Stock Broking

Rating :
68/99

BSE: 543235 | NSE: ANGELONE

NSE BSE
339.35
22-May-2026
  • Open
  • High
  • Low
  • Previous Close
  •  341.95
  •  345.65
  •  335.65
  •  339.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10307977
  •  3511048274.8
  •  345.65
  •  208.63

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30,948.68
  • 33.82
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,600.62
  • 1.19%
  • 5.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.80%
  • 0.73%
  • 37.21%
  • FII
  • DII
  • Others
  • 12.81%
  • 18.41%
  • 2.04%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 28.12
  • 17.52
  • 6.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.47
  • 1.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.28
  • 7.92
  • -6.67

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 20.65
  • 20.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.99
  • 5.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.83
  • 9.24

Earnings Forecasts:

(Updated: 23-05-2026)
Description
2024
2025
2026
2027
Adj EPS
10.03
14.33
17.4
19.28
P/E Ratio
33.83
23.68
19.50
17.60
Revenue
4995.27
5849.05
6793.44
7371.15
EBITDA
1367.13
1942.78
2352.84
2652.83
Net Income
912.01
1305.16
1585.53
1710.73
ROA
4.82
4.91
5.7
5.29
P/B Ratio
4.89
4.42
2.05
3.28
ROE
15.19
19.72
21.02
19.92
FCFF
-1876.1
1340.58
1006.19
-246.6
FCFF Yield
-8.91
6.36
4.78
-1.17
Net Debt
-8686.7
-6.13
5326.05
872.7
BVPS
69.43
76.79
165.62
103.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,459.42
1,056.01
38.20%
1,334.90
1,262.21
5.76%
1,201.76
1,514.71
-20.66%
1,140.53
1,405.45
-18.85%
Expenses
860.83
713.29
20.68%
805.56
766.28
5.13%
786.35
842.87
-6.71%
865.86
935.05
-7.40%
EBITDA
598.60
342.72
74.66%
529.34
495.92
6.74%
415.40
671.84
-38.17%
274.67
470.40
-41.61%
EBIDTM
41.02%
32.45%
39.65%
39.29%
34.57%
44.35%
24.08%
33.47%
Other Income
7.82
1.83
327.32%
2.80
1.59
76.10%
2.44
1.26
93.65%
2.56
4.61
-44.47%
Interest
133.58
80.30
66.35%
127.10
83.52
52.18%
93.20
75.41
23.59%
82.88
55.57
49.15%
Depreciation
32.93
28.52
15.46%
31.50
26.67
18.11%
30.65
25.60
19.73%
29.92
22.62
32.27%
PBT
439.91
235.73
86.62%
373.54
387.32
-3.56%
294.00
572.08
-48.61%
164.44
396.82
-58.56%
Tax
119.65
61.20
95.51%
104.77
105.85
-1.02%
82.27
148.71
-44.68%
49.97
104.10
-52.00%
PAT
320.26
174.52
83.51%
268.77
281.47
-4.51%
211.73
423.37
-49.99%
114.47
292.73
-60.90%
PATM
21.94%
16.53%
20.13%
22.30%
17.62%
27.95%
10.04%
20.83%
EPS
3.52
1.93
82.38%
2.96
3.12
-5.13%
2.33
4.70
-50.43%
1.26
3.25
-61.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
5,136.61
5,238.38
4,271.68
3,001.59
2,291.11
1,263.68
724.62
762.62
764.85
430.89
Net Sales Growth
-
-1.94%
22.63%
42.31%
31.01%
81.30%
74.39%
-4.98%
-0.29%
77.50%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.00
Gross Profit
-
5,136.61
5,238.38
4,271.68
3,001.59
2,291.11
1,263.68
724.62
762.62
764.64
430.89
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
100%
99.97%
100%
Total Expenditure
-
3,317.66
3,256.41
2,579.43
1,709.22
1,365.78
827.14
565.07
574.95
516.56
437.03
Power & Fuel Cost
-
1.58
1.92
1.34
1.39
1.64
1.79
4.73
4.74
5.65
6.44
% Of Sales
-
0.03%
0.04%
0.03%
0.05%
0.07%
0.14%
0.65%
0.62%
0.74%
1.49%
Employee Cost
-
1,067.05
855.20
556.46
397.90
280.90
171.84
159.80
161.74
123.87
135.14
% Of Sales
-
20.77%
16.33%
13.03%
13.26%
12.26%
13.60%
22.05%
21.21%
16.20%
31.36%
Manufacturing Exp.
-
1,246.20
1,290.58
1,080.74
810.94
679.90
427.95
264.31
279.68
286.52
219.34
% Of Sales
-
24.26%
24.64%
25.30%
27.02%
29.68%
33.87%
36.48%
36.67%
37.46%
50.90%
General & Admin Exp.
-
937.13
1,049.48
845.51
456.92
390.61
185.36
95.15
106.44
89.58
72.16
% Of Sales
-
18.24%
20.03%
19.79%
15.22%
17.05%
14.67%
13.13%
13.96%
11.71%
16.75%
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.
-
67.28
61.15
96.72
43.46
14.37
41.98
45.81
27.09
16.38
0.00
% Of Sales
-
1.31%
1.17%
2.26%
1.45%
0.63%
3.32%
6.32%
3.55%
2.14%
2.41%
EBITDA
-
1,818.95
1,981.97
1,692.25
1,292.37
925.33
436.54
159.55
187.67
248.29
-6.14
EBITDA Margin
-
35.41%
37.84%
39.62%
43.06%
40.39%
34.55%
22.02%
24.61%
32.46%
-1.42%
Other Income
-
15.63
9.29
8.10
20.66
6.00
35.30
30.09
26.49
19.62
121.50
Interest
-
437.69
295.89
136.70
90.94
75.98
42.32
49.96
69.74
94.69
53.93
Depreciation
-
125.00
103.42
49.98
30.26
18.64
18.36
20.92
20.00
14.53
13.52
PBT
-
1,271.89
1,591.95
1,513.68
1,191.82
836.71
411.17
118.77
124.43
158.69
47.91
Tax
-
356.66
419.87
388.15
301.63
211.66
113.11
31.98
44.59
50.77
16.89
Tax Rate
-
28.04%
26.37%
25.64%
25.31%
25.30%
27.51%
26.93%
35.84%
31.99%
35.25%
PAT
-
915.10
1,172.08
1,125.53
890.19
625.06
298.06
86.79
79.83
107.93
31.01
PAT before Minority Interest
-
915.10
1,172.08
1,125.53
890.19
625.06
298.06
86.79
79.83
107.93
31.01
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
17.82%
22.37%
26.35%
29.66%
27.28%
23.59%
11.98%
10.47%
14.11%
7.20%
PAT Growth
-
-21.93%
4.14%
26.44%
42.42%
109.71%
243.43%
8.72%
-26.04%
248.05%
 
EPS
-
10.05
12.87
12.36
9.77
6.86
3.27
0.95
0.88
1.18
0.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
6,117.79
5,621.40
3,038.60
2,161.56
1,584.38
1,131.00
591.42
531.43
474.94
389.44
Share Capital
91.09
90.29
84.01
83.42
82.86
81.83
72.00
72.00
72.00
14.36
Total Reserves
5,818.47
5,386.89
2,872.74
2,020.33
1,488.07
1,045.25
516.00
457.90
402.95
375.07
Non-Current Liabilities
927.68
1,421.61
761.67
8.92
0.39
6.30
152.74
165.63
134.48
99.60
Secured Loans
0.00
0.00
0.00
0.50
0.81
1.21
4.81
7.07
6.41
4.48
Unsecured Loans
0.37
0.81
1.55
0.00
0.00
0.00
0.00
0.00
0.85
3.25
Long Term Provisions
851.20
1,375.81
742.05
0.61
1.42
9.79
152.82
166.13
130.15
91.38
Current Liabilities
17,986.28
11,174.18
10,180.50
5,907.90
6,113.64
3,943.57
1,601.66
1,673.84
1,887.45
1,401.65
Trade Payables
9,170.28
7,317.72
7,196.98
4,071.51
4,066.81
2,276.43
939.49
637.76
614.65
531.51
Other Current Liabilities
569.48
470.57
443.75
429.54
297.93
213.78
161.63
162.01
150.39
106.46
Short Term Borrowings
7,875.54
3,376.16
2,532.00
782.79
1,256.92
1,170.26
486.07
864.75
1,115.02
762.44
Short Term Provisions
370.99
9.74
7.78
624.07
491.97
283.10
14.46
9.32
7.39
1.24
Total Liabilities
25,062.89
18,234.89
13,980.77
8,078.38
7,698.41
5,080.87
2,345.82
2,370.90
2,496.87
1,890.69
Net Block
501.85
495.94
405.56
183.25
148.49
111.43
123.93
133.97
115.80
122.78
Gross Block
821.36
697.14
523.63
260.71
202.15
156.54
151.30
167.67
250.61
247.23
Accumulated Depreciation
319.51
201.20
118.07
77.46
53.66
45.11
27.37
33.69
134.80
124.45
Non Current Assets
2,801.13
6,074.27
4,216.25
513.06
337.93
1,546.05
551.20
368.17
276.13
235.46
Capital Work in Progress
9.69
3.87
0.60
61.63
12.00
0.18
2.09
0.57
0.00
0.64
Non Current Investment
0.00
0.00
0.00
109.47
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
817.25
1,354.26
732.84
155.43
174.11
1,431.04
425.05
233.63
157.12
108.27
Other Non Current Assets
1,469.24
4,217.04
3,074.03
0.00
0.00
0.00
0.00
0.00
3.21
3.76
Current Assets
22,261.77
12,160.62
9,764.53
7,565.31
7,360.46
3,534.82
1,794.62
2,002.74
2,220.75
1,655.23
Current Investments
257.36
201.59
0.00
0.00
18.65
5.54
35.27
14.91
5.62
49.52
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.05
0.06
0.18
Sundry Debtors
434.45
299.59
486.95
374.18
565.32
227.69
39.03
214.64
158.46
858.15
Cash & Bank
15,223.97
7,747.73
6,839.58
5,491.08
4,874.96
1,877.45
1,413.56
985.97
927.38
617.58
Other Current Assets
6,346.00
212.42
952.39
57.93
1,901.53
1,424.14
306.72
787.16
1,129.22
129.79
Short Term Loans & Adv.
5,477.19
3,699.30
1,485.61
1,642.12
1,862.23
1,407.71
293.82
774.64
1,106.21
108.95
Net Current Assets
4,275.49
986.44
-415.98
1,657.41
1,246.83
-408.75
192.96
328.89
333.30
253.57
Total Assets
25,062.90
18,234.89
13,980.78
8,078.37
7,698.39
5,080.87
2,345.82
2,370.91
2,496.88
1,890.69

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-4,141.74
-1,859.84
-329.90
804.20
557.55
-1,198.67
643.30
708.76
-309.49
-209.97
PBT
1,271.76
1,591.95
1,513.68
1,191.54
836.42
410.12
114.85
124.43
158.69
47.91
Adjustment
687.95
435.57
222.94
139.17
75.70
81.46
99.49
97.51
105.22
62.30
Changes in Working Capital
-5,755.10
-3,476.99
-1,678.83
-238.84
-133.11
-1,591.47
458.24
536.34
-519.43
-301.13
Cash after chg. in Working capital
-3,795.39
-1,449.47
57.78
1,091.86
779.01
-1,099.89
672.58
758.28
-255.52
-190.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-346.35
-410.37
-387.69
-287.66
-221.46
-98.78
-29.29
-49.52
-53.97
-19.04
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-110.93
-340.82
-91.05
-185.11
-52.35
24.80
-28.13
-19.36
47.41
-49.52
Net Fixed Assets
-110.23
-168.85
-200.02
-110.56
-55.16
-3.39
13.42
74.22
-23.14
-6.33
Net Investments
-27.60
-2.18
-349.91
0.00
-0.05
12.19
-0.25
-0.13
6.18
0.00
Others
26.90
-169.79
458.88
-74.55
2.86
16.00
-41.30
-93.45
64.37
-43.19
Cash from Financing Activity
3,655.82
1,916.90
1,330.88
-908.13
-165.13
894.12
-448.89
-365.47
238.89
350.33
Net Cash Inflow / Outflow
-596.85
-283.76
909.92
-289.05
340.06
-279.75
166.27
323.93
-23.19
90.84
Opening Cash & Equivalents
759.22
1,042.98
133.06
422.11
82.04
361.80
446.96
123.03
146.08
55.24
Closing Cash & Equivalent
162.37
759.23
1,042.98
133.06
422.11
82.04
613.24
446.96
122.89
146.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
64.88
60.66
351.96
252.19
189.59
137.74
81.67
73.60
65.97
271.12
ROA
4.23%
7.28%
10.20%
11.28%
9.78%
8.03%
3.49%
3.28%
4.92%
2.05%
ROE
16.07%
27.79%
44.48%
48.45%
46.33%
34.76%
14.73%
15.89%
24.97%
8.18%
ROCE
14.87%
25.91%
38.75%
44.33%
35.48%
26.80%
13.26%
12.93%
18.35%
10.78%
Fixed Asset Turnover
6.77
8.58
10.89
12.97
12.65
8.12
4.54
3.65
3.07
1.78
Receivable days
26.08
27.40
36.79
57.12
63.17
38.52
63.89
89.29
242.57
552.33
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.02
0.06
0.14
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
634.91
489.73
485.43
415.58
Cash Conversion Cycle
26.08
27.40
36.79
57.12
63.17
38.52
-571.00
-400.42
-242.80
136.89
Total Debt/Equity
1.33
0.62
0.86
0.37
0.80
1.04
0.83
1.65
2.37
1.98
Interest Cover
3.91
6.38
12.07
14.11
12.01
10.72
3.30
2.78
2.68
1.89

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Angel One reports 20% growth in client base during April
    6th May 2026, 11:28 AM

    The company's client base rose by 1.3% MoM from 37.39 million clients in March 2026

    Read More
  • Angel One reports 83% rise in Q4 consolidated net profit
    17th Apr 2026, 10:42 AM

    Consolidated Total income of the company increased by 38.70% at Rs 1,467.25 crore for Q4FY26

    Read More
  • Angel One reports 21% growth in client base during March 2026
    8th Apr 2026, 11:30 AM

    The company's client base rose by 1.3% MoM from 36.93 million clients in February 2026

    Read More
  • Angel One raises Rs 50 crore through NCDs
    24th Feb 2026, 16:43 PM

    The Loan, Investment and Borrowings Committee of the Company in its meeting on February 24, 2026 has approved and allotted the same

    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.