Nifty

:

25461.00

Sensex

:

83432.89

55.70 (0.22%)
193.42 (0.23%)

Login

Nifty
Sensex

:
:

25461.00
83432.89

55.70 (0.22%)
193.42 (0.23%)

Fedbank Financial Services Ltd

Finance - NBFC

Rating :

39/99

BSE: 544027 | NSE: FEDFINA

Watchlist

NSE BSE

117.46

04-Jul-2025

Open
High
Low
Previous Close

118.82
120.22
117
117.64

Volume
Traded Value (lacs)
52 Week High
52 Week Low

404856
47942058.99
131.99
80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,387.39
19.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

12,845.07
N/A
1.72

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

35.19
-
21.97

EBITDA CAGR (%)

10 Years
5 Years
3 Years

41.37
-
14.21

PAT CAGR (%)

10 Years
5 Years
3 Years

44.10
-
33.24

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

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 7.22 7.79 10.96 13.92
P/E Ratio 16.27 15.08 10.72 8.44
Revenue 1577 1246 1520 1876
EBITDA 999
Net Income 245 283 397 501
ROA 2.4 2.2 2.5 2.7
P/B Ratio 1.92 1.69 1.44 1.23
ROE 13.53 11.75 14.3 15.71
FCFF 380
FCFF Yield 3.17
Net Debt 8465
BVPS 61.2 69.5 81.78 95.4

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 523.22 407.58 28.37% 533.05 413.45 28.93% 512.98 394.79 29.94% 477.31 361.39 32.08%
Expenses 209.70 154.08 36.10% 283.91 156.16 81.81% 206.66 144.20 43.31% 183.95 123.57 48.86%
EBITDA 313.52 253.50 23.68% 249.14 257.29 -3.17% 306.32 250.59 22.24% 293.36 237.82 23.35%
EBIDTM 59.92% 62.20% 46.74% 62.23% 59.71% 63.47% 61.46% 65.81%
Other Income 14.25 20.15 -29.28% 9.99 16.00 -37.56% 6.11 3.16 93.35% 13.68 6.48 111.11%
Interest 215.87 173.32 24.55% 221.26 175.75 25.89% 214.24 166.91 28.36% 202.41 163.58 23.74%
Depreciation 13.25 9.48 39.77% 12.83 9.74 31.72% 11.77 9.47 24.29% 11.00 8.66 27.02%
PBT 98.65 90.85 8.59% 25.04 87.80 -71.48% 86.42 77.37 11.70% 93.63 72.06 29.93%
Tax 27.00 23.19 16.43% 6.28 22.40 -71.96% 21.87 19.61 11.52% 23.40 18.18 28.71%
PAT 71.65 67.66 5.90% 18.76 65.40 -71.31% 64.55 57.76 11.76% 70.23 53.88 30.35%
PATM 13.69% 16.60% 3.52% 15.82% 12.58% 14.63% 14.71% 14.91%
EPS 1.92 1.82 5.49% 0.50 1.75 -71.43% 1.73 1.55 11.61% 1.88 1.45 29.66%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 2,046.56 1,577.21 1,178.79 869.32 691.82 132.58 88.16 77.34 68.50 88.46 37.58 Net Sales Growth 29.76% 33.80% 35.60% 25.66% 421.81% 50.39% 13.99% 12.91% -22.56% 135.39% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2,046.56 1,577.21 1,178.79 869.32 691.82 132.58 88.16 77.34 68.50 88.46 37.58 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 884.22 587.57 462.67 360.10 280.56 49.22 42.60 46.31 52.90 45.71 32.47 Power & Fuel Cost - 3.78 2.95 2.02 1.13 0.58 0.54 0.53 0.61 0.47 0.27 % Of Sales - 0.24% 0.25% 0.23% 0.16% 0.44% 0.61% 0.69% 0.89% 0.53% 0.72% Employee Cost - 317.82 247.60 175.41 131.59 25.59 21.36 21.09 23.89 21.25 15.60 % Of Sales - 20.15% 21.00% 20.18% 19.02% 19.30% 24.23% 27.27% 34.88% 24.02% 41.51% Manufacturing Exp. - 75.06 61.63 31.58 19.16 11.82 10.14 11.61 10.33 9.98 7.43 % Of Sales - 4.76% 5.23% 3.63% 2.77% 8.92% 11.50% 15.01% 15.08% 11.28% 19.77% General & Admin Exp. - 115.76 89.24 66.61 55.00 9.64 9.01 9.31 12.72 10.46 6.60 % Of Sales - 7.34% 7.57% 7.66% 7.95% 7.27% 10.22% 12.04% 18.57% 11.82% 17.56% 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. - 78.93 64.20 86.50 74.81 2.17 2.09 4.30 5.96 4.02 0.00 % Of Sales - 5.00% 5.45% 9.95% 10.81% 1.64% 2.37% 5.56% 8.70% 4.54% 7.56% EBITDA 1,162.34 989.64 716.12 509.22 411.26 83.36 45.56 31.03 15.60 42.75 5.11 EBITDA Margin 56.79% 62.75% 60.75% 58.58% 59.45% 62.88% 51.68% 40.12% 22.77% 48.33% 13.60% Other Income 44.03 55.35 56.29 14.34 6.13 2.05 1.45 3.82 1.07 0.58 0.11 Interest 853.78 679.56 472.15 347.65 313.19 48.20 25.42 21.42 15.74 21.35 10.43 Depreciation 48.85 37.35 41.87 36.70 27.27 1.74 2.73 4.89 4.13 3.76 2.08 PBT 303.74 328.08 258.39 139.21 76.93 35.48 18.86 8.53 -3.19 18.21 -7.29 Tax 78.55 83.38 62.89 35.75 15.25 12.95 6.61 2.19 -0.27 4.09 0.09 Tax Rate 25.86% 25.41% 25.88% 25.68% 19.82% 36.50% 35.05% 25.67% 8.46% 22.46% -1.23% PAT 225.19 244.70 180.13 103.46 61.68 22.53 12.25 6.34 -2.91 14.12 -7.37 PAT before Minority Interest 225.19 244.70 180.13 103.46 61.68 22.53 12.25 6.34 -2.91 14.12 -7.37 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 11.00% 15.51% 15.28% 11.90% 8.92% 16.99% 13.90% 8.20% -4.25% 15.96% -19.61% PAT Growth -7.97% 35.85% 74.11% 67.74% 173.77% 83.92% 93.22% - - - EPS 6.04 6.57 4.83 2.78 1.65 0.60 0.33 0.17 -0.08 0.38 -0.20

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Shareholder's Funds 2,260.83 1,355.68 1,153.52 834.73 189.38 192.29 186.43 38.81 12.42 9.99 Share Capital 369.39 321.91 321.52 289.92 190.00 190.00 190.00 35.00 10.00 10.00 Total Reserves 1,878.97 1,018.95 824.73 539.62 -0.62 2.29 -3.57 3.81 2.42 -0.01 Non-Current Liabilities 7,460.32 6,602.90 4,540.71 3,838.95 -1.08 -0.94 0.12 0.07 -0.04 0.00 Secured Loans 6,951.58 6,334.94 4,234.83 3,522.95 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 501.80 284.68 334.27 333.36 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 9.13 5.11 3.11 3.01 0.38 0.25 0.12 0.16 0.00 0.00 Current Liabilities 1,414.50 1,090.58 829.98 772.25 190.86 300.45 170.53 7.22 1.75 1.21 Trade Payables 12.15 26.09 6.43 4.33 3.84 5.15 2.92 2.18 1.22 0.77 Other Current Liabilities 640.77 547.19 375.79 296.13 20.77 3.51 5.34 4.98 0.46 0.44 Short Term Borrowings 761.22 516.21 447.74 471.78 163.51 280.02 159.60 0.00 0.00 0.00 Short Term Provisions 0.36 1.09 0.02 0.01 2.74 11.76 2.67 0.07 0.07 0.01 Total Liabilities 11,135.65 9,049.16 6,524.21 5,445.93 379.16 491.80 357.08 46.10 14.13 11.20 Net Block 145.56 145.79 153.62 133.03 11.50 14.61 10.90 3.10 0.60 0.80 Gross Block 221.14 185.39 201.63 163.75 22.05 20.54 13.62 3.75 1.01 1.00 Accumulated Depreciation 75.58 39.60 48.01 30.72 10.54 5.94 2.72 0.64 0.42 0.20 Non Current Assets 287.36 209.74 170.77 150.51 121.80 24.39 19.37 7.24 0.60 0.80 Capital Work in Progress 0.27 0.53 0.66 0.96 0.00 0.27 3.70 0.91 0.00 0.00 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. 22.32 13.34 16.49 9.51 110.29 8.57 4.73 3.17 0.00 0.00 Other Non Current Assets 119.21 50.08 0.00 7.01 0.00 0.94 0.04 0.05 0.00 0.00 Current Assets 10,848.29 8,839.42 6,353.44 5,295.42 257.37 467.42 337.72 38.86 13.53 10.41 Current Investments 751.28 680.62 514.33 32.49 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 34.52 19.61 15.70 4.37 0.61 0.80 1.09 2.61 2.48 2.26 Cash & Bank 185.54 94.62 142.60 680.79 7.04 10.24 8.21 27.59 8.51 6.01 Other Current Assets 9,876.95 15.54 22.87 11.33 249.71 456.39 328.41 8.67 2.53 2.14 Short Term Loans & Adv. 9,855.14 8,029.03 5,657.95 4,566.44 249.54 427.54 315.06 6.91 2.23 1.84 Net Current Assets 9,433.79 7,748.84 5,523.46 4,523.17 66.50 166.97 167.19 31.65 11.78 9.19 Total Assets 11,135.65 9,049.16 6,524.21 5,445.93 379.17 491.81 357.09 46.10 14.13 11.21

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Cash From Operating Activity -775.52 -1,474.00 -577.89 -371.23 129.94 -91.79 -313.47 -3.24 1.88 -3.22 PBT 328.08 243.02 139.21 76.93 -3.19 18.21 -7.29 2.08 3.15 0.09 Adjustment 704.50 515.16 453.25 392.91 19.59 25.54 15.18 -0.72 -0.43 -0.52 Changes in Working Capital -1,732.87 -2,174.75 -1,121.19 -825.72 112.81 -129.72 -321.72 -3.04 0.45 -1.92 Cash after chg. in Working capital -700.29 -1,416.57 -528.73 -355.88 129.21 -85.97 -313.83 -1.68 3.17 -2.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -75.23 -57.43 -49.16 -15.35 0.72 -5.82 0.36 -1.55 -1.29 -0.86 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 -100.09 -129.52 -416.92 -70.52 -1.65 -5.32 -10.08 -2.69 -0.01 -0.59 Net Fixed Assets -35.49 16.37 -37.58 -142.66 -1.24 -3.49 -12.66 -3.65 -0.01 -0.58 Net Investments -70.66 -166.29 -481.84 -32.49 0.00 0.00 0.00 0.00 0.00 0.00 Others 6.06 20.40 102.50 104.63 -0.41 -1.83 2.58 0.96 0.00 -0.01 Cash from Financing Activity 967.19 1,631.52 534.74 825.49 -131.94 99.07 304.17 25.00 0.64 0.68 Net Cash Inflow / Outflow 91.58 28.00 -460.07 383.74 -3.65 1.97 -19.38 19.07 2.50 -3.12 Opening Cash & Equivalents 93.96 65.96 526.03 142.29 8.45 6.09 27.59 8.51 6.01 9.13 Closing Cash & Equivalent 185.54 93.96 65.96 526.03 4.80 8.05 8.21 27.59 8.51 6.01

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 60.87 41.65 35.65 28.61 9.97 10.12 9.81 11.09 12.42 9.99 ROA 2.42% 2.31% 1.73% 1.30% -0.67% 3.33% -3.66% 4.61% 19.18% 0.32% ROE 13.64% 14.49% 10.47% 8.13% -1.53% 7.46% -6.55% 5.42% 21.67% 0.36% ROCE 10.63% 9.76% 8.59% 8.60% 3.04% 9.67% 1.63% 8.13% 28.13% 0.85% Fixed Asset Turnover 7.76 6.09 4.76 4.49 3.22 5.18 4.33 6.12 12.87 11.93 Receivable days 6.26 5.47 4.21 2.13 3.74 3.90 17.95 63.80 66.65 74.13 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 41.63 40.92 36.39 50.79 51.49 66.41 Cash Conversion Cycle 6.26 5.47 4.21 2.13 -37.89 -37.02 -18.44 13.01 15.16 7.72 Total Debt/Equity 3.65 5.32 4.38 5.22 0.86 1.46 0.86 0.00 0.00 0.00 Interest Cover 1.48 1.51 1.40 1.25 0.80 1.85 0.30 0.00 0.00 0.00

Top Investors:

true north fund vi llp

sbi life insurance co. ltd

bandhan small cap fund

nuvama private investments trust - nuvama crossover opportunities fund - series iii

yasya investments private limited

Annual Reports:

News Update:

No Latest News!

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.

Feedback