Nifty

:

25285.35

Sensex

:

82500.82

103.55 (0.41%)
328.72 (0.40%)

Login

Nifty
Sensex

:
:

25285.35
82500.82

103.55 (0.41%)
328.72 (0.40%)

Fedbank Financial Services Ltd

Finance - NBFC

Rating :

43/99

BSE: 544027 | NSE: FEDFINA

Watchlist

NSE BSE

155.92

10-Oct-2025

Open
High
Low
Previous Close

158.38
161.06
152
158.38

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

1436839
224792979.73
166.8
80

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,823.62
25.32
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

15,257.59
N/A
2.23

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

36.88
24.09
19.98

EBITDA CAGR (%)

10 Years
5 Years
3 Years

38.25
23.10
10.17

PAT CAGR (%)

10 Years
5 Years
3 Years

33.79
29.56
7.72

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: 11-10-2025)

Description 2024 2025 2026 2027
Adj EPS 6.06 9.89 13.36 15.2
P/E Ratio 25.73 15.77 11.67 10.26
Revenue 2035.79 1477.68 1839.78 2014.7
EBITDA 1162.35
Net Income 225.18 369.14 498 564.9
ROA 1.85 2.53 2.77 2.65
P/B Ratio 2.28 2.03 1.73 1.66
ROE 9.37 13.55 15.76 15.9
FCFF 107.79
FCFF Yield 0.7
Net Debt 9633.32
BVPS 68.28 76.8 90.31 93.9

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 519.71 477.31 8.88% 523.22 407.58 28.37% 533.05 413.45 28.93% 512.98 394.79 29.94%
Expenses 189.67 183.95 3.11% 209.70 154.08 36.10% 283.91 156.16 81.81% 206.66 144.20 43.31%
EBITDA 330.04 293.36 12.50% 313.52 253.50 23.68% 249.14 257.29 -3.17% 306.32 250.59 22.24%
EBIDTM 63.50% 61.46% 59.92% 62.20% 46.74% 62.23% 59.71% 63.47%
Other Income 0.65 13.68 -95.25% 14.25 20.15 -29.28% 9.99 16.00 -37.56% 6.11 3.16 93.35%
Interest 217.97 202.41 7.69% 215.87 173.32 24.55% 221.26 175.75 25.89% 214.24 166.91 28.36%
Depreciation 12.37 11.00 12.45% 13.25 9.48 39.77% 12.83 9.74 31.72% 11.77 9.47 24.29%
PBT 100.35 93.63 7.18% 98.65 90.85 8.59% 25.04 87.80 -71.48% 86.42 77.37 11.70%
Tax 25.34 23.40 8.29% 27.00 23.19 16.43% 6.28 22.40 -71.96% 21.87 19.61 11.52%
PAT 75.01 70.23 6.81% 71.65 67.66 5.90% 18.76 65.40 -71.31% 64.55 57.76 11.76%
PATM 14.43% 14.71% 13.69% 16.60% 3.52% 15.82% 12.58% 14.63%
EPS 2.01 1.88 6.91% 1.92 1.81 6.08% 0.50 1.75 -71.43% 1.73 1.55 11.61%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 2,088.96 2,035.79 1,577.21 1,178.79 869.32 691.82 132.58 88.16 77.34 68.50 88.46 Net Sales Growth 23.38% 29.08% 33.80% 35.60% 25.66% 421.81% 50.39% 13.99% 12.91% -22.56% 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 2,088.96 2,035.79 1,577.21 1,178.79 869.32 691.82 132.58 88.16 77.34 68.50 88.46 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 889.94 873.44 587.57 462.67 360.10 280.56 49.22 42.60 46.31 52.90 45.71 Power & Fuel Cost - 6.23 3.78 2.95 2.02 1.13 0.58 0.54 0.53 0.61 0.47 % Of Sales - 0.31% 0.24% 0.25% 0.23% 0.16% 0.44% 0.61% 0.69% 0.89% 0.53% Employee Cost - 390.30 317.82 247.60 175.41 131.59 25.59 21.36 21.09 23.89 21.25 % Of Sales - 19.17% 20.15% 21.00% 20.18% 19.02% 19.30% 24.23% 27.27% 34.88% 24.02% Manufacturing Exp. - 126.71 87.09 61.63 31.58 19.16 11.82 10.14 11.61 10.33 9.98 % Of Sales - 6.22% 5.52% 5.23% 3.63% 2.77% 8.92% 11.50% 15.01% 15.08% 11.28% General & Admin Exp. - 133.49 103.73 89.24 66.61 55.00 9.64 9.01 9.31 12.72 10.46 % Of Sales - 6.56% 6.58% 7.57% 7.66% 7.95% 7.27% 10.22% 12.04% 18.57% 11.82% 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. - 222.94 78.93 64.20 86.50 74.81 2.17 2.09 4.30 5.96 0.00 % Of Sales - 10.95% 5.00% 5.45% 9.95% 10.81% 1.64% 2.37% 5.56% 8.70% 4.54% EBITDA 1,199.02 1,162.35 989.64 716.12 509.22 411.26 83.36 45.56 31.03 15.60 42.75 EBITDA Margin 57.40% 57.10% 62.75% 60.75% 58.58% 59.45% 62.88% 51.68% 40.12% 22.77% 48.33% Other Income 31.00 44.03 55.35 56.29 14.34 6.13 2.05 1.45 3.82 1.07 0.58 Interest 869.34 853.78 679.56 472.15 347.65 313.19 48.20 25.42 21.42 15.74 21.35 Depreciation 50.22 48.85 37.35 41.87 36.70 27.27 1.74 2.73 4.89 4.13 3.76 PBT 310.46 303.75 328.08 258.39 139.21 76.93 35.48 18.86 8.53 -3.19 18.21 Tax 80.49 78.57 83.38 62.89 35.75 15.25 12.95 6.61 2.19 -0.27 4.09 Tax Rate 25.93% 25.87% 25.41% 25.88% 25.68% 19.82% 36.50% 35.05% 25.67% 8.46% 22.46% PAT 229.97 225.18 244.70 180.13 103.46 61.68 22.53 12.25 6.34 -2.91 14.12 PAT before Minority Interest 229.97 225.18 244.70 180.13 103.46 61.68 22.53 12.25 6.34 -2.91 14.12 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 11.01% 11.06% 15.51% 15.28% 11.90% 8.92% 16.99% 13.90% 8.20% -4.25% 15.96% PAT Growth -11.91% -7.98% 35.85% 74.11% 67.74% 173.77% 83.92% 93.22% - - EPS 6.16 6.04 6.56 4.83 2.77 1.65 0.60 0.33 0.17 -0.08 0.38

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 2,547.37 2,260.83 1,355.68 1,153.52 834.73 189.38 192.29 186.43 38.81 12.42 Share Capital 372.72 369.39 321.91 321.52 289.92 190.00 190.00 190.00 35.00 10.00 Total Reserves 2,166.97 1,878.97 1,018.95 824.73 539.62 -0.62 2.29 -3.57 3.81 2.42 Non-Current Liabilities 6,516.48 5,195.33 6,602.90 4,540.71 3,838.95 -1.08 -0.94 0.12 0.07 -0.04 Secured Loans 0.00 276.92 6,334.94 4,234.83 3,522.95 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 6,378.46 4,810.02 284.68 334.27 333.36 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 10.76 6.59 5.11 3.11 3.01 0.38 0.25 0.12 0.16 0.00 Current Liabilities 4,175.15 3,679.49 1,090.58 829.98 772.25 190.86 300.45 170.53 7.22 1.75 Trade Payables 8.49 12.15 26.09 6.43 4.33 3.84 5.15 2.92 2.18 1.22 Other Current Liabilities 261.80 536.78 547.19 375.79 296.13 20.77 3.51 5.34 4.98 0.46 Short Term Borrowings 3,890.20 3,127.66 516.21 447.74 471.78 163.51 280.02 159.60 0.00 0.00 Short Term Provisions 14.66 2.90 1.09 0.02 0.01 2.74 11.76 2.67 0.07 0.07 Total Liabilities 13,239.00 11,135.65 9,049.16 6,524.21 5,445.93 379.16 491.80 357.08 46.10 14.13 Net Block 188.78 145.56 145.79 153.62 133.03 11.50 14.61 10.90 3.10 0.60 Gross Block 289.06 221.15 185.39 201.63 163.75 22.05 20.54 13.62 3.75 1.01 Accumulated Depreciation 100.28 75.59 39.60 48.01 30.72 10.54 5.94 2.72 0.64 0.42 Non Current Assets 11,915.75 9,993.90 209.74 170.77 150.51 121.80 24.39 19.37 7.24 0.60 Capital Work in Progress 0.92 0.27 0.53 0.66 0.96 0.00 0.27 3.70 0.91 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. 0.00 10.33 13.34 16.49 9.51 110.29 8.57 4.73 3.17 0.00 Other Non Current Assets 79.68 15.29 50.08 0.00 7.01 0.00 0.94 0.04 0.05 0.00 Current Assets 1,323.25 1,141.75 8,839.42 6,353.44 5,295.42 257.37 467.42 337.72 38.86 13.53 Current Investments 404.19 751.28 680.62 514.33 32.49 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 19.31 29.76 19.61 15.70 4.37 0.61 0.80 1.09 2.61 2.48 Cash & Bank 834.69 185.54 94.62 142.60 680.79 7.04 10.24 8.21 27.59 8.51 Other Current Assets 65.06 175.17 15.54 22.87 4,577.77 249.71 456.39 328.41 8.67 2.53 Short Term Loans & Adv. 0.00 0.00 8,029.03 5,657.95 4,566.44 249.54 427.54 315.06 6.91 2.23 Net Current Assets -2,851.90 -2,537.74 7,748.84 5,523.46 4,523.17 66.50 166.97 167.19 31.65 11.78 Total Assets 13,239.00 11,135.65 9,049.16 6,524.21 5,445.93 379.17 491.81 357.09 46.10 14.13

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Cash From Operating Activity -977.52 -775.52 -1,474.00 -577.89 -371.23 129.94 -91.79 -313.47 -3.24 1.88 PBT 303.75 328.08 243.02 139.21 76.93 -3.19 18.21 -7.29 2.08 3.15 Adjustment 991.71 704.50 515.16 453.25 392.91 19.59 25.54 15.18 -0.72 -0.43 Changes in Working Capital -2,193.23 -1,732.87 -2,174.75 -1,121.19 -825.72 112.81 -129.72 -321.72 -3.04 0.45 Cash after chg. in Working capital -897.77 -700.29 -1,416.57 -528.73 -355.88 129.21 -85.97 -313.83 -1.68 3.17 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -79.75 -75.23 -57.43 -49.16 -15.35 0.72 -5.82 0.36 -1.55 -1.29 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 329.16 -100.09 -129.52 -416.92 -70.52 -1.65 -5.32 -10.08 -2.69 -0.01 Net Fixed Assets -68.56 -35.50 16.37 -37.58 -142.66 -1.24 -3.49 -12.66 -3.65 -0.01 Net Investments 347.09 -70.66 -166.29 -481.84 -32.49 0.00 0.00 0.00 0.00 0.00 Others 50.63 6.07 20.40 102.50 104.63 -0.41 -1.83 2.58 0.96 0.00 Cash from Financing Activity 1,187.42 967.19 1,631.52 534.74 825.49 -131.94 99.07 304.17 25.00 0.64 Net Cash Inflow / Outflow 539.06 91.58 28.00 -460.07 383.74 -3.65 1.97 -19.38 19.07 2.50 Opening Cash & Equivalents 185.54 93.96 65.96 526.03 142.29 8.45 6.09 27.59 8.51 6.01 Closing Cash & Equivalent 724.60 185.54 93.96 65.96 526.03 4.80 8.05 8.21 27.59 8.51

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 68.14 60.87 41.65 35.65 28.61 9.97 10.12 9.81 11.09 12.42 ROA 1.85% 2.42% 2.31% 1.73% 1.30% -0.67% 3.33% -3.66% 4.61% 19.18% ROE 9.41% 13.64% 14.49% 10.47% 8.13% -1.53% 7.46% -6.55% 5.42% 21.67% ROCE 9.94% 10.63% 9.76% 8.59% 8.60% 3.04% 9.67% 1.63% 8.13% 28.13% Fixed Asset Turnover 7.98 7.76 6.09 4.76 4.49 3.22 5.18 4.33 6.12 12.87 Receivable days 4.40 5.71 5.47 4.21 2.13 3.74 3.90 17.95 63.80 66.65 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 0.00 41.63 40.92 36.39 50.79 51.49 Cash Conversion Cycle 4.40 5.71 5.47 4.21 2.13 -37.89 -37.02 -18.44 13.01 15.16 Total Debt/Equity 4.04 3.65 5.32 4.38 5.22 0.86 1.46 0.86 0.00 0.00 Interest Cover 1.36 1.48 1.51 1.40 1.25 0.80 1.85 0.30 0.00 0.00

Top Investors:

true north fund vi llp

sbi life insurance co. ltd

bandhan small cap fund

nuvama crossover opportunities fund - series iii

yasya investments private limited

Annual Reports:

News Update:

Fedbank Financial - Quarterly Results
28th Jul 2025, 16:59 PM

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.

Feedback