Nifty
Sensex
:
:
24894.25
81207.17
57.95 (0.23%)
223.86 (0.28%)

Finance - Capital Markets

Rating :
54/99

BSE: 542773 | NSE: IIFLCAPS

294.65
03-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  287
  •  296.65
  •  286.1
  •  288.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  218600
  •  64165781.8
  •  448.95
  •  180

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,149.64
  • 12.97
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,078.05
  • 1.02%
  • 3.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 31.02%
  • 2.07%
  • 13.19%
  • FII
  • DII
  • Others
  • 17.24%
  • 1.19%
  • 35.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.60
  • 24.91
  • 21.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.08
  • 29.54
  • 16.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.12
  • 26.47
  • 41.74

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 9.54
  • 10.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.54
  • 2.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.90
  • 1.73

Earnings Forecasts:

(Updated: 04-10-2025)
Description
2024
2025
2026
2027
Adj EPS
23.06
P/E Ratio
12.78
Revenue
2405.02
EBITDA
997.06
Net Income
712.34
ROA
9
P/B Ratio
3.64
ROE
33.18
FCFF
676.15
FCFF Yield
11.35
Net Debt
-3072.94
BVPS
80.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
617.37
639.92
-3.52%
537.14
686.44
-21.75%
582.59
558.79
4.26%
645.37
506.97
27.30%
Expenses
396.31
340.38
16.43%
351.19
349.55
0.47%
337.36
318.38
5.96%
379.03
347.75
8.99%
EBITDA
221.06
299.54
-26.20%
185.95
336.89
-44.80%
245.23
240.41
2.00%
266.34
159.23
67.27%
EBIDTM
35.81%
46.81%
34.62%
49.08%
42.09%
43.02%
41.27%
31.41%
Other Income
63.03
3.88
1,524.48%
36.34
17.92
102.79%
63.85
23.49
171.82%
58.34
26.69
118.58%
Interest
40.35
44.02
-8.34%
43.22
53.95
-19.89%
44.98
42.92
4.80%
47.78
30.16
58.42%
Depreciation
16.20
11.77
37.64%
15.80
63.42
-75.09%
14.01
17.80
-21.29%
13.31
16.25
-18.09%
PBT
227.54
247.64
-8.12%
163.28
237.44
-31.23%
250.09
203.18
23.09%
263.58
139.51
88.93%
Tax
52.01
65.36
-20.43%
35.25
56.88
-38.03%
52.86
52.66
0.38%
58.24
31.87
82.74%
PAT
175.53
182.28
-3.70%
128.03
180.57
-29.10%
197.23
150.51
31.04%
205.34
107.64
90.77%
PATM
28.43%
28.49%
23.83%
26.30%
33.85%
26.94%
31.82%
21.23%
EPS
5.66
5.91
-4.23%
4.13
5.84
-29.28%
6.36
4.88
30.33%
6.64
3.52
88.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Net Sales
2,382.47
2,405.02
2,161.28
1,352.08
1,232.33
790.85
723.91
835.13
834.71
Net Sales Growth
-0.40%
11.28%
59.85%
9.72%
55.82%
9.25%
-13.32%
0.05%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
2,382.47
2,405.02
2,161.28
1,352.08
1,232.33
790.85
723.91
835.13
834.71
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
1,463.89
1,405.09
1,289.03
894.65
748.65
516.69
477.25
457.21
486.07
Power & Fuel Cost
-
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%
Employee Cost
-
590.52
457.05
358.13
324.06
211.31
221.25
256.63
210.93
% Of Sales
-
24.55%
21.15%
26.49%
26.30%
26.72%
30.56%
30.73%
25.27%
Manufacturing Exp.
-
607.87
570.53
366.60
284.39
159.35
122.71
132.77
145.76
% Of Sales
-
25.28%
26.40%
27.11%
23.08%
20.15%
16.95%
15.90%
17.46%
General & Admin Exp.
-
179.37
194.87
143.73
126.56
94.29
87.34
61.99
67.85
% Of Sales
-
7.46%
9.02%
10.63%
10.27%
11.92%
12.07%
7.42%
8.13%
Selling & Distn. Exp.
-
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%
Miscellaneous Exp.
-
27.33
66.59
26.19
13.64
51.75
45.95
5.82
61.53
% Of Sales
-
1.14%
3.08%
1.94%
1.11%
6.54%
6.35%
0.70%
7.37%
EBITDA
918.58
999.93
872.25
457.43
483.68
274.16
246.66
377.92
348.64
EBITDA Margin
38.56%
41.58%
40.36%
33.83%
39.25%
34.67%
34.07%
45.25%
41.77%
Other Income
221.56
162.41
74.60
27.01
84.08
106.61
111.21
40.44
112.48
Interest
176.33
182.87
150.47
76.73
102.35
50.32
102.79
114.83
145.26
Depreciation
59.32
54.88
113.78
66.84
63.46
45.88
55.31
41.90
36.51
PBT
904.49
924.59
682.60
340.87
401.96
284.57
199.77
261.62
279.35
Tax
198.36
211.71
169.25
91.06
96.27
64.43
67.54
86.65
92.95
Tax Rate
21.93%
22.90%
24.79%
26.71%
23.95%
22.64%
22.40%
33.12%
33.27%
PAT
706.13
712.34
512.35
250.16
306.06
220.17
233.97
174.98
186.39
PAT before Minority Interest
705.49
712.88
513.35
249.81
305.83
220.14
233.94
174.98
186.39
Minority Interest
-0.64
-0.54
-1.00
0.35
0.23
0.03
0.03
0.00
0.00
PAT Margin
29.64%
29.62%
23.71%
18.50%
24.84%
27.84%
32.32%
20.95%
22.33%
PAT Growth
13.71%
39.03%
104.81%
-18.26%
39.01%
-5.90%
33.71%
-6.12%
 
EPS
22.78
22.98
16.53
8.07
9.87
7.10
7.55
5.64
6.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Shareholder's Funds
2,507.23
1,786.42
1,350.28
1,181.98
967.74
879.79
730.94
623.39
Share Capital
61.99
61.57
61.11
60.79
60.59
63.92
0.00
0.00
Total Reserves
2,346.67
1,710.43
1,279.85
1,113.06
902.50
812.98
664.92
559.59
Non-Current Liabilities
276.89
174.10
-30.34
-23.65
-21.36
33.84
54.74
36.64
Secured Loans
197.07
147.31
0.00
0.00
0.00
53.15
48.64
84.11
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
50.04
0.00
Long Term Provisions
8.17
6.83
0.00
0.00
0.00
1.05
1.74
2.11
Current Liabilities
5,146.10
5,876.95
3,887.65
4,859.26
2,576.55
1,499.76
2,218.59
2,152.26
Trade Payables
3.14
4.92
88.86
94.46
41.43
37.37
26.54
34.29
Other Current Liabilities
4,394.75
4,860.13
3,299.22
4,137.33
2,236.03
1,051.60
1,527.76
1,101.48
Short Term Borrowings
740.16
1,006.54
485.84
607.04
291.59
405.63
660.52
1,012.86
Short Term Provisions
8.04
5.37
13.73
20.42
7.50
5.16
3.77
3.63
Total Liabilities
7,932.99
7,839.41
5,207.06
6,017.41
3,522.77
2,413.26
3,004.27
2,812.29
Net Block
311.33
302.25
363.01
405.57
394.22
402.28
528.58
511.52
Gross Block
632.87
637.54
594.48
585.37
523.89
511.76
600.87
546.92
Accumulated Depreciation
321.54
335.29
231.48
179.80
129.67
109.48
72.29
35.40
Non Current Assets
1,565.24
1,503.06
555.48
719.15
627.19
814.08
825.13
774.44
Capital Work in Progress
1.69
1.27
0.66
2.55
46.55
129.68
85.90
84.01
Non Current Investment
123.43
88.71
90.17
227.55
167.66
230.92
139.62
159.46
Long Term Loans & Adv.
43.82
37.29
25.07
6.91
17.99
41.02
69.68
18.55
Other Non Current Assets
77.53
80.52
0.00
0.00
0.77
10.17
1.36
0.90
Current Assets
6,367.74
6,336.35
4,651.59
5,298.24
2,895.57
1,599.19
2,179.15
2,037.84
Current Investments
362.47
70.44
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
2.33
13.27
0.00
0.00
Sundry Debtors
45.43
47.65
53.56
46.00
45.16
38.54
32.99
31.78
Cash & Bank
4,008.82
4,463.57
2,836.84
3,740.15
1,677.54
1,027.17
1,065.05
855.37
Other Current Assets
1,951.03
1,754.69
1,212.82
982.10
1,170.55
520.19
1,081.11
1,150.70
Short Term Loans & Adv.
0.00
0.00
548.37
529.99
159.68
95.38
487.49
126.49
Net Current Assets
1,221.65
459.40
763.94
438.99
319.02
99.42
-39.44
-114.41
Total Assets
7,932.98
7,839.41
5,207.07
6,017.39
3,522.76
2,413.27
3,004.28
2,812.28

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
870.89
-117.58
-793.00
794.91
151.84
351.58
586.82
-110.49
PBT
924.59
682.60
340.87
402.10
284.73
301.49
258.08
279.35
Adjustment
386.68
352.25
216.33
191.49
82.00
163.97
160.36
99.53
Changes in Working Capital
-237.13
-970.74
-1,251.95
283.32
-156.68
-68.48
261.95
-380.44
Cash after chg. in Working capital
1,074.14
64.11
-694.74
876.91
210.06
396.98
680.39
-1.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-203.24
-181.70
-98.26
-82.00
-58.21
-45.41
-93.57
-108.93
Other Direct Exp. Paid
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
Cash From Investing Activity
-176.97
-73.88
163.12
-85.78
147.53
16.38
0.31
-129.31
Net Fixed Assets
69.71
-81.45
24.51
-21.14
-123.55
-72.12
-13.88
Net Investments
-232.63
-79.35
48.36
-62.40
152.34
-58.20
-2.03
Others
-14.05
86.92
90.25
-2.24
118.74
146.70
16.22
Cash from Financing Activity
-490.01
430.30
-295.50
107.64
-361.35
-513.82
-493.64
462.50
Net Cash Inflow / Outflow
203.92
238.84
-925.39
816.77
-61.97
-145.86
93.49
222.70
Opening Cash & Equivalents
408.28
169.44
1,094.83
278.06
340.03
481.22
387.74
153.37
Closing Cash & Equivalent
612.20
408.28
169.44
1,094.83
278.06
340.03
481.22
387.74

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
77.71
57.56
43.89
38.62
31.79
27.44
0.00
0.00
ROA
9.04%
7.87%
4.45%
6.41%
7.42%
8.64%
6.02%
6.63%
ROE
34.10%
32.98%
19.87%
28.62%
23.93%
30.35%
28.58%
33.31%
ROCE
34.69%
34.88%
23.04%
33.10%
25.78%
28.58%
23.45%
24.68%
Fixed Asset Turnover
3.79
3.51
2.29
2.22
1.53
1.30
1.46
1.53
Receivable days
7.06
8.55
13.44
13.50
19.31
18.03
14.15
13.90
Inventory Days
0.00
0.00
0.00
0.00
3.60
6.69
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
29.18
25.71
31.79
Cash Conversion Cycle
7.06
8.55
13.44
13.50
22.91
-4.46
-11.56
-17.90
Total Debt/Equity
0.39
0.65
0.36
0.52
0.30
0.52
1.14
1.96
Interest Cover
6.06
5.54
5.44
4.93
6.66
3.93
3.28
2.92

News Update:


  • IIFL Capital Service - Quarterly Results
    28th Jul 2025, 19:39 PM

    Read More
  • IIFL Capital Services' arm undergoes voluntary strike off
    22nd Jul 2025, 15:51 PM

    IIFL Wealth (UK) ceased to be wholly owned subsidiary of the company with effect from July 22, 2025

    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.