Nifty

:

25044.65

Sensex

:

81106.65

58.25 (0.23%)
107.25 (0.13%)

Login

Nifty
Sensex

:
:

25044.65
81106.65

58.25 (0.23%)
107.25 (0.13%)

Motilal Oswal Financial Services Ltd.

Finance - Capital Markets

Rating :

65/99

BSE: 532892 | NSE: MOTILALOFS

Watchlist

NSE BSE

1147.30

09-Nov-2026

Open
High
Low
Previous Close

1144.05
1153.95
1127.15
1144.00

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

1266988
1447915139.85
1182
614.9

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

69,161.49
25.63
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

63,988.04
0.52%
4.45

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.68
16.88
9.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.38
12.82
-1.05

PAT CAGR (%)

10 Years
5 Years
3 Years

18.06
7.32
-8.63

P:E (Median)

8 Years
5 Years
3 Years

16.43
13.11
18.80

P:BV (Average)

8 Years
5 Years
3 Years

3.09
3.21
4.01

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.88
8.37
9.92

Earnings Forecasts:

(Updated: 07-11-2026)

Description 2026 2027 2028 2029
Adj EPS 31.12 53.97 63.03 78.9
P/E Ratio 36.87 21.26 18.20 14.54
Revenue 9373.97 9881.9 11804.3 15171.8
EBITDA 3869.67 3741.75 4638.7 5979.95
Net Income 1869.31 3246.6 3792 4745.93
ROA 4.83 2.41 2.62 4.52
P/B Ratio 5.36 4.37 3.58 -
ROE 15.6 23.7 21.9 19.33
FCFF -6132.82 -1408.9 -727.2 249.6
FCFF Yield -8.3 -1.91 -0.98 0.34
Net Debt 7771.65 4162.1 6474 -
BVPS 214.14 262.73 320.52 -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 1,747.81 1,092.13 60.04% 1,775.70 1,505.95 17.91% 941.10 821.35 14.58% 1,221.36 1,237.84 -1.33%
Expenses 756.70 672.24 12.56% 733.39 701.71 4.51% 757.93 657.83 15.22% 688.88 673.54 2.28%
EBITDA 991.11 419.89 136.04% 1,042.31 804.24 29.60% 183.17 163.52 12.02% 532.48 564.30 -5.64%
EBIDTM 56.71% 38.45% 58.70% 53.40% 19.46% 19.91% 43.60% 45.59%
Other Income 31.81 33.48 -4.99% 35.06 30.23 15.98% 36.81 30.35 21.29% 30.07 39.07 -23.04%
Interest 320.32 184.00 74.09% 271.02 177.12 53.01% 260.97 198.72 31.33% 216.30 209.61 3.19%
Depreciation 25.84 23.82 8.48% 24.28 23.26 4.39% 24.09 23.02 4.65% 25.34 24.40 3.85%
PBT 676.76 245.55 175.61% 782.07 634.09 23.34% -65.08 -27.87 - 320.91 369.36 -13.12%
Tax 110.79 51.25 116.18% 117.10 101.95 14.86% -16.15 -19.72 - 75.91 79.97 -5.08%
PAT 565.97 194.30 191.29% 664.97 532.14 24.96% -48.93 -8.15 - 245.00 289.39 -15.34%
PATM 32.38% 17.79% 37.45% 35.34% -5.20% -0.99% 20.06% 23.38%
EPS 9.39 3.22 191.61% 11.03 8.82 25.06% -0.81 -0.14 - 4.06 4.80 -15.42%

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 3,041.67 1,849.86 64.43% 3,425.76 2,737.78 25.13% 2,676.20 1,190.26 124.84% 2,111.66 1,993.40 5.93%
Expenses 1,205.56 1,009.95 19.37% 1,456.25 1,018.25 43.01% 2,471.33 910.50 171.43% 1,006.24 931.94 7.97%
EBITDA 1,836.11 839.91 118.61% 1,969.51 1,719.53 14.54% 204.87 279.76 -26.77% 1,105.42 1,061.46 4.14%
EBIDTM 60.37% 45.40% 57.49% 62.81% 7.66% 23.50% 52.35% 53.25%
Other Income 2.09 10.76 -80.58% 6.47 7.12 -9.13% 16.05 18.29 -12.25% 8.50 25.65 -66.86%
Interest 475.88 317.39 49.94% 414.24 294.92 40.46% 387.72 298.49 29.89% 336.38 319.15 5.40%
Depreciation 29.65 27.77 6.77% 27.89 26.14 6.69% 27.65 26.22 5.45% 29.11 27.30 6.63%
PBT 1,332.67 505.51 163.63% 1,533.85 1,405.59 9.12% -194.45 -26.66 - 748.43 740.66 1.05%
Tax 251.31 142.95 75.80% 260.14 249.75 4.16% 24.66 36.53 -32.49% 182.26 174.66 4.35%
PAT 1,081.36 362.56 198.26% 1,273.71 1,155.84 10.20% -219.11 -63.19 - 566.17 566.00 0.03%
PATM 35.55% 19.60% 37.18% 42.22% -8.19% -5.31% 26.81% 28.39%
EPS 17.92 6.04 196.69% 21.14 19.38 9.08% -3.68 -1.08 - 9.42 9.42 0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 5,685.97 4,759.04 5,359.35 4,562.67 2,666.26 2,579.28 2,198.06 1,111.00 1,281.94 1,355.31 131.76 Net Sales Growth 22.09% -11.20% 17.46% 71.13% 3.37% 17.34% 97.85% -13.33% -5.41% 928.62% 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 5,685.97 4,759.04 5,359.35 4,562.67 2,666.26 2,579.28 2,198.06 1,111.00 1,281.94 1,355.31 131.76 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 2,936.90 2,819.27 2,856.59 2,314.38 1,700.07 1,552.00 1,095.80 794.72 797.57 730.87 5.44 Power & Fuel Cost - 12.43 12.23 9.31 9.43 7.09 5.53 6.60 5.45 4.82 0.00 % Of Sales - 0.26% 0.23% 0.20% 0.35% 0.27% 0.25% 0.59% 0.43% 0.36% 0% Employee Cost - 1,130.51 1,086.44 815.36 610.95 528.88 385.88 311.71 279.06 271.34 0.48 % Of Sales - 23.76% 20.27% 17.87% 22.91% 20.50% 17.56% 28.06% 21.77% 20.02% 0.36% Manufacturing Exp. - 1,242.28 1,309.07 1,157.21 846.99 814.13 565.19 354.19 346.36 355.84 2.44 % Of Sales - 26.10% 24.43% 25.36% 31.77% 31.56% 25.71% 31.88% 27.02% 26.26% 1.85% General & Admin Exp. - 341.84 386.64 253.28 196.49 163.30 104.55 92.03 81.67 73.55 1.34 % Of Sales - 7.18% 7.21% 5.55% 7.37% 6.33% 4.76% 8.28% 6.37% 5.43% 1.02% 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. - 104.64 74.44 88.53 45.64 45.69 40.18 36.79 90.48 30.14 0.00 % Of Sales - 2.20% 1.39% 1.94% 1.71% 1.77% 1.83% 3.31% 7.06% 2.22% 0.90% EBITDA 2,749.07 1,939.77 2,502.76 2,248.29 966.19 1,027.28 1,102.26 316.28 484.37 624.44 126.32 EBITDA Margin 48.35% 40.76% 46.70% 49.28% 36.24% 39.83% 50.15% 28.47% 37.78% 46.07% 95.87% Other Income 133.75 130.60 124.72 82.36 26.50 37.77 26.56 36.90 31.42 3.67 0.90 Interest 1,068.61 838.38 812.19 466.36 217.33 162.16 127.70 129.24 104.28 92.88 4.88 Depreciation 99.55 96.50 87.39 72.03 50.06 38.76 36.76 29.84 18.01 29.41 6.92 PBT 1,714.66 1,135.49 1,727.90 1,792.26 725.30 864.13 964.36 194.10 393.50 505.82 115.42 Tax 287.65 212.98 336.57 301.88 156.39 157.31 125.60 -2.70 69.87 106.75 0.05 Tax Rate 16.78% 18.76% 19.48% 16.84% 21.56% 18.20% 14.33% -1.39% 17.76% 21.10% 0.06% PAT 1,427.01 922.51 1,391.33 1,490.38 568.91 706.82 750.66 196.80 323.63 399.07 87.49 PAT before Minority Interest 1,427.01 922.51 1,391.33 1,490.38 568.91 706.82 750.66 196.80 323.63 399.07 87.49 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 25.10% 19.38% 25.96% 32.66% 21.34% 27.40% 34.15% 17.71% 25.25% 29.44% 66.40% PAT Growth 41.61% -33.70% -6.65% 161.97% -19.51% -5.84% 281.43% -39.19% -18.90% 356.13% EPS 23.67 15.30 23.07 24.72 9.43 11.72 12.45 3.26 5.37 6.62 1.45

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 11,255.29 9,373.97 8,339.05 7,104.71 4,177.12 4,296.83 3,625.11 2,138.53 2,534.38 2,750.74 1,840.94 Net Sales Growth 44.83% 12.41% 17.37% 70.09% -2.79% 18.53% 69.51% -15.62% -7.87% 49.42% Cost Of Goods Sold 1,766.69 1,424.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 9,488.60 7,949.28 8,339.05 7,104.71 4,177.12 4,296.83 3,625.11 2,138.53 2,534.38 2,750.74 1,840.94 GP Margin 84.30% 84.80% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 6,139.38 5,504.30 3,799.15 3,025.27 2,301.84 2,179.95 1,609.79 1,327.16 1,628.17 1,357.34 915.09 Power & Fuel Cost - 11.88 14.40 11.23 11.34 8.64 6.99 8.96 8.58 8.37 7.88 % Of Sales - 0.13% 0.17% 0.16% 0.27% 0.20% 0.19% 0.42% 0.34% 0.30% 0.43% Employee Cost - 1,972.84 1,741.39 1,329.81 1,008.38 878.21 643.58 539.80 501.77 492.08 353.40 % Of Sales - 21.05% 20.88% 18.72% 24.14% 20.44% 17.75% 25.24% 19.80% 17.89% 19.20% Manufacturing Exp. - 1,480.48 1,469.41 1,248.56 947.65 960.29 685.12 515.81 516.94 543.79 355.39 % Of Sales - 15.79% 17.62% 17.57% 22.69% 22.35% 18.90% 24.12% 20.40% 19.77% 19.30% General & Admin Exp. - 431.08 466.40 319.95 248.76 200.64 145.56 135.60 126.55 136.75 158.44 % Of Sales - 4.60% 5.59% 4.50% 5.96% 4.67% 4.02% 6.34% 4.99% 4.97% 8.61% 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. - 195.21 121.95 126.95 97.05 140.81 135.53 135.95 482.91 184.72 0.00 % Of Sales - 2.08% 1.46% 1.79% 2.32% 3.28% 3.74% 6.36% 19.05% 6.72% 2.60% EBITDA 5,115.91 3,869.67 4,539.90 4,079.44 1,875.28 2,116.88 2,015.32 811.37 906.21 1,393.40 925.85 EBITDA Margin 45.45% 41.28% 54.44% 57.42% 44.89% 49.27% 55.59% 37.94% 35.76% 50.66% 50.29% Other Income 33.11 42.45 83.58 74.00 21.18 21.96 9.00 8.00 12.49 1.60 82.75 Interest 1,614.22 1,336.41 1,298.46 1,038.98 595.83 474.77 430.28 494.47 516.85 528.43 442.26 Depreciation 114.30 110.67 98.76 82.58 58.38 48.26 47.52 39.71 23.95 37.49 32.84 PBT 3,420.50 2,465.04 3,226.26 3,031.88 1,242.25 1,615.81 1,546.52 285.19 377.90 829.08 533.50 Tax 718.37 599.61 718.08 586.26 309.43 305.08 255.46 69.79 92.65 205.86 141.09 Tax Rate 21.00% 24.32% 22.26% 19.34% 24.91% 18.88% 17.52% 24.47% 24.52% 24.83% 27.90% PAT 2,702.13 1,862.28 2,501.64 2,441.07 929.73 1,308.06 1,198.68 209.19 280.91 613.22 353.93 PAT before Minority Interest 2,698.54 1,865.43 2,508.18 2,445.62 932.82 1,310.73 1,202.96 215.40 285.25 623.22 364.53 Minority Interest -3.59 -3.15 -6.54 -4.55 -3.09 -2.67 -4.28 -6.21 -4.34 -10.00 -10.60 PAT Margin 24.01% 19.87% 30.00% 34.36% 22.26% 30.44% 33.07% 9.78% 11.08% 22.29% 19.23% PAT Growth 33.69% -25.56% 2.48% 162.56% -28.92% 9.13% 473.01% -25.53% -54.19% 73.26% EPS 44.81 30.88 41.49 40.48 15.42 21.69 19.88 3.47 4.66 10.17 5.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 7,950.56 7,116.87 5,915.94 4,453.54 4,242.11 3,616.58 2,764.14 2,593.56 2,381.44 669.18 Share Capital 60.19 59.93 14.90 14.79 14.91 14.66 14.81 14.57 14.51 14.45 Total Reserves 7,745.66 6,935.02 5,813.57 4,350.59 4,164.70 3,552.15 2,712.00 2,544.71 2,339.54 654.73 Non-Current Liabilities 2,360.34 1,633.82 194.69 919.88 1,105.50 863.36 545.71 304.93 333.82 114.32 Secured Loans 1,999.04 1,239.59 0.00 44.20 378.00 300.00 150.00 200.00 200.00 100.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 50.56 40.87 7.58 789.70 637.58 480.31 383.98 15.02 7.64 0.24 Current Liabilities 20,561.37 13,570.22 15,509.97 9,269.96 6,050.97 5,073.78 3,216.43 2,807.75 2,387.67 375.74 Trade Payables 5,284.26 4,951.71 5,185.51 3,166.24 3,446.41 2,797.80 1,566.75 1,146.29 976.08 0.00 Other Current Liabilities 2,509.65 1,120.41 2,806.88 2,404.33 678.93 407.13 307.74 383.00 262.31 115.62 Short Term Borrowings 11,733.34 7,476.00 6,731.91 3,691.30 1,792.93 1,779.09 1,279.72 1,219.51 1,059.50 257.59 Short Term Provisions 1,034.12 22.10 785.67 8.09 132.70 89.76 62.22 58.95 89.78 2.53 Total Liabilities 30,872.27 22,320.91 21,620.60 14,643.38 11,398.58 9,553.72 6,526.28 5,706.24 5,102.93 1,159.24 Net Block 632.31 640.88 498.65 358.12 253.03 248.31 229.24 198.28 203.48 137.65 Gross Block 1,231.16 1,153.07 924.14 732.94 578.34 535.43 480.43 420.24 409.40 178.06 Accumulated Depreciation 598.85 512.19 425.49 374.82 325.31 287.12 251.19 221.96 205.92 40.41 Non Current Assets 13,972.31 11,382.75 9,644.28 6,611.05 5,932.65 5,012.99 3,568.54 3,260.26 3,195.83 732.05 Capital Work in Progress 31.40 31.11 0.00 0.00 0.00 0.00 0.00 1.30 0.00 0.00 Non Current Investment 6,858.61 6,418.23 5,476.50 4,056.04 4,081.71 3,408.67 2,671.06 2,442.81 2,255.69 578.41 Long Term Loans & Adv. 27.10 136.52 106.51 792.64 636.30 505.88 390.48 11.45 32.06 15.04 Other Non Current Assets 590.60 2.14 0.00 0.00 0.00 0.00 0.00 0.00 1.84 0.95 Current Assets 16,899.96 10,938.16 11,976.32 8,032.33 5,465.93 4,540.73 2,957.74 2,445.98 1,861.98 427.19 Current Investments 0.00 0.00 0.00 0.00 264.80 534.83 1,109.13 652.14 862.24 80.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.26 0.00 Sundry Debtors 3,576.96 1,789.18 1,401.37 669.18 666.21 616.11 478.31 1,184.13 731.20 0.00 Cash & Bank 11,774.66 8,652.22 9,538.91 7,161.15 4,169.59 2,718.67 1,203.08 564.51 235.45 6.63 Other Current Assets 1,548.34 492.95 40.56 29.28 365.33 671.12 167.22 45.20 32.83 340.56 Short Term Loans & Adv. 988.83 3.81 995.48 172.72 334.53 654.81 126.33 23.02 9.58 337.54 Net Current Assets -3,661.41 -2,632.06 -3,533.65 -1,237.63 -585.04 -533.05 -258.69 -361.77 -525.69 51.45 Total Assets 30,872.27 22,320.91 21,620.60 14,643.38 11,398.58 9,553.72 6,526.28 5,706.24 5,057.81 1,159.24

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 12,888.12 11,079.33 8,731.77 6,252.24 5,674.37 4,461.41 3,086.31 3,053.44 2,885.90 1,786.03 Share Capital 60.19 59.93 14.90 14.79 14.91 14.66 14.81 14.57 14.51 14.45 Total Reserves 12,644.21 10,861.33 8,617.96 6,142.96 5,588.31 4,388.98 3,027.53 2,995.72 2,838.22 1,770.91 Non-Current Liabilities 7,800.73 5,466.85 3,941.98 1,938.19 1,598.03 1,853.72 1,569.35 2,216.81 2,372.30 3,774.52 Secured Loans 2,686.11 2,595.28 0.00 1,469.24 1,145.49 1,441.64 1,394.36 1,491.10 1,399.29 2,813.41 Unsecured Loans 4,186.07 1,933.62 3,247.73 313.66 325.00 353.90 264.10 745.01 885.86 890.00 Long Term Provisions 75.78 55.23 19.02 3.80 2.12 2.39 2.74 2.07 14.32 32.49 Current Liabilities 22,647.90 17,318.83 19,060.23 14,727.90 9,561.13 7,694.00 5,299.40 5,027.81 5,117.99 2,849.82 Trade Payables 5,327.92 5,071.97 5,312.42 3,502.25 3,700.86 3,025.67 1,797.98 1,390.62 1,320.39 1,021.68 Other Current Liabilities 2,838.42 1,950.40 3,139.87 2,602.94 905.49 579.77 400.88 585.34 606.02 780.16 Short Term Borrowings 14,382.94 10,202.71 10,497.88 8,493.02 4,681.02 3,897.29 2,968.35 2,921.61 3,037.79 943.03 Short Term Provisions 98.62 93.75 110.06 129.69 273.76 191.27 132.19 130.24 153.79 104.95 Total Liabilities 43,400.80 33,916.45 31,770.95 22,949.27 16,859.81 14,041.40 9,991.65 10,338.85 10,411.25 8,438.90 Net Block 768.67 753.87 603.25 465.81 356.66 350.33 333.35 266.92 263.84 290.23 Gross Block 1,467.88 1,354.00 1,104.91 912.06 744.53 689.97 625.75 519.75 494.07 500.84 Accumulated Depreciation 699.21 600.13 501.66 446.25 387.87 339.64 292.40 252.83 230.23 210.61 Non Current Assets 24,866.99 19,704.74 17,153.77 11,962.61 9,409.99 8,206.11 6,384.00 7,194.25 7,925.31 5,781.05 Capital Work in Progress 115.14 114.63 0.00 0.00 0.00 0.00 0.00 0.11 0.11 0.00 Non Current Investment 9,223.58 7,832.69 5,999.13 4,196.46 4,084.45 3,273.34 1,909.65 1,979.00 1,943.73 1,325.51 Long Term Loans & Adv. 254.02 321.26 340.35 82.70 64.36 62.09 61.53 34.60 41.23 72.24 Other Non Current Assets 761.25 231.97 164.68 0.00 0.00 0.00 0.00 0.00 99.60 85.81 Current Assets 18,533.81 14,211.71 14,617.18 10,986.66 7,449.82 5,835.29 3,607.65 3,144.60 2,485.94 2,657.85 Current Investments 1,075.60 1,017.95 501.52 590.50 600.46 649.01 1,178.85 706.91 863.45 444.83 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.27 0.18 Sundry Debtors 3,804.09 2,083.64 1,603.00 1,029.09 1,003.09 911.23 745.53 1,517.33 1,043.39 1,260.18 Cash & Bank 12,965.73 10,474.42 12,071.31 8,836.91 5,315.25 3,497.77 1,377.95 689.07 453.72 462.52 Other Current Assets 688.39 625.03 438.90 207.80 531.02 777.28 305.32 231.29 125.11 490.14 Short Term Loans & Adv. 22.19 10.67 2.45 322.36 341.13 659.69 132.37 35.84 27.03 440.79 Net Current Assets -4,114.09 -3,107.12 -4,443.05 -3,741.24 -2,111.31 -1,858.71 -1,691.75 -1,883.21 -2,632.05 -191.97 Total Assets 43,400.80 33,916.45 31,770.95 22,949.27 16,859.81 14,041.40 9,991.65 10,338.85 10,411.25 8,438.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

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 -5,526.80 607.20 -498.38 -1,332.16 879.42 -660.06 784.00 306.20 486.73 -48.74 PBT 1,135.49 1,727.90 1,792.26 725.30 864.13 876.26 194.10 391.64 496.90 85.71 Adjustment -187.07 -630.79 -810.38 -90.56 -255.92 -525.93 76.88 -128.01 -155.95 -82.30 Changes in Working Capital -6,216.32 -198.63 -1,233.79 -1,819.44 386.82 -903.36 590.90 170.65 233.86 -107.25 Cash after chg. in Working capital -5,267.90 898.48 -251.91 -1,184.70 995.03 -553.03 861.88 434.28 574.81 -103.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -31.44 Tax Paid -258.90 -291.28 -246.47 -147.46 -115.61 -107.03 -77.88 -78.11 -88.08 -5.12 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 -49.97 0.00 91.66 Cash From Investing Activity 103.88 -334.24 -487.32 29.85 -356.92 110.74 -295.31 -99.84 -288.87 -105.81 Net Fixed Assets -78.38 -260.04 -191.20 -154.60 -42.91 -55.00 -58.89 -12.14 -231.34 -0.32 Net Investments -440.38 -941.73 -1,420.46 290.47 -403.01 -163.31 -685.24 22.98 -2,459.52 -168.69 Others 622.64 867.53 1,124.34 -106.02 89.00 329.05 448.82 -110.68 2,401.99 63.20 Cash from Financing Activity 4,643.42 2,213.24 3,201.94 1,212.34 -53.19 442.87 -70.00 -131.54 -180.78 48.91 Net Cash Inflow / Outflow -779.50 2,486.20 2,216.24 -89.97 469.31 -106.45 418.69 74.82 17.08 -105.64 Opening Cash & Equivalents 4,783.10 2,296.90 80.66 1,039.55 570.24 676.68 257.99 183.17 218.37 111.62 Closing Cash & Equivalent 4,003.60 4,783.10 2,296.90 949.58 1,039.55 570.23 676.68 257.99 235.45 5.98

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 -6,070.70 1,214.73 -349.64 -3,057.90 1,010.66 -138.68 951.72 194.72 247.60 -1,980.49 PBT 2,465.04 3,226.26 3,031.88 1,242.25 1,615.82 1,458.42 285.19 377.90 829.08 505.62 Adjustment -260.14 -1,103.44 -1,292.69 4.39 -415.49 -625.53 341.41 347.65 -21.16 -30.47 Changes in Working Capital -7,612.45 -353.39 -1,661.03 -4,030.22 30.68 -826.16 484.36 -350.13 -375.72 -2,323.16 Cash after chg. in Working capital -5,407.55 1,769.43 78.16 -2,783.58 1,231.01 6.73 1,110.96 375.42 432.20 -1,848.01 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -663.15 -554.70 -427.80 -274.32 -220.35 -145.41 -159.24 -180.70 -184.60 -132.48 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 -958.49 -1,077.28 -246.79 -273.72 -447.39 -273.38 -352.56 14.45 -156.69 -314.20 Net Fixed Assets -78.38 -260.04 -191.20 -154.60 -42.91 -55.00 -58.89 -12.14 -231.34 -0.32 Net Investments -440.38 -941.73 -1,420.46 290.47 -403.01 -163.31 -685.24 22.98 -2,459.52 -168.69 Others -439.73 124.49 1,364.87 -409.59 -1.47 -55.07 391.57 3.61 2,534.17 -145.19 Cash from Financing Activity 6,153.99 745.00 3,305.79 3,770.39 282.19 860.63 -129.32 -141.29 -98.03 2,419.97 Net Cash Inflow / Outflow -875.20 882.45 2,709.36 438.77 845.46 448.57 469.84 67.88 -7.12 125.28 Opening Cash & Equivalents 6,017.19 5,134.74 2,576.31 2,137.54 1,292.08 843.52 373.68 305.80 312.92 188.80 Closing Cash & Equivalent 5,141.99 6,017.19 5,285.67 2,576.31 2,137.54 1,292.09 843.52 373.68 305.80 314.08

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 129.69 116.72 97.79 73.79 280.32 243.30 184.12 175.65 162.24 46.31 ROA 3.47% 6.33% 8.22% 4.37% 6.75% 9.34% 3.22% 5.87% 12.22% 7.64% ROE 12.47% 21.70% 29.24% 13.32% 18.25% 23.85% 7.45% 13.12% 26.02% 13.67% ROCE 10.52% 17.84% 21.68% 12.91% 16.95% 20.30% 7.88% 12.96% 25.84% 11.53% Fixed Asset Turnover 3.99 5.16 5.51 4.07 4.63 4.33 3.09 3.09 4.73 0.99 Receivable days 205.78 108.65 83.17 92.73 91.60 91.00 217.83 275.07 196.42 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.07 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 701.90 594.98 265.16 0.00 Cash Conversion Cycle 205.78 108.65 83.17 92.73 91.60 91.00 -484.07 -319.91 -68.68 0.00 Total Debt/Equity 1.76 1.25 1.16 0.86 0.52 0.58 0.52 0.55 0.54 0.68 Interest Cover 2.35 3.13 4.84 4.34 6.33 7.86 2.50 4.76 5.17 3.36

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 211.07 182.23 144.85 104.09 375.80 300.38 205.42 206.61 196.60 123.55 ROA 4.83% 7.64% 8.94% 4.69% 8.48% 10.01% 2.12% 2.75% 6.61% 5.34% ROE 15.79% 25.65% 33.07% 15.86% 26.20% 32.31% 7.12% 9.73% 26.87% 22.63% ROCE 12.68% 18.74% 20.87% 12.97% 19.02% 21.14% 9.79% 10.90% 18.03% 17.43% Fixed Asset Turnover 6.64 6.78 7.04 5.04 5.99 5.51 4.36 5.00 5.53 3.77 Receivable days 114.63 80.68 67.61 88.80 81.34 83.51 165.51 187.93 156.04 195.30 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.02 Payable days 1332.21 0.00 0.00 0.00 0.00 0.00 524.73 468.97 394.63 393.82 Cash Conversion Cycle -1217.58 80.68 67.61 88.80 81.34 83.51 -359.22 -281.04 -238.56 -198.50 Total Debt/Equity 1.67 1.35 1.59 1.67 1.10 1.29 1.52 1.71 1.87 2.84 Interest Cover 2.84 3.48 3.92 3.08 4.40 4.39 1.58 1.73 2.57 2.14

Top Investors:

rajat rajgarhia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Motilal Oswal Fin - Quarterly Results
30th Oct 2026, 00:00 AM

Read More
Motilal Oswal Financial Services raises Rs 79 crore via NCDs
16th Sep 2026, 15:57 PM

The Finance Committee of the Board of Directors of the Company at its meeting held on September 16, 2026 has approved allotment of 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.

Feedback