Nifty
:
23850.90
Sensex
:
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)
Nifty
Sensex
:
:
23850.90
78782.24
-453.45 (-1.87%)
-606.82 (-0.76%)

Angel One Ltd.

Finance - Stock Broking

Rating :
N/A

BSE: 543235 | NSE: ANGELONE

NSE BSE
2363.60
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  2365.05
  •  2410.00
  •  2345.00
  •  2343.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1042961
  •  24781.07
  •  3896.00
  •  2025.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 26,037.40
  • 19.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,112.54
  • 1.20%
  • 4.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 35.61%
  • 1.55%
  • 36.02%
  • FII
  • DII
  • Others
  • 12.27%
  • 10.46%
  • 4.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.31
  • 42.59
  • 23.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.61
  • 61.17
  • 12.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.40
  • 68.71
  • 21.66

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.69

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 9.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
1,514.71
1,047.87
44.55%
1,405.45
807.50
74.05%
1,357.28
825.74
64.37%
1,059.00
748.60
41.46%
Expenses
842.87
604.53
39.43%
935.05
487.11
91.96%
827.42
440.01
88.05%
661.10
424.30
55.81%
EBITDA
671.84
443.34
51.54%
470.40
320.39
46.82%
529.85
385.73
37.36%
397.90
324.30
22.70%
EBIDTM
44.35%
42.31%
33.47%
39.68%
39.04%
46.71%
37.57%
43.32%
Other Income
1.26
1.45
-13.10%
4.61
3.57
29.13%
1.26
5.35
-76.45%
1.80
11.10
-83.78%
Interest
75.41
26.39
185.75%
55.57
18.32
203.33%
55.64
20.54
170.89%
35.60
25.50
39.61%
Depreciation
25.59
11.22
128.07%
22.61
8.93
153.19%
16.69
8.93
86.90%
13.10
8.00
63.75%
PBT
572.09
407.18
40.50%
396.83
296.70
33.75%
458.79
361.60
26.88%
351.00
301.90
16.26%
Tax
148.71
102.72
44.77%
104.10
75.88
37.19%
118.83
94.64
25.56%
90.70
73.90
22.73%
PAT
423.38
304.47
39.05%
292.74
220.82
32.57%
339.95
266.97
27.34%
260.30
228.00
14.17%
PATM
27.95%
29.06%
20.83%
27.35%
25.05%
32.33%
24.58%
30.46%
EPS
46.96
36.29
29.40%
32.49
26.34
23.35%
40.47
32.00
26.47%
31.01
27.35
13.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,336.44
4,271.68
3,001.59
2,291.11
1,263.68
724.62
762.62
764.85
430.89
447.74
447.28
Net Sales Growth
55.59%
42.31%
31.01%
81.30%
74.39%
-4.98%
-0.29%
77.50%
-3.76%
0.10%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.20
0.00
0.00
0.00
Gross Profit
5,336.44
4,271.68
3,001.59
2,291.11
1,263.68
724.62
762.62
764.64
430.89
447.74
447.28
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
99.97%
100%
100%
100%
Total Expenditure
3,266.44
2,579.43
1,709.22
1,365.78
827.14
568.99
574.95
516.56
437.03
361.60
338.77
Power & Fuel Cost
-
1.34
1.39
1.64
1.79
4.73
4.74
5.65
6.44
7.37
6.91
% Of Sales
-
0.03%
0.05%
0.07%
0.14%
0.65%
0.62%
0.74%
1.49%
1.65%
1.54%
Employee Cost
-
556.46
397.90
280.90
171.84
159.80
161.74
123.87
135.14
111.58
89.92
% Of Sales
-
13.03%
13.26%
12.26%
13.60%
22.05%
21.21%
16.20%
31.36%
24.92%
20.10%
Manufacturing Exp.
-
1,080.74
810.94
679.90
427.95
267.31
279.68
286.52
219.34
175.74
185.85
% Of Sales
-
25.30%
27.02%
29.68%
33.87%
36.89%
36.67%
37.46%
50.90%
39.25%
41.55%
General & Admin Exp.
-
845.51
456.92
390.61
185.36
92.14
106.44
89.58
72.16
59.68
47.99
% Of Sales
-
19.79%
15.22%
17.05%
14.67%
12.72%
13.96%
11.71%
16.75%
13.33%
10.73%
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.
-
96.72
43.46
14.37
41.98
49.73
27.09
16.38
10.39
14.60
0.00
% Of Sales
-
2.26%
1.45%
0.63%
3.32%
6.86%
3.55%
2.14%
2.41%
3.26%
3.35%
EBITDA
2,069.99
1,692.25
1,292.37
925.33
436.54
155.63
187.67
248.29
-6.14
86.14
108.51
EBITDA Margin
38.79%
39.62%
43.06%
40.39%
34.55%
21.48%
24.61%
32.46%
-1.42%
19.24%
24.26%
Other Income
8.93
8.10
20.66
6.00
35.30
30.09
26.49
19.62
121.50
14.49
14.44
Interest
222.22
136.70
90.94
75.98
42.32
49.96
69.74
94.69
53.93
35.66
38.41
Depreciation
77.99
49.93
30.26
18.64
18.36
20.92
20.00
14.53
13.52
13.01
10.28
PBT
1,778.71
1,513.73
1,191.82
836.71
411.17
114.85
124.43
158.69
47.91
51.95
74.26
Tax
462.34
388.14
301.63
211.66
113.11
32.50
44.59
50.77
16.89
20.22
27.31
Tax Rate
25.99%
25.64%
25.31%
25.30%
27.51%
28.30%
35.84%
31.99%
35.25%
38.92%
36.78%
PAT
1,316.37
1,125.59
890.19
625.06
298.06
82.35
79.83
107.93
31.01
31.72
46.95
PAT before Minority Interest
1,316.37
1,125.59
890.19
625.06
298.06
82.35
79.83
107.93
31.01
31.72
46.95
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
24.67%
26.35%
29.66%
27.28%
23.59%
11.36%
10.47%
14.11%
7.20%
7.08%
10.50%
PAT Growth
29.02%
26.44%
42.42%
109.71%
261.94%
3.16%
-26.04%
248.05%
-2.24%
-32.44%
 
EPS
145.94
124.79
98.69
69.30
33.04
9.13
8.85
11.97
3.44
3.52
5.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,038.60
2,161.56
1,584.38
1,131.00
591.42
531.43
474.94
389.44
369.30
346.75
Share Capital
84.01
83.42
82.86
81.83
72.00
72.00
72.00
14.36
14.36
14.36
Total Reserves
2,872.74
2,020.33
1,488.07
1,045.25
516.00
457.90
402.95
375.07
354.94
332.39
Non-Current Liabilities
749.82
8.92
0.39
6.30
152.74
165.63
134.48
99.60
12.26
6.82
Secured Loans
2.47
0.50
0.81
1.21
4.81
7.07
6.41
4.48
5.52
4.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.85
3.25
3.25
0.00
Long Term Provisions
725.56
0.61
1.42
9.79
152.82
166.13
130.15
91.38
2.51
1.95
Current Liabilities
10,192.35
5,907.90
6,113.64
3,943.57
1,601.66
1,673.84
1,887.45
1,401.65
757.32
620.56
Trade Payables
7,196.98
4,071.51
4,066.81
2,276.43
939.49
637.76
614.65
531.51
323.31
266.99
Other Current Liabilities
440.03
429.54
297.93
213.78
161.63
162.01
150.39
106.46
84.64
106.83
Short Term Borrowings
2,531.08
782.79
1,256.92
1,170.26
486.07
864.75
1,115.02
762.44
348.19
245.53
Short Term Provisions
24.26
624.07
491.97
283.10
14.46
9.32
7.39
1.24
1.18
1.21
Total Liabilities
13,980.77
8,078.38
7,698.41
5,080.87
2,345.82
2,370.90
2,496.87
1,890.69
1,138.88
974.13
Net Block
405.56
183.25
148.49
114.83
124.06
133.97
115.80
122.78
121.88
121.12
Gross Block
527.57
260.71
202.15
159.99
151.43
167.67
250.61
247.23
235.81
235.67
Accumulated Depreciation
122.01
77.46
53.66
45.16
27.37
33.69
134.80
124.45
113.93
114.55
Non Current Assets
1,959.10
513.06
337.93
1,546.05
554.48
368.17
276.13
235.46
146.36
172.98
Capital Work in Progress
0.60
61.63
12.00
0.18
2.09
0.57
0.00
0.64
3.10
0.88
Non Current Investment
0.00
109.47
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1,549.72
155.43
174.11
1,431.04
428.32
233.63
157.12
108.27
18.14
47.91
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
3.21
3.76
3.24
3.07
Current Assets
12,021.67
7,565.31
7,360.46
3,534.82
1,791.35
2,002.74
2,220.75
1,655.23
992.52
801.16
Current Investments
0.00
0.00
18.65
5.54
35.27
14.91
5.62
49.52
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.05
0.05
0.06
0.18
0.15
0.09
Sundry Debtors
486.95
374.18
565.32
227.69
39.03
214.64
158.46
858.15
445.93
268.45
Cash & Bank
9,844.29
5,491.08
4,874.96
1,877.45
1,413.56
985.97
927.38
617.58
437.61
358.41
Other Current Assets
1,690.44
57.93
39.30
16.43
303.45
787.16
1,129.22
129.79
108.83
174.21
Short Term Loans & Adv.
1,551.42
1,642.12
1,862.23
1,407.71
293.82
774.64
1,106.21
108.95
93.05
157.94
Net Current Assets
1,829.33
1,657.41
1,246.83
-408.75
189.69
328.89
333.30
253.57
235.20
180.60
Total Assets
13,980.77
8,078.37
7,698.39
5,080.87
2,345.83
2,370.91
2,496.88
1,890.69
1,138.88
974.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 14
Cash From Operating Activity
-329.90
804.20
557.55
-1,198.67
643.30
708.76
-309.49
-209.97
-77.44
-181.63
PBT
1,513.68
1,191.54
836.42
410.12
114.85
124.43
158.69
47.91
51.95
16.88
Adjustment
222.94
139.17
75.70
81.46
99.49
97.51
105.22
62.30
42.11
21.56
Changes in Working Capital
-1,678.83
-238.84
-133.11
-1,591.47
458.24
536.34
-519.43
-301.13
-191.53
-212.14
Cash after chg. in Working capital
57.78
1,091.86
779.01
-1,099.89
672.58
758.28
-255.52
-190.93
-97.48
-173.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-387.69
-287.66
-221.46
-98.78
-29.29
-49.52
-53.97
-19.04
20.04
-7.93
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
-91.05
-185.11
-52.35
24.80
-28.13
-19.36
47.41
-49.52
-13.21
10.40
Net Fixed Assets
-203.77
-110.56
-51.71
-6.70
13.28
74.22
-23.14
-6.33
1.72
1.33
Net Investments
-349.91
0.00
-0.05
12.19
-0.25
-0.13
6.18
0.00
0.00
0.00
Others
462.63
-74.55
-0.59
19.31
-41.16
-93.45
64.37
-43.19
-14.93
9.07
Cash from Financing Activity
1,330.88
-908.13
-165.13
894.12
-448.89
-365.47
238.89
350.33
129.59
26.80
Net Cash Inflow / Outflow
909.92
-289.05
340.06
-279.75
166.27
323.93
-23.19
90.84
38.95
-144.42
Opening Cash & Equivalents
133.06
422.11
82.04
361.80
446.96
123.03
146.08
55.24
16.29
245.39
Closing Cash & Equivalent
1,042.98
133.06
422.11
82.04
613.24
446.96
122.89
146.08
55.24
100.97

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
351.96
252.19
189.59
137.74
81.67
73.60
65.97
271.12
257.10
241.40
ROA
10.21%
11.28%
9.78%
8.03%
3.49%
3.28%
4.92%
2.05%
3.00%
4.87%
ROE
44.49%
48.45%
46.33%
34.76%
14.73%
15.89%
24.97%
8.18%
8.86%
14.27%
ROCE
38.76%
44.33%
35.48%
26.80%
13.26%
12.93%
18.35%
10.78%
12.97%
18.09%
Fixed Asset Turnover
10.84
12.97
12.65
8.12
4.54
3.65
3.07
1.78
1.90
1.93
Receivable days
36.79
57.12
63.17
38.52
63.89
89.29
242.57
552.33
291.18
193.34
Inventory Days
0.00
0.00
0.00
0.00
0.02
0.02
0.06
0.14
0.10
0.07
Payable days
0.00
0.00
0.00
0.00
634.91
489.73
485.43
415.58
349.53
354.51
Cash Conversion Cycle
36.79
57.12
63.17
38.52
-571.00
-400.42
-242.80
136.89
-58.25
-161.10
Total Debt/Equity
0.86
0.37
0.80
1.04
0.83
1.65
2.37
1.98
0.97
0.80
Interest Cover
12.07
14.11
12.01
10.72
3.30
2.78
2.68
1.89
2.46
2.93

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Angel One’s Q2FY25 consolidated net profit surges 39% to Rs 423.37 crore
    15th Oct 2024, 14:41 PM

    Consolidated total income of the company increased by 44.47% at Rs 1,515.96 crore for Q2FY25

    Read More
  • Angel One - Quarterly Results
    14th Oct 2024, 18:28 PM

    Read More
  • Angel One reports 63% growth in client base during August 2024
    6th Sep 2024, 14:13 PM

    The company's client base rose by 3.7% MoM from 25.79 million clients in July 2024

    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.