Angel One

Market Cap (₹ Cr.)

₹24,127

52 Week High

3,896.00

Book Value

₹504

52 Week Low

2,025.00

PE Ratio

18.33

PB Ratio

4.57

PE for Sector

30.39

PB for Sector

4.09

ROE

37.04 %

ROCE

53.83 %

Dividend Yield

1.29 %

EPS

₹132.93

Industry

Stock/ Commodity Brokers

Sector

Finance & Investments

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

41.66 %

Net Income Growth

26.44 %

Cash Flow Change

-141.02 %

ROE

-10.05 %

ROCE

-7.39 %

EBITDA Margin (Avg.)

-8.58 %

Financial Results

Quarterly Financials	Jun 2018	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	198	185	177	182	199	244	320	312	414	469	532	602	675	678	742	756	825	806	1,045	1,056	1,349	1,399	1,502
Expenses	135	156	132	131	138	180	197	197	261	291	332	362	381	414	427	423	437	485	599	654	812	922	816
EBITDA	63	29	45	51	61	65	123	115	153	178	199	240	294	265	315	333	388	321	445	402	536	478	687
Operating Profit %	28 %	12 %	22 %	25 %	27 %	24 %	36 %	35 %	35 %	37 %	36 %	39 %	43 %	39 %	42 %	43 %	47 %	40 %	43 %	38 %	40 %	34 %	46 %
Depreciation	3	5	5	5	5	5	4	4	4	4	4	5	5	6	7	8	9	9	11	13	17	22	25
Interest	21	16	12	10	10	9	15	6	11	16	18	18	18	20	24	25	21	18	26	36	56	56	75
Profit Before Tax	39	8	27	36	46	51	104	105	139	158	177	218	270	239	284	300	359	294	408	353	463	400	587
Tax	13	2	7	9	11	16	25	31	39	40	44	55	67	60	71	72	91	76	99	88	109	101	146
Net Profit	26	5	20	27	35	38	79	73	100	118	132	162	202	178	212	227	265	219	305	263	346	297	437
EPS in ₹	3.55	0.70	2.71	3.75	4.87	5.30	10.99	9.04	12.19	14.36	16.06	19.62	24.42	21.49	25.46	27.20	31.72	26.17	36.41	31.32	41.20	33.06	48.53

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,541	2,272	2,169	2,159	4,782	7,178	7,423	13,321
Fixed Assets	95	97	116	108	100	138	174	395
Current Assets	1,330	2,050	1,248	1,701	3,529	5,669	6,099	11,008
Capital Work in Progress	1	0	1	2	0	12	62	0
Investments	0	0	95	95	83	83	83	433
Other Assets	1,446	2,175	1,957	1,954	4,599	6,945	7,104	12,492
Total Liabilities	1,229	1,822	1,665	1,590	3,680	5,632	5,308	10,321
Current Liabilities	1,225	1,818	1,642	1,573	3,673	5,630	5,303	10,181
Non Current Liabilities	3	4	23	17	7	2	5	140
Total Equity	312	450	504	569	1,102	1,546	2,115	3,000
Reserve & Surplus	298	378	432	497	1,020	1,463	2,031	2,916
Share Capital	14	72	72	72	82	83	83	84

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	6	-55	74	-28	337	174	-268	350	-289	656
Investing Activities	6	-2	9	38	-9	-4	2	-39	-98	-553
Operating Activities	-12	-151	-269	-318	654	622	-1,166	552	717	-239
Financing Activities	12	98	334	253	-308	-445	896	-163	-908	1,448

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Apr 2024	Jun 2024	Sept 2024
Promoter	44.55 %	44.26 %	43.77 %	43.68 %	44.00 %	43.83 %	43.71 %	43.68 %	38.48 %	38.30 %	38.26 %	38.24 %	38.21 %	35.72 %	35.63 %	35.61 %
FIIs	5.01 %	4.70 %	4.66 %	5.44 %	8.96 %	10.54 %	11.27 %	13.95 %	13.31 %	14.35 %	16.40 %	19.11 %	17.27 %	17.95 %	15.36 %	12.27 %
DIIs	11.97 %	9.28 %	8.17 %	8.57 %	10.33 %	8.92 %	9.73 %	12.57 %	13.04 %	12.93 %	10.83 %	9.32 %	9.49 %	13.59 %	14.02 %	12.73 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	38.47 %	41.76 %	43.40 %	42.31 %	36.72 %	36.70 %	35.30 %	29.80 %	35.17 %	34.42 %	34.51 %	33.33 %	35.03 %	32.74 %	34.99 %	39.39 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Motilal Oswal Financial Services	880.65	54,281.71	16.04	7,130.52	69.89	2,446	110.79	50.32
ICICI Securities	837.35	27,261.19	13.25	3,425.48	-0.38	1,118	24.88	44.46
Angel One	2,680.00	24,127.17	18.33	4,279.79	41.66	1,126	39.06	43.38
Nuvama Wealth Management	6,505.10	23,657.37	28.31	3,157.72	41.58	625	77.50	46.55
Prudent Corporate Advisors	2,924.00	12,386.39	70.39	824.70	33.26	139	69.36	56.98
IIFL Securities	319.00	9,933.92	13.85	2,231.29	62.82	513	90.77	39.14
Share India Securities	266.00	5,894.11	12.87	1,488.75	35.38	426	10.33	32.83
Monarch Networth Capital	392.35	3,167.08	20.68	279.00	72.21	123	18.80	44.24
Geojit Financial Services	110.50	3,139.04	16.69	623.97	39.39	143	53.18	37.57
Wealth First Portfolio Managers	1,495.60	1,591.70	29.95	66.96	127.48	43	47.76	51.75