Edelweiss Financial Services

Market Cap

9,376.43 Cr

EPS

4.68

PE Ratio

19.96

Dividend Yield

1.46 %

Industry

Financial Services

52 Week High

145.53

52 Week low

59.41

PB Ratio

1.83

Debt to Equity

3.66

Sector

Holding Company

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%

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
Bajaj Finserv	1,881.25	3,00,372.06	34.91	1,10,383.00	34.50	15,595	9.06	64.15
Bajaj Holdings & Investments	12,454.30	1,38,608.28	17.35	1,713.50	224.96	7,365	6.39	53.23
Choice International	495.45	9,878.23	68.48	759.30	92.13	131	-23.82	40.28
JM Financial	103.00	9,844.39	8.63	4,832.20	44.54	28	-35.65	40.79
Edelweiss Financial Services	99.22	9,376.43	19.96	9,601.60	11.22	528	1.90	37.36
Kama Holdings	2,498.00	8,016.20	10.33	13,489.60	-11.01	1,539	6.91	43.87
Pilani Investment & Industries	3,975.75	4,402.05	28.37	286.30	2.40	150	-75.86	26.69
Rane Holdings	1,304.65	1,862.75	26.31	3,544.00	0.18	150	-91.25	34.25
BF Investment	460.60	1,734.97	3.55	42.90	37.50	434	-87.91	27.92
Max India	216.80	935.94	-	194.70	-8.81	-56	-149.16	28.28

Growth Rate

Revenue Growth

11.22 %

Net Income Growth

30.18 %

Cash Flow Change

0.10 %

ROE

68.86 %

ROCE

23.42 %

EBITDA Margin (Avg.)

1.57 %

Quarterly Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	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	Dec 2024
Revenue	1,194	1,145	1,224	1,323	1,490	1,445	1,557	1,584	1,905	2,039	1,993	2,180	2,539	2,449	2,641	2,767	3,019	2,547	2,379	2,635	1,944	1,908	2,238	2,179	4,470	1,663	1,883	1,902	1,943	1,292	2,132	2,204	3,054	1,991	2,161	2,410	3,021	2,331	2,836	1,993
Expenses	474	405	451	508	622	542	632	663	922	749	742	861	1,239	922	994	1,087	1,357	1,141	1,046	1,302	3,544	1,103	1,282	1,346	2,878	858	1,065	1,025	1,108	584	1,418	1,400	2,209	1,262	1,366	1,566	2,058	1,498	1,814	1,168
EBITDA	721	740	773	815	867	902	925	922	983	1,289	1,251	1,319	1,300	1,527	1,647	1,680	1,662	1,405	1,332	1,333	-1,600	805	956	833	1,592	805	818	877	835	708	713	804	845	730	795	843	963	833	1,022	825
Operating Profit %	60 %	65 %	63 %	62 %	58 %	62 %	59 %	58 %	51 %	63 %	63 %	60 %	51 %	62 %	62 %	60 %	55 %	55 %	56 %	50 %	-85 %	42 %	42 %	38 %	6 %	47 %	41 %	36 %	42 %	50 %	32 %	35 %	26 %	36 %	37 %	35 %	31 %	35 %	36 %	39 %
Depreciation	20	20	21	23	27	24	23	25	35	22	23	23	35	27	31	33	41	47	50	50	86	57	57	55	90	36	36	54	26	32	30	26	50	30	31	32	33	34	36	34
Interest	578	606	638	681	696	699	709	677	726	920	950	992	1,014	1,110	1,194	1,213	1,238	1,190	1,202	1,246	1,155	1,002	949	925	958	802	748	704	729	626	646	646	656	680	662	727	718	701	673	613
Profit Before Tax	144	128	131	132	180	208	233	248	255	389	315	349	298	422	458	458	406	203	108	52	-2,819	-243	-31	-135	555	-26	40	127	86	56	43	138	149	24	106	89	218	105	319	181
Tax	56	38	40	31	79	77	92	108	104	164	134	130	85	159	182	200	159	69	40	16	-537	21	25	-72	-82	-51	-25	51	40	20	-34	17	-24	-54	11	-63	15	19	182	26
Net Profit	88	90	91	101	102	131	141	141	151	224	181	219	213	263	276	258	246	135	68	35	-2,282	-264	-56	-63	637	25	65	76	45	35	77	122	172	78	95	152	203	85	137	155
EPS in ₹	1.05	1.12	1.15	1.27	1.47	1.68	1.75	1.84	2.01	2.41	2.31	2.82	2.77	3.03	3.08	2.55	2.62	1.49	0.58	0.19	-25.24	-2.75	-0.55	-0.78	7.06	0.20	0.65	0.79	0.47	0.29	0.75	1.13	1.66	0.56	0.85	1.39	1.88	0.95	1.52	1.69

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	30,481	36,985	44,823	63,487	64,154	54,280	46,350	43,280	44,064	42,920
Fixed Assets	559	664	637	1,055	1,265	2,345	1,781	1,597	1,367	1,290
Current Assets	20,358	25,076	26,321	10,670	11,234	12,563	8,261	6,361	6,945	6,752
Capital Work in Progress	106	30	101	42	44	43	13	20	25	36
Investments	1,190	696	773	12,685	12,713	10,012	12,882	14,139	17,162	18,492
Other Assets	28,626	35,595	43,313	49,705	50,132	41,880	31,674	27,524	25,510	23,102
Total Liabilities	30,481	36,985	44,823	63,487	64,154	54,280	46,350	43,280	44,064	42,920
Current Liabilities	18,511	21,756	21,200	16,829	13,147	13,108	11,634	14,507	16,129	18,246
Non Current Liabilities	8,439	10,857	18,335	38,832	42,292	33,966	27,039	21,180	20,089	18,625
Total Equity	3,531	4,372	5,288	7,826	8,715	7,207	7,677	7,592	7,846	6,049
Reserve & Surplus	3,077	3,591	4,242	6,796	7,588	6,040	6,488	6,448	6,654	4,672
Share Capital	79	81	83	87	89	89	89	90	90	90

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	-32	-22	292	1,369	708	1,827	-1,044	-1,910	757	-373
Investing Activities	-867	-62	-4,323	-530	-1,312	199	4,085	-1,058	-425	-482
Operating Activities	-9,183	-3,762	-497	-12,969	5,685	12,098	3,458	5,592	2,891	2,894
Financing Activities	10,019	3,802	5,112	14,868	-3,665	-10,471	-8,587	-6,444	-1,708	-2,785

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	Jun 2024	Sept 2024	Dec 2024
Promoter	32.88 %	32.85 %	32.82 %	32.63 %	32.62 %	32.62 %	32.62 %	32.62 %	32.62 %	32.78 %	32.77 %	32.76 %	32.76 %	32.76 %	32.74 %	32.72 %
FIIs	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.01 %	0.00 %	31.29 %	30.51 %	28.89 %	28.33 %	27.98 %	26.89 %
DIIs	4.51 %	4.51 %	3.17 %	2.65 %	2.65 %	2.66 %	2.63 %	2.69 %	2.69 %	2.64 %	2.64 %	2.69 %	2.72 %	2.70 %	3.09 %	3.23 %
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	17.18 %	19.06 %	19.11 %	19.27 %	20.09 %	20.68 %	21.76 %	21.39 %	21.22 %	20.95 %	21.59 %	21.93 %	21.82 %	22.89 %	21.69 %	22.85 %
Others	45.42 %	43.58 %	44.90 %	45.46 %	44.63 %	44.03 %	42.99 %	43.30 %	43.47 %	43.64 %	11.71 %	12.11 %	13.81 %	13.33 %	14.50 %	14.32 %
No of Share Holders	1,70,684	1,89,160	2,20,872	2,18,505	2,22,082	2,25,787	2,22,960	2,16,450	2,13,576	2,20,907	2,23,716	2,40,618	2,31,290	2,39,237	2,29,531	2,52,211