Broking-led fintech group in equities/F&O trading, NBFC lending, insurance broking and algo-trading platforms.
Price
Market Cap
Sector
Financial Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 32 | 32 | 33 | 38 | 44 | 44 | 44 |
| Reserves | 161 | 248 | 415 | 973 | 1.7k | 2.3k | 2.5k | 2.6k |
| Borrowings | 126 | 119 | 199 | 202 | 403 | 513 | 548 | 695 |
| Other Liabilities | 141 | 462 | 784 | 632 | 719 | 933 | 1.3k | 1.3k |
| Total Liabilities | 460 | 861 | 1.4k | 1.8k | 2.9k | 3.8k | 4.3k | 4.6k |
| AssetsFixed Assets | 33 | 38 | 53 | 63 | 76 | 74 | 71 | 65 |
| CWIP | 0 | 0 | 10 | 1 | 1 | 3 | 0 | 0 |
| Investments | 36 | 67 | 8 | 6 | 149 | 355 | 275 | 228 |
| Other Assets | 391 | 756 | 1.4k | 1.8k | 2.6k | 3.4k | 4.0k | 4.3k |
| Total Assets | 460 | 861 | 1.4k | 1.8k | 2.9k | 3.8k | 4.3k | 4.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 49 | 68 | 236 | 409 | -170 | -310 | 6 | -182 |
| Cash from Investing | -79 | -68 | -146 | -74 | -15 | -49 | -192 | 106 |
| Cash from Financing | 56 | 18 | -33 | 13 | 174 | 376 | 274 | 54 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 47 | 65 | 227 | 391 | -181 | -328 | 4 | -186 |
| FCF Margin | — | — | — | — | — | — | — | — |
Lenders and insurers have a fundamentally different capital structure. Discounting net profit misvalues them — we exclude them rather than mislead you.
SHAREINDIA · FINANCIALS_SECTOR
Guides on how to read this kind of business and the numbers that matter.