Valuation Motilal Oswal Financial Services Limited
Stocks
MOTILALOFS
INE338I01027
Investment Banking & Brokerage Services
|
Market Closed -
NSE India S.E.
07:05:09 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 925.80 INR | -5.24% |
|
-12.46% | +8.19% |
| 10-19 | India sugar stocks slide as government halts sugar diversion to ethanol | RE |
| 10-16 | India's derivatives trading volumes may recover after settlement rule changes, analysts say | RE |
Company Valuation: Motilal Oswal Financial Services Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 129,677 | 90,292 | 248,358 | 368,788 | 380,827 | 557,631 | - | - |
| Change | - | -30.37% | 175.06% | 48.49% | 3.26% | 46.43% | - | - |
| Enterprise Value (EV) 1 | 129,677 | 90,292 | 248,358 | 411,127 | 458,543 | 638,262 | 658,501 | 670,785 |
| Change | - | -30.37% | 175.06% | 65.54% | 11.53% | 39.19% | 3.17% | 1.87% |
| P/E | 9.84x | 9.74x | 10.2x | 15x | 20.8x | 17.9x | 15.7x | 12.6x |
| PBR | 2.29x | 1.44x | 2.84x | 3.33x | 2.96x | 3.45x | 2.89x | 2.4x |
| PEG | - | -0.3x | 0x | 21.63x | -0.8x | 0.3x | 1.1x | 0.5x |
| Capitalization / Revenue | 3.02x | 2.16x | 3.51x | 4.42x | 4.06x | 5.18x | 4.42x | 3.99x |
| EV / Revenue | 3.02x | 2.16x | 3.51x | 4.93x | 4.89x | 5.92x | 5.22x | 4.8x |
| EV / EBITDA | - | 4.81x | 6.11x | 9.05x | 11.8x | 18.2x | 13.2x | 10.6x |
| EV / EBIT | 6.26x | 4.97x | 6.24x | 9.25x | 12.2x | 17.4x | 13x | 10.7x |
| EV / FCF | - | - | - | 44x | -7.44x | -47x | -57.5x | -102x |
| FCF Yield | - | - | - | 2.27% | -13.4% | -2.13% | -1.74% | -0.98% |
| Dividend per Share 2 | - | - | - | 5 | 6 | 6.95 | 7.633 | 8.35 |
| Rate of return | - | - | - | 0.81% | 0.95% | 0.75% | 0.82% | 0.9% |
| EPS 2 | 22.1 | 15.66 | 40.73 | 41.01 | 30.46 | 51.68 | 59.02 | 73.25 |
| Distribution rate | - | - | - | 12.2% | 19.7% | 13.4% | 12.9% | 11.4% |
| Net sales 1 | 42,968 | 41,771 | 70,678 | 83,390 | 93,740 | 107,730 | 126,238 | 139,654 |
| EBITDA 1 | - | 18,765 | 40,658 | 45,453 | 38,696 | 35,142 | 49,738 | 63,282 |
| EBIT 1 | 20,710 | 18,181 | 39,833 | 44,466 | 37,589 | 36,659 | 50,822 | 62,642 |
| Net income 1 | 13,098 | 9,317 | 24,411 | 25,016 | 18,693 | 30,935 | 35,872 | 44,446 |
| Net Debt 1 | - | - | - | 42,339 | 77,716 | 80,631 | 100,870 | 113,154 |
| Reference price 2 | 217.49 | 152.58 | 416.69 | 615.35 | 632.75 | 925.80 | 925.80 | 925.80 |
| Nbr of stocks (in thousands) | 596,252 | 591,789 | 596,029 | 599,314 | 601,860 | 602,323 | - | - |
| Announcement Date | 4/28/22 | 4/27/23 | 4/26/24 | 4/25/25 | 4/30/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.9x | 6.21x | 19.04x | 0.71% | 6.21B | |
| 14.32x | 6.35x | - | 2.34% | 288B | |
| 12.5x | 9.96x | - | 2.14% | 270B | |
| 10.75x | - | - | 2.06% | 203B | |
| 14.81x | 5.33x | 8.84x | 1.4% | 158B | |
| 15.32x | 10.33x | 16.74x | 2.2% | 75.82B | |
| 9.41x | 1.19x | - | 3.74% | 55.18B | |
| 18.39x | 10.17x | 11.47x | 0.68% | 42.14B | |
| 8.48x | 3.91x | - | 3.91% | 39.25B | |
| 30.24x | 4.22x | 5.33x | 0.51% | 37.28B | |
| Average | 15.31x | 6.41x | 12.28x | 1.97% | 117.46B | |
| Weighted average by Cap. | 13.67x | 7.19x | 10.85x | 2.1% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MOTILALOFS Stock
- Valuation Motilal Oswal Financial Services Limited
Select your edition
All financial news and data tailored to specific country editions
