COMPOSITE RISK SCORE
50
MODERATE
VAL:10/25 · FIN:16/25 · GRO:10/25 · TECH:14/25
📖 P/B RATIO
5.6x
Price to Book
🏛 MARKET CAP
₹576,939Cr
Large Cap
📊 ROE
17.2%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Bajaj Finance Limited
💼 BUSINESS MODEL
Bajaj Finance Limited operates as a deposit-taking non-banking financial company in India.. The company offers financing for various products, such as consumer electronics, furniture, digital products, e-commerce purchases, retail spends, and two and three-wheelers; and personal, unsecured, home, and secured, gold, and car loans.. It also provides secured and unsecured loans to micro, small, and medium enterprises, SMEs, and professionals; loans against property, mutual funds, insurance policies, and shares; developer finance and lease rental discounting services; and new and used car financing, and tractor financing.. In addition, the company offers commercial and rural lending; public and corporate deposits; loans against securities; micro-finance and auto financing lending; and broking and margin trade financing services.. Operates in Credit Services within the Financial Services sector. Workforce of 64,092 employees.
🏰 MOAT & COMPETITION
Mega-cap (₹576,939 Cr) — dominant market position with significant scale advantages. Profit margin of 43.7% suggests pricing power / cost moat. Key competitors: Authum Invest, Bajaj Finance, Shriram Finance, Muthoot Finance.
🚀 CATALYSTS
Company has delivered good profit growth of 25.9% CAGR over last 5 years Company's median sales growth is 31.8% of last 10 years Indian telecom firm Bharti Airtel to invest $2.2 billion to expand digital lending (Reuters)
⚖️ ASYMMETRY CHECK
Analyst target range: ₹718 — ₹1,270 (mean ₹1,047, 35 analysts). Moderate asymmetry — upside +37% vs downside -23% (1.6x).P/E of 32.0x — fair value territory; catalysts needed for re-rating.
🔭 FUTURE OUTLOOK
Analyst consensus: Buy (35 analysts). Latest quarter earnings change: -6% YoY — relatively flat.
✅ PROS
Company has delivered good profit growth of 25.9% CAGR over last 5 years Company has been maintaining a healthy dividend payout of 17.4% Company's median sales growth is 31.8% of last 10 years
❌ CONS
Stock is trading at 5.68 times its book value Company has low interest coverage ratio.
P/E at 32x
P/B at 5.6x
Analyst target: ₹1047 (+12.8%)
1Y return: +2.7%
ROE: 17.2%
Profit margin: 43.7%
Revenue growth: 6.4%
Debt/Equity: 310%
Revenue growth: 6.4%
Earnings growth: -6.8%
Beta: 0.31
Sector: Financial Services
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
596.3
454.0
311.7
169.5
27.2
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 518.5
Mar 2016: 391.6
Mar 2017: 277.9
Mar 2018: 214.8
Mar 2019: 134.3
Mar 2020: 106.1
Mar 2021: 126.6
Mar 2022: 79.9
Mar 2023: 48.8
Mar 2024: 39.7
Mar 2025: 34.7
TTM: 32.0
32.0
P/B Ratio at current CMP
1.2
0.9
0.7
0.4
0.1
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2015: 1.0
Mar 2016: 0.7
Mar 2017: 1.1
Mar 2018: 0.7
Mar 2019: 0.5
Mar 2020: 0.3
Mar 2021: 0.3
Mar 2022: 0.3
Mar 2023: 0.2
Mar 2024: 0.2
Mar 2025: 0.1
Sep 2025: 0.6
0.6
Market Cap to Sales at current MCap
587150.4
443084.8
299019.2
154953.6
10888.1
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
Mar 2016: 16320.8
Mar 2017: 15763.4
Mar 2018: 20715.9
Mar 2019: 12809.5
Mar 2020: 13521.0
Mar 2021: 510565.5
Mar 2022: 31034.9
Mar 2023: 18665.1
Mar 2024: 17616.5
Mar 2025: 21527.6
21527.6
Earnings Per Share (₹)
33.3
25.4
17.4
9.5
1.5
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 1.8
Mar 2016: 2.4
Mar 2017: 3.3
Mar 2018: 4.3
Mar 2019: 6.9
Mar 2020: 8.8
Mar 2021: 7.3
Mar 2022: 11.6
Mar 2023: 19.0
Mar 2024: 23.4
Mar 2025: 26.8
TTM: 29.0
29.0
💎 Valuation & Financial Metrics
P/E RATIO
32.0x
Trailing twelve months
P/B RATIO
5.6x
Price to Book value
PROFIT MARGIN
43.7%
Net profit margin
OPM
55.5%
Operating profit margin
PEG RATIO
0.96
Price/Earnings to Growth
EV/EBITDA
N/A
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.48%
Annual yield
GROSS MARGIN
91.9%
Gross profit margin
INDUSTRY AVERAGES — NON BANKING FINANCIAL COMPANY (NBFC)
P/E 20.4x (above avg)
P/B 3.0x (sector fair)
ROCE 11.5% (below avg)
ROE 18% (sector good)
OPM 30% (sector good)
Div Yield 0.45%
D/E <200 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
N/A —
N/A —
N/A
N/A
Q3 FY25
₹10,987 Cr —
₹4,247 Cr —
N/A
N/A
Q4 FY25
₹11,188 Cr +1.8%
₹4,480 Cr +5.5%
N/A
N/A
Q1 FY26
₹11,843 Cr +5.9%
₹4,700 Cr +4.9%
N/A
N/A
Q2 FY26
₹12,334 Cr +4.1%
₹4,875 Cr +3.7%
N/A
N/A
Q3 FY26
₹12,867 Cr +4.3%
₹3,978 Cr -18.4%
N/A
N/A
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹20,132 Cr —
₹7,028 Cr —
₹-37,090 Cr —
FY23
₹26,967 Cr +33.9%
₹11,508 Cr +63.7%
₹-42,112 Cr -13.5%
FY24
₹34,326 Cr +27.3%
₹14,451 Cr +25.6%
₹-69,843 Cr -65.9%
FY25
₹42,356 Cr +23.4%
₹16,638 Cr +15.1%
₹-68,154 Cr +2.4%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Bajaj Finance Limited Makes Its Money
Quarterly
Annual
Revenue
₹12.9K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
Op. Expenses
₹3.5K Cr
Operating Inc.
₹0.0 Cr
Tax
₹1.4K Cr
Interest
₹7.3K Cr
Net Income
₹4.0K Cr
(30.9% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹12.3K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
Op. Expenses
₹3.5K Cr
Operating Inc.
₹0.0 Cr
Tax
₹1.7K Cr
Interest
₹7.0K Cr
Net Income
₹4.9K Cr
(39.5% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹11.8K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
Op. Expenses
₹3.4K Cr
Operating Inc.
₹0.0 Cr
Tax
₹1.6K Cr
Interest
₹6.9K Cr
Net Income
₹4.7K Cr
(39.7% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹11.2K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
Op. Expenses
₹3.2K Cr
Operating Inc.
₹0.0 Cr
Tax
₹1.1K Cr
Interest
₹6.6K Cr
Net Income
₹4.5K Cr
(40.0% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹42.4K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
SG&A
₹539 Cr
Operating Inc.
₹0.0 Cr
Tax
₹5.3K Cr
Interest
₹24.8K Cr
Net Income
₹16.6K Cr
(39.3% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹34.3K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
SG&A
₹403 Cr
Operating Inc.
₹0.0 Cr
Tax
₹4.9K Cr
Interest
₹18.7K Cr
Net Income
₹14.5K Cr
(42.1% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹27.0K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
SG&A
₹391 Cr
Operating Inc.
₹0.0 Cr
Tax
₹4.0K Cr
Interest
₹12.6K Cr
Net Income
₹11.5K Cr
(42.7% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹20.1K Cr
Cost of Revenue
₹0.0 Cr
Gross Profit
₹0.0 Cr
SG&A
₹201 Cr
Operating Inc.
₹0.0 Cr
Tax
₹2.5K Cr
Interest
₹9.8K Cr
Net Income
₹7.0K Cr
(34.9% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of Bajaj Finance Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹5.1L Cr
Cash & Equiv.: ₹12.0K Cr (2.4%)
Receivables: ₹1.6K Cr (0.3%)
PP&E: ₹2.7K Cr (0.5%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹5.1L Cr (99.3%)
Liab. + Equity
₹5.1L Cr
Long-Term Debt: ₹3.3L Cr (64.2%)
Other Liab.: ₹76.7K Cr (15.0%)
Equity: ₹1.1L Cr (20.7%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹4.7L Cr
Cash & Equiv.: ₹10.8K Cr (2.3%)
Receivables: ₹3.9K Cr (0.8%)
PP&E: ₹2.7K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹4.6L Cr (99.2%)
Liab. + Equity
₹4.7L Cr
Long-Term Debt: ₹2.8L Cr (59.1%)
Other Liab.: ₹91.8K Cr (19.7%)
Equity: ₹98.9K Cr (21.2%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹4.2L Cr
Cash & Equiv.: ₹12.4K Cr (2.9%)
Receivables: ₹1.5K Cr (0.3%)
PP&E: ₹2.5K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹4.2L Cr (99.2%)
Liab. + Equity
₹4.2L Cr
Long-Term Debt: ₹2.6L Cr (61.4%)
Other Liab.: ₹73.7K Cr (17.5%)
Equity: ₹88.9K Cr (21.1%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹4.7L Cr
Cash & Equiv.: ₹10.8K Cr (2.3%)
Receivables: ₹3.9K Cr (0.8%)
PP&E: ₹2.7K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹4.6L Cr (99.2%)
Liab. + Equity
₹4.7L Cr
Long-Term Debt: ₹2.8L Cr (59.1%)
Other Liab.: ₹91.8K Cr (19.7%)
Equity: ₹98.9K Cr (21.2%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹3.8L Cr
Cash & Equiv.: ₹7.4K Cr (2.0%)
Receivables: ₹2.3K Cr (0.6%)
PP&E: ₹2.4K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹3.7L Cr (99.1%)
Liab. + Equity
₹3.8L Cr
Long-Term Debt: ₹2.2L Cr (58.1%)
Other Liab.: ₹80.6K Cr (21.5%)
Equity: ₹76.7K Cr (20.4%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹2.8L Cr
Cash & Equiv.: ₹2.7K Cr (1.0%)
Receivables: ₹1.6K Cr (0.6%)
PP&E: ₹1.7K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹2.7L Cr (99.1%)
Liab. + Equity
₹2.8L Cr
Long-Term Debt: ₹1.6L Cr (59.8%)
Other Liab.: ₹56.4K Cr (20.5%)
Equity: ₹54.4K Cr (19.8%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹2.1L Cr
Cash & Equiv.: ₹3.8K Cr (1.8%)
Receivables: ₹1.5K Cr (0.7%)
PP&E: ₹1.3K Cr (0.6%)
Goodwill: ₹3 Cr (0.0%)
Other Non-Curr.: ₹2.1L Cr (99.2%)
Liab. + Equity
₹2.1L Cr
Long-Term Debt: ₹1.3L Cr (62.5%)
Other Liab.: ₹35.9K Cr (16.9%)
Equity: ₹43.7K Cr (20.6%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Revenue + 12,498 13,382 14,164 14,926 16,100 17,091 18,035 18,457 19,524 20,179 21,214
YOY Sales Growth % 34.61% 34.22% 31.30% 31.35% 28.82% 27.72% 27.33% 23.65% 21.27% 18.06% 17.63%
Interest 4,103 4,537 4,868 5,217 5,684 6,149 6,386 6,552 6,918 7,011 7,339
Expenses + 3,693 3,931 4,229 4,420 4,956 5,338 5,691 6,026 5,992 6,307 7,938
Employee Cost % 11.98% 11.86% 11.73% 11.05% 11.02% 10.74% 10.84% 10.53% 10.77% 10.68% 10.61%
Financing Profit 4,703 4,914 5,066 5,289 5,460 5,604 5,958 5,879 6,614 6,861 5,937
Financing Margin % 38% 37% 36% 35% 34% 33% 33% 32% 34% 34% 28%
Other Income + 5 2 5 9 5 7 26 21 5 5 -262
Exceptional items 0 0 0 0 0 0 0 0 0 0 -265
Other income normal 5 2 5 9 5 7 26 21 5 5 3
Depreciation 156 159 176 193 200 210 219 252 251 258 244
Profit before tax 4,551 4,758 4,896 5,105 5,265 5,401 5,765 5,647 6,368 6,608 5,431
Tax % 24% 25% 26% 25% 26% 26% 25% 20% 25% 25% 25%
Net Profit + 3,437 3,551 3,639 3,825 3,912 4,014 4,308 4,546 4,765 4,948 4,066
Minority share 0 0 0 0 0 -14 -62 -66 -66 -72 -88
Exceptional items AT 0 0 0 0 0 0 0 0 0 0 -181
Profit excl Excep 3,437 3,551 3,639 3,825 3,912 4,014 4,308 4,546 4,765 4,948 4,247
Profit for PE 3,437 3,551 3,639 3,825 3,912 4,000 4,247 4,480 4,700 4,875 4,155
Profit for EPS 3,437 3,551 3,639 3,825 3,912 4,000 4,247 4,480 4,700 4,875 3,978
YOY Profit Growth % 32% 28% 22% 21% 14% 13% 17% 17% 20% 22% -2%
EPS in Rs 5.67 5.86 5.89 6.18 6.32 6.46 6.86 7.21 7.56 7.84 6.39
Gross NPA % 0.87% 0.91% 0.95% 0.85% 0.86% 1.06% 1.12% 0.96% 1.03% 1.24% 1.21%
Net NPA % 0.31% 0.31% 0.37% 0.37% 0.38% 0.46% 0.48% 0.44% 0.50% 0.60% 0.47%
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Revenue + 12,746 18,487 26,375 26,673 31,633 41,411 54,974 69,709 79,374
Sales Growth % 27.85% 45.04% 42.67% 1.13% 18.59% 30.91% 32.75% 26.80%
Interest 4,696 6,723 9,608 9,519 9,848 12,701 18,886 24,992 27,820
Expenses + 4,115 5,454 9,159 10,839 11,880 12,693 16,099 21,754 26,262
Manufacturing Cost % 0.00% 4.16% 4.38% 5.00% 5.81% 4.93% 3.81% 4.13%
Employee Cost % 11.27% 10.51% 9.68% 9.38% 11.36% 12.33% 11.66% 10.80%
Other Cost % 21.01% 14.83% 20.67% 26.25% 20.38% 13.40% 13.82% 16.28%
Financing Profit 3,935 6,310 7,609 6,314 9,905 16,018 19,989 22,963 25,292
Financing Margin % 31% 34% 29% 24% 31% 39% 36% 33% 32%
Other Income + 10 13 8 3 -17 -5 4 -2 -232
Exceptional items -0.37 3.39 -2.29 -6.85 -24.84 -13.33 -12.54 -35.50
Other income normal 10.57 9.65 10.22 10.18 7.89 8.72 16.25 33.15
Depreciation 102 144 295 325 385 485 683 881 1,005
Profit before tax 3,843 6,179 7,322 5,992 9,504 15,528 19,310 22,080 24,054
Tax % 35% 35% 28% 26% 26% 26% 25% 24%
Net Profit + 2,496 3,995 5,264 4,420 7,028 11,508 14,451 16,779 18,325
Minority share 0 0 0 0 0 0 0 -142
Exceptional items AT -0 2 -2 -5 -18 -10 -9 -26
Profit excl Excep 2,497 3,993 5,265 4,425 7,047 11,518 14,460 16,806
Profit for PE 2,497 3,993 5,265 4,425 7,047 11,518 14,460 16,664
Profit for EPS 2,496 3,995 5,264 4,420 7,028 11,508 14,451 16,638
Profit Growth % 36% 60% 32% -16% 59% 63% 26% 15%
EPS in Rs 4.32 6.91 8.75 7.33 11.61 19.01 23.35 26.77 29.00
Dividend Payout % 9% 9% 11% 14% 17% 16% 15% 21%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 115 115 120 120 121 121 124 124 622
Reserves 15,733 19,582 32,208 36,798 43,592 54,251 76,572 96,569 102,592
Borrowing 66,557 101,588 129,806 131,634 165,232 216,690 293,346 361,249 397,401
Other Liabilities + 2,393 2,948 2,257 2,918 3,561 4,164 5,700 8,185 9,346
Non controlling int 0 0 0 0 0 0 0 2,244 2,385
Trade Payables 446 564 762 884 1,169 1,452 2,064 1,878 2,054
Other liability items 1,947 2,384 1,495 2,034 2,391 2,712 3,636 4,063 4,907
Total Liabilities 84,798 124,233 164,391 171,470 212,505 275,226 375,742 466,127 509,961
Fixed Assets + 470 695 1,321 1,316 1,716 2,308 3,250 3,780 3,752
Land 2 2 101 105 197 272 273 273
Building 222 318 772 850 1,080 1,332 1,912 2,213
Equipments 82 139 204 211 223 268 343 432
Computers 124 165 265 278 347 465 600 675
Furniture n fittings 117 171 214 215 197 227 300 340
Vehicles 41 55 85 100 143 242 373 522
Intangible Assets 3 3 3 3 3 3 3 3 1,086
Other fixed assets 198 279 389 515 674 988 1,429 1,816
Gross Block 789 1,133 2,032 2,278 2,864 3,797 5,234 6,275
Accumulated Depreciation 319 438 711 962 1,148 1,490 1,984 2,494
CWIP 0 0 0 51 34 80 43 41 33
Investments 3,139 8,599 17,544 18,397 12,246 22,752 30,881 34,441 33,751
Other Assets + 81,189 114,939 145,526 151,707 198,509 250,087 341,568 427,865 472,425
Trade receivables 585 809 953 1,097 1,266 1,300 1,733 1,913 1,631
Cash Equivalents 340 349 1,383 2,164 3,680 4,305 10,624 13,544 12,001
Loans n Advances 232 188 304 254 265 229 373 674 452,527
Other asset items 80,032 113,593 142,887 148,191 193,298 244,254 328,837 411,734 6,266
Total Assets 84,798 124,233 164,391 171,470 212,505 275,226 375,742 466,127 509,961
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + -10,439 -20,566 -29,062 -24,412 -807 -37,090 -42,112 -69,843 -68,154
Profit from operations 7,337 5,100 7,746 12,102 10,170 15,672 18,087 24,786 31,963
Receivables 0 -173 -228 -118 46 -321 -93 -458 -206
Payables 86 273 190 148 138 414 579 612 -186
Loans Advances -49 -24,643 -34,827 -32,881 -9,574 -50,348 -54,412 -88,194 -89,988
Operating investments 0 0 0 0 0 0 9 1,948 -1,373
Other WC items 1,492 361 273 -1,428 -105 79 -2,308 -3,440 -2,417
Working capital changes 1,529 -24,182 -34,592 -34,278 -9,495 -50,176 -56,226 -89,532 -94,170
Interest paid -3,167 0 0 0 0 0 0 0 0
Direct taxes -1,006 -1,484 -2,215 -2,235 -1,482 -2,586 -3,972 -5,098 -5,948
Other operating items -15,131 0 0 0 0 0 0 0 0
Exceptional CF items 0 0 0 0 0 0 0 0 0
Cash from Investing Activity + -3,047 1,075 -5,379 -8,758 -429 6,347 -10,394 -10,088 -2,765
Fixed assets purchased -149 -135 -398 -508 -309 -634 -878 -1,038 -1,082
Fixed assets sold 1 1 31 7 11 19 20 39 36
Capital WIP 0 0 0 0 0 0 0 0 0
Investments purchased -130,736 -226,086 -475,921 -445,355 -241,586 -241,181 -318,410 -30,255 -47,899
Investments sold 127,838 227,417 470,792 436,962 241,229 247,742 308,361 21,433 46,179
Interest received 0 0 117 135 227 401 607 0 0
Dividends received 0 0 0 1 0 0 0 0 1
Investment in group cos 0 0 0 0 0 0 -93 -267 0
Other investing items 0 -121 0 0 0 0 0 0 0
Cash from Financing Activity + 12,513 19,503 34,449 34,167 1,741 32,275 50,675 82,415 70,527
Proceeds from shares 0 4,538 57 8,568 103 173 158 9,067 1,251
Proceeds from debentures 0 0 12,841 1,956 0 0 0 0 0
Proceeds from borrowings 0 0 16,564 16,906 3,149 46,463 74,784 94,690 100,215
Repayment of borrowings 0 0 0 0 -5,594 -18,436 -36,474 -34,376 -39,027
Proceeds from deposits 0 3,441 5,264 7,988 4,173 4,784 13,557 14,760 10,527
Dividends paid -38 -197 -230 -943 -3 -603 -1,207 -1,815 -2,225
Financial liabilities 0 0 0 -68 -87 -106 -143 -174 -215
Share application money 338 0 0 0 0 0 0 0 0
Other financing items 12,214 11,721 -48 -240 0 0 -0 263 -0
Net Cash Flow -972 13 9 998 505 1,532 -1,831 2,484 -392
Free Cash Flow -10,587 -20,700 -29,428 -24,912 -1,105 -37,705 -42,970 -70,842 -69,200
CFO/OP -140% -221% -206% -129% 4% -175% -133% -167% -130%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 ROE % 22% 20% 22% 20% 13% 17% 23% 22% 19%
🏭 Industry Peers — Non Banking Financial Company (NBFC)
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Authum Invest ★ ₹497 11.6 ₹42,228 30.9% -69.2% 61 2 Bajaj Finance ₹929 31.7 ₹578,204 11.3% -2.2% 61 3 Shriram Finance ₹964 22.6 ₹226,822 11.5% +40.9% 49 4 Muthoot Finance ₹3,474 16.0 ₹139,488 13.2% +101.8% 48 5 Five-Star Bus.Fi ₹495 13.2 ₹14,616 16.3% +1.2% 47 6 Cholaman.Inv.&Fn ₹1,551 27.3 ₹132,166 10.3% +18.5% 45 7 IIFL Finance ₹449 14.9 ₹19,093 8.8% +1040.8% 44 8 Tata Capital ₹328 28.5 ₹139,083 8.6% +42.8% 43 9 Paisalo Digital ₹47 20.4 ₹4,298 13.1% +7.1% 43
★ Authum Invest ranks higher on combined P/E, ROCE, and growth metrics in Non Banking Financial Company (NBFC)
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 54.70% 54.73% 54.73% 54.67% 54.70% 54.71% FIIs 20.79% 21.45% 21.71% 21.97% 21.49% 21.33% DIIs 15.08% 14.78% 14.52% 14.39% 14.86% 15.10% Government 0.08% 0.08% 0.08% 0.08% 0.08% 0.08% Public 9.32% 8.84% 8.92% 8.78% 8.77% 8.73% Others 0.04% 0.10% 0.03% 0.12% 0.10% 0.07% No. of Shareholders 7,91,392 7,05,610 8,99,777 9,41,999 9,61,994 10,02,945
🟢 CATALYSTS
🏆 Positive Revenue Growth: Revenue growing at 6.4% YoY.
💹 Healthy Margins (43.7%): Above sector norm of 30%.
🔀 Analyst Upside (13%): Mean target of ₹1047 above current price.
🇮 Low Beta (0.31): Less volatile than market — defensive play.
🔴 RISKS
📜 Market Risk: Broader market correction or sentiment shift could impact stock.
💰 Sector Risk: Regulatory or competitive changes in Financial Services space.
🔓 Execution Risk: Growth may not meet elevated expectations.
🕸 Factor Analysis · Radar
Momentum 6/10: 1M +15.8%, 6M -12.7%, RSI 56, MACD bullish, Below 200DMA
Sentiment 7/10: Analyst upside +12.8%, Rec: buy
Value 6/10: P/E 32.0, P/B 5.6, PEG 0.96
Quality 5/10: Margin 43.7%, D/E 310
Low Volatility 9/10: Beta 0.31, Ann. vol 29%
Momentum
6
Sentiment
7
Value
6
Quality
5
Low Vol
9
Momentum 6/10 1M +15.8%, 6M -12.7%, RSI 56, MACD bullish, Below 200DMA
Sentiment 7/10 Analyst upside +12.8%, Rec: buy
Value 6/10 P/E 32.0, P/B 5.6, PEG 0.96
Quality 5/10 Margin 43.7%, D/E 310
Low Volatility 9/10 Beta 0.31, Ann. vol 29%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 12.8% analyst upside OPM of 56% provides margin buffer; P/E 32x vs sector median 20x is a risk
HOLD Retain existing position; wait for better entry; FII stake falling (-0.16%) Miss further upside if momentum continues; 1M return of +15.8% shows momentum
SELL Lock in +2.7% 1Y return; redeploy into Authum Invest at lower P/E Avoid further drawdown; P/E compression risk at 32x
REASONS TO BUY
Analyst upside of 12.8% with mean target of ₹1,047
Revenue growing at 6.4% YoY (sector norm: 6%)
Operating margin of 56% shows pricing power (sector norm: 30%)
REASONS TO SELL / AVOID
P/E of 32.0x is 1.6x the sector median of 20x
FII stake falling (-0.16%) — institutional exit signal
Authum Invest offers lower P/E (11.6) with ROCE of 30.9% in the same sector
Bajaj Finance Limited trades at ₹928.10 with a composite risk score of 50/100.
The stock scores 10/25 on valuation, 16/25 on financial health, 10/25 on growth, and 14/25 on technicals.
The company is currently profitable with strong return on equity.
Analyst consensus suggests upside of 12.8% with a mean target of ₹1047.
Revenue growth is at 6.4%.
Within Non Banking Financial Company (NBFC) , Authum Invest (P/E 11.6, ROCE 30.9%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Neutral for Financial Services — wait for better entry or catalyst. The current recommendation is HOLD .
PROFITABLE
HIGH ROE
UPSIDE POTENTIAL
HIGH DEBT