COMPOSITE RISK SCORE
66
MODERATE
VAL:0/25 · FIN:25/25 · GRO:23/25 · TECH:18/25
📖 P/B RATIO
23.6x
Price to Book
🏛 MARKET CAP
₹148,704Cr
Large Cap
📊 ROE
30.0%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · BSE Limited
💼 BUSINESS MODEL
BSE Limited, together with its subsidiaries, provides a platform for trading in equities, currencies, capital-raising, debt instruments, derivatives, mutual funds, and other securities in India and internationally.. It offers securities, data dissemination, index, repository, and depository services.. The company also provides clearing and settlement, IT support, training, exchange related, and investment services, as well as engages in the corporate social responsibility activities.. In addition, it undertakes administration and supervision of SEBI registered investment advisers; and operates a platform for trading in equities of small-and-medium enterprises, as well as offers insurance broking services; and electronic platform for agricultural commodity.. Operates in Financial Data & Stock Exchanges within the Financial Services sector. Workforce of 771 employees.
🏰 MOAT & COMPETITION
Mega-cap (₹148,704 Cr) — dominant market position with significant scale advantages. Profit margin of 50.7% suggests pricing power / cost moat. Key competitors: Indian Energy Ex, BSE, Multi Comm. Exc..
🚀 CATALYSTS
Company has delivered good profit growth of 65.4% CAGR over last 5 years India's NSE sets aside 13 billion rupees to settle pending regulatory cases (Reuters) Revenue growing at 49% — strong top-line momentum. Earnings growth of 171% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹904 — ₹3,800 (mean ₹3,225, 15 analysts). Unfavorable asymmetry — limited upside +4% vs downside -75% (0.1x).P/E of 69.2x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: Buy (15 analysts). Latest quarter earnings grew 172% YoY — positive trajectory.
✅ PROS
Company is almost debt free. Company is expected to give good quarter Company has delivered good profit growth of 65.4% CAGR over last 5 years Company has been maintaining a healthy dividend payout of 41.1%
❌ CONS
Stock is trading at 28.7 times its book value
P/E at 69x
P/B at 23.6x
Analyst target: ₹3225 (-11.9%)
1Y return: +65.9%
ROE: 30.0%
Profit margin: 50.7%
Revenue growth: 48.6%
Debt/Equity: 0%
Revenue growth: 48.6%
Earnings growth: 170.9%
Beta: 0.06
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
3051.2
2302.9
1554.5
806.1
57.7
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 2525.2
Mar 2015: 2205.7
Mar 2016: 2653.3
Mar 2017: 801.2
Mar 2018: 257.5
Mar 2019: 857.5
Mar 2020: 1212.4
Mar 2021: 1022.8
Mar 2022: 584.0
Mar 2023: 674.3
Mar 2024: 191.0
Mar 2025: 112.1
TTM: 67.9
67.9
P/B Ratio at current CMP
6.5
5.2
3.8
2.4
1.1
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2014: 1.5
Mar 2015: 1.5
Mar 2016: 1.6
Mar 2017: 1.5
Mar 2018: 1.3
Mar 2019: 1.3
Mar 2020: 1.4
Mar 2021: 1.3
Mar 2022: 3.7
Mar 2023: 3.7
Mar 2024: 3.0
Mar 2025: 2.2
Sep 2025: 5.7
5.7
Market Cap to Sales at current MCap
352.6
272.1
191.6
111.2
30.7
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 306.6
Mar 2015: 254.6
Mar 2016: 234.2
Mar 2017: 260.0
Mar 2018: 220.0
Mar 2019: 228.1
Mar 2020: 244.2
Mar 2021: 236.0
Mar 2022: 176.8
Mar 2023: 160.8
Mar 2024: 94.8
Mar 2025: 46.3
TTM: 36.1
36.1
Earnings Per Share (₹)
62.1
46.8
31.6
16.4
1.2
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 1.4
Mar 2015: 1.7
Mar 2016: 1.4
Mar 2017: 4.6
Mar 2018: 14.2
Mar 2019: 4.3
Mar 2020: 3.0
Mar 2021: 3.6
Mar 2022: 6.3
Mar 2023: 5.4
Mar 2024: 19.2
Mar 2025: 32.6
TTM: 54.0
54.0
💎 Valuation & Financial Metrics
P/E RATIO
69.2x
Trailing twelve months
P/B RATIO
23.6x
Price to Book value
PROFIT MARGIN
50.7%
Net profit margin
OPM
81.7%
Operating profit margin
PEG RATIO
0.98
Price/Earnings to Growth
EV/EBITDA
41.7x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.17%
Annual yield
GROSS MARGIN
99.6%
Gross profit margin
INDUSTRY AVERAGES — EXCHANGE AND DATA PLATFORM
P/E 68.5x (above avg)
P/B 3.0x (sector fair)
ROCE 46.6% (above avg)
ROE 18% (sector good)
OPM 30% (sector good)
Div Yield 0.21%
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
₹768 Cr —
₹220 Cr —
N/A
30.7%
Q4 FY25
₹830 Cr +8.0%
₹494 Cr +125.1%
N/A
114.7%
Q1 FY26
₹958 Cr +15.5%
₹539 Cr +9.1%
N/A
65.3%
Q2 FY26
₹1,068 Cr +11.5%
₹558 Cr +3.5%
N/A
63.7%
Q3 FY26
₹1,244 Cr +16.4%
₹602 Cr +7.8%
N/A
58.8%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹743 Cr —
₹254 Cr —
₹1,442 Cr —
FY23
₹816 Cr +9.7%
₹221 Cr -13.2%
₹-137 Cr -109.5%
FY24
₹1,371 Cr +68.1%
₹778 Cr +252.7%
₹2,643 Cr +2028.0%
FY25
₹2,957 Cr +115.7%
₹1,326 Cr +70.3%
₹414 Cr -84.3%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How BSE Limited Makes Its Money
Quarterly
Annual
Revenue
₹1.2K Cr
Cost of Revenue
₹409 Cr
Gross Profit
₹836 Cr
Op. Expenses
₹148 Cr
Operating Inc.
₹687 Cr
Tax
₹199 Cr
Net Income
₹602 Cr
(48.4% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹1.1K Cr
Cost of Revenue
₹329 Cr
Gross Profit
₹740 Cr
Op. Expenses
₹92 Cr
Operating Inc.
₹648 Cr
Tax
₹182 Cr
Other
₹5 Cr
Net Income
₹558 Cr
(52.3% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹958 Cr
Cost of Revenue
₹292 Cr
Gross Profit
₹667 Cr
Op. Expenses
₹68 Cr
Operating Inc.
₹599 Cr
Tax
₹175 Cr
Other
₹7 Cr
Net Income
₹539 Cr
(56.3% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹830 Cr
Cost of Revenue
₹275 Cr
Gross Profit
₹554 Cr
Op. Expenses
-₹43 Cr
Operating Inc.
₹597 Cr
Tax
₹166 Cr
Other
₹6 Cr
Net Income
₹494 Cr
(59.6% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹3.0K Cr
Cost of Revenue
₹1.1K Cr
Gross Profit
₹1.8K Cr
SG&A
₹111 Cr
Operating Inc.
₹1.4K Cr
Tax
₹431 Cr
Other
₹19 Cr
Net Income
₹1.3K Cr
(44.8% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.4K Cr
Cost of Revenue
₹687 Cr
Gross Profit
₹684 Cr
SG&A
₹115 Cr
Operating Inc.
₹334 Cr
Tax
₹224 Cr
Interest
₹15 Cr
Other
₹21 Cr
Net Income
₹778 Cr
(56.8% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹816 Cr
Cost of Revenue
₹316 Cr
Gross Profit
₹500 Cr
SG&A
₹203 Cr
Operating Inc.
₹149 Cr
Tax
₹92 Cr
Interest
₹27 Cr
Other
₹22 Cr
Net Income
₹221 Cr
(27.1% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹743 Cr
Cost of Revenue
₹308 Cr
Gross Profit
₹436 Cr
SG&A
₹146 Cr
Operating Inc.
₹172 Cr
Tax
₹82 Cr
Interest
₹22 Cr
Other
₹22 Cr
Net Income
₹254 Cr
(34.2% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of BSE Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹11.1K Cr
Cash & Equiv.: ₹862 Cr (7.7%)
Receivables: ₹411 Cr (3.7%)
Other Current: ₹6.4K Cr (57.8%)
PP&E: ₹539 Cr (4.8%)
Goodwill: ₹38 Cr (0.3%)
Other Non-Curr.: ₹2.8K Cr (25.2%)
Liab. + Equity
₹11.1K Cr
Current Liab.: ₹4.6K Cr (41.1%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹1.2K Cr (10.7%)
Equity: ₹5.4K Cr (48.2%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹10.3K Cr
Cash & Equiv.: ₹24 Cr (0.2%)
Receivables: ₹310 Cr (3.0%)
Other Current: ₹7.0K Cr (67.8%)
PP&E: ₹263 Cr (2.5%)
Goodwill: ₹38 Cr (0.4%)
Other Non-Curr.: ₹2.6K Cr (25.6%)
Liab. + Equity
₹10.3K Cr
Current Liab.: ₹4.6K Cr (44.6%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹1.2K Cr (11.1%)
Equity: ₹4.6K Cr (44.2%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹10.7K Cr
Cash & Equiv.: ₹2.5K Cr (23.6%)
Receivables: ₹395 Cr (3.7%)
Other Current: ₹4.4K Cr (40.6%)
PP&E: ₹248 Cr (2.3%)
Goodwill: ₹38 Cr (0.4%)
Other Non-Curr.: ₹3.1K Cr (29.0%)
Liab. + Equity
₹10.7K Cr
Current Liab.: ₹5.9K Cr (54.6%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹1.0K Cr (9.5%)
Equity: ₹3.9K Cr (35.9%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹10.3K Cr
Cash & Equiv.: ₹24 Cr (0.2%)
Receivables: ₹310 Cr (3.0%)
Other Current: ₹7.0K Cr (67.8%)
PP&E: ₹263 Cr (2.5%)
Goodwill: ₹38 Cr (0.4%)
Other Non-Curr.: ₹2.6K Cr (25.6%)
Liab. + Equity
₹10.3K Cr
Current Liab.: ₹4.6K Cr (44.6%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹1.2K Cr (11.1%)
Equity: ₹4.6K Cr (44.2%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹9.5K Cr
Cash & Equiv.: ₹56 Cr (0.6%)
Receivables: ₹211 Cr (2.2%)
Other Current: ₹5.7K Cr (60.4%)
PP&E: ₹210 Cr (2.2%)
Goodwill: ₹37 Cr (0.4%)
Other Non-Curr.: ₹3.2K Cr (33.7%)
Liab. + Equity
₹9.5K Cr
Current Liab.: ₹5.0K Cr (53.2%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹969 Cr (10.2%)
Equity: ₹3.5K Cr (36.6%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹6.0K Cr
Cash & Equiv.: ₹14 Cr (0.2%)
Receivables: ₹91 Cr (1.5%)
Other Current: ₹3.8K Cr (62.6%)
PP&E: ₹155 Cr (2.6%)
Goodwill: ₹37 Cr (0.6%)
Other Intangibles: ₹61 Cr (1.0%)
Other Non-Curr.: ₹1.9K Cr (31.4%)
Liab. + Equity
₹6.0K Cr
Current Liab.: ₹2.4K Cr (39.9%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹772 Cr (12.9%)
Equity: ₹2.8K Cr (47.2%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹6.2K Cr
Cash & Equiv.: ₹79 Cr (1.3%)
Receivables: ₹63 Cr (1.0%)
Other Current: ₹4.8K Cr (77.8%)
PP&E: ₹100 Cr (1.6%)
Goodwill: ₹37 Cr (0.6%)
Other Non-Curr.: ₹1.1K Cr (17.2%)
Liab. + Equity
₹6.2K Cr
Current Liab.: ₹2.7K Cr (44.4%)
Long-Term Debt: ₹0.0 Cr (0.0%)
Other Liab.: ₹652 Cr (10.5%)
Equity: ₹2.8K Cr (45.1%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
💸 Looking into BSE Limited's Cash Flow
Annual
Operating CF
₹414 Cr
Capital Exp.
₹153 Cr
Free Cash Flow
₹261 Cr
Dividends
₹206 Cr
Retained / Other
₹55 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹2.6K Cr
Capital Exp.
₹131 Cr
Free Cash Flow
₹2.5K Cr
Dividends
₹165 Cr
Retained / Other
₹2.3K Cr
FY2024 · All values in ₹ Crores
Operating CF
₹1.4K Cr
Capital Exp.
₹32 Cr
Free Cash Flow
₹1.4K Cr
Dividends
₹96 Cr
Retained / Other
₹1.3K Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 260 362 426 539 602 813 768 847 958 1,068 1,244
YOY Sales Growth % 35% 54% 78% 108% 132% 125% 80% 57% 59% 31% 62%
Expenses + 146 173 280 388 319 358 533 362 332 388 512
Employee Cost % 19.64% 14.94% 12.45% 8.37% 9.42% 7.07% 7.45% 7.87% 7.31% 6.64% 7.50%
Operating Profit 114 189 146 151 282 456 236 484 625 680 732
OPM % 44% 52% 34% 28% 47% 56% 31% 57% 65% 64% 59%
Other Income + 430 24 22 29 91 30 83 205 115 91 108
Exceptional items 407 0 0 1 2 0 1 1 12 0 0
Other income normal 23 24 22 29 89 30 81 205 103 91 108
Interest 7 9 0 0 0 0 0 0 0 0 0
Depreciation 21 23 25 26 24 29 30 30 27 32 45
Profit before tax 516 182 143 154 349 457 288 660 713 739 795
Tax % 15% 35% 26% 30% 24% 24% 24% 25% 25% 25% 25%
Net Profit + 440 118 106 107 264 346 219 494 538 557 597
Minority share 3 2 2 0 1 1 1 1 1 1 5
Exceptional items AT 347 0 0 1 2 0 1 1 12 0 0
Profit excl Excep 93 118 106 106 262 346 217 493 526 557 597
Profit for PE 96 120 108 106 263 347 218 494 527 558 602
Profit for EPS 443 120 108 107 265 347 220 494 539 558 602
YOY Profit Growth % 118% 256% 110% 17% 174% 188% 102% 364% 100% 61% 176%
EPS in Rs 10.89 2.97 2.66 2.64 6.53 8.54 5.41 12.17 13.28 13.73 14.78
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 676 652 609 630 841 925 1,568 3,212 4,117
Sales Growth % 18% -3% -7% 3% 33% 10% 70% 105%
Expenses + 401 434 482 429 489 609 857 1,336 1,595
Manufacturing Cost % 4.92% 3.48% 3.31% 2.83% 2.23% 5.23% 10.53% 12.15%
Employee Cost % 17.94% 21.53% 24.90% 23.69% 21.15% 19.63% 12.86% 7.46%
Other Cost % 36.52% 41.46% 50.90% 41.50% 34.79% 40.96% 31.24% 21.98%
Operating Profit 274 219 127 202 352 316 711 1,876 2,522
OPM % 41% 34% 21% 32% 42% 34% 45% 58% 61%
Other Income + 529 56 62 19 52 78 417 22 519
Exceptional items -1 -14 14 -48 -36 -0 318 -85
Other income normal 530 69 48 67 88 78 99 107
Interest 1 1 2 10 28 37 39 32 0
Depreciation 45 51 51 58 48 60 95 113 134
Profit before tax 757 223 135 153 327 297 995 1,754 2,907
Tax % 7% 10% 11% 7% 25% 31% 22% 25%
Net Profit + 702 199 121 142 245 206 772 1,322 2,185
Profit from Associates 0 0 0 0 0 0 0 0
Minority share -13 0 2 3 9 15 7 4
Exceptional items AT -1 -11 10 -38 -27 -0 244 -66
Profit excl Excep 703 210 111 180 272 206 527 1,389
Profit for PE 689 210 112 183 281 221 534 1,392
Profit for EPS 689 199 122 145 254 221 778 1,326
Profit Growth % 215% -70% -46% 63% 53% -21% 142% 161%
EPS in Rs 14.22 4.27 3.02 3.58 6.27 5.43 19.17 32.65 53.96
Dividend Payout % 28% 78% 63% 65% 72% 74% 26% 23%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 11 10 9 9 27 27 27 27 81
Reserves 3,070 2,918 2,416 2,498 2,627 2,674 3,275 4,397 5,129
Borrowings + 0 0 0 0 0 0 0 0 0
Long term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Lease Liabilities 0.00 0.00 0.00 0.00 0.02 0.02 0.02 0.02 0.02
Other Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Liabilities + 1,918 1,575 2,051 2,120 3,531 3,293 6,148 5,918 5,928
Non controlling int 0 0 19 24 135 128 152 152 154
Trade Payables 63 42 76 98 73 80 191 114 137
Advance from Customers 8 5 13 32 26 29 35 51
Other liability items 1,847 1,528 1,943 1,967 3,297 3,055 5,770 5,601 5,636
Total Liabilities 4,998 4,504 4,476 4,627 6,185 5,994 9,450 10,342 11,138
Fixed Assets + 207 204 190 184 161 252 285 300 416
Land 11 11 11 11 11 11 11 11
Building 50 51 52 52 52 56 57 53
Plant Machinery 26 17 17 19 19 20 24 29
Equipments 15 16 16 16 17 18 20 21
Computers 105 129 152 177 156 245 346 461
Furniture n fittings 42 43 43 45 45 48 50 62
Vehicles 1 0 0 0 0 1 1 1
Intangible Assets 37 45 37 37 37 37 37 38 90
Other fixed assets 65 89 98 120 129 179 153 189
Gross Block 352 401 426 477 466 616 698 864
Accumulated Depreciation 144 197 236 293 304 364 413 564
CWIP 7 18 22 4 10 2 15 54 214
Investments 2,442 2,380 2,132 1,844 1,968 1,453 2,390 2,845 3,827
Other Assets + 2,342 1,902 2,132 2,595 4,046 4,286 6,761 7,142 6,682
Cash Equivalents 1,983 1,548 1,609 1,927 3,512 3,050 4,463 5,184 4,707
Loans n Advances 9 -3 -0 2 7 5 17 30 1,273
Other asset items 296 308 453 579 464 1,141 2,070 1,619 290
Total Assets 4,998 4,504 4,476 4,627 6,185 5,994 9,450 10,342 11,138
💰 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 + 817 -239 -313 397 -68 1,442 -137 2,643 414
Profit from operations 165 248 114 51 167 330 347 415 1,558
Receivables -38 -1 -17 -46 -35 24 -42 -122 -126
Payables 10 8 -21 34 22 -25 8 110 -79
Loans Advances 0 0 0 0 0 0 0 0 0
Other WC items 713 -409 -353 407 -180 1,196 -384 2,415 -615
Working capital changes 686 -403 -391 395 -193 1,194 -418 2,403 -820
Direct taxes -35 -109 -41 -49 -42 -83 -66 -174 -328
Other operating items 0 0 0 0 0 0 0 0 0
Exceptional CF items 0 25 5 0 0 0 0 -1 4
Cash from Investing Activity + 95 -236 347 470 -189 -980 -111 -871 -758
Fixed assets purchased -59 -63 -62 -38 -38 -32 -143 -131 -153
Fixed assets sold 0 0 0 0 0 0 0 0 1
Investments purchased -741 -30 -734 -34 -15 -20 -350 -808 -902
Investments sold 508 75 901 367 449 36 835 84 619
Interest received 174 138 85 36 25 18 70 119 88
Dividends received 12 16 20 13 0 0 0 0 0
Investment in group cos 0 0 0 0 0 0 -9 0 -25
Redemp n Canc of Shares 0 0 0 101 0 0 0 517 0
Acquisition of companies 0 0 -15 -10 -2 -20 0 0 0
Other investing items 200 -374 152 35 -609 -963 -514 -652 -386
Cash from Financing Activity + -85 108 -352 -618 -55 9 -186 -149 -206
Proceeds from shares 0 0 0 19 8 105 0 0 0
Proceeds from borrowings 0 0 0 0 0 0 0 0 0
Repayment of borrowings 0 0 0 0 0 0 0 0 0
Interest paid fin -1 -1 -1 -2 0 0 0 0 0
Dividends paid -54 -184 -228 -158 -78 -96 -186 -165 -206
Share application money 0 0 0 0 14 0 0 0 0
Other financing items -30 293 -123 -476 0 0 0 16 0
Net Cash Flow 827 -366 -318 249 -313 471 -434 1,623 -550
Free Cash Flow 759 -301 -375 359 -106 1,410 -280 2,513 262
CFO/OP 447% -47% -124% 350% -13% 433% -22% 396% 40%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 44 30 27 42 51 28 36 49 35
Inventory Days
Days Payable
Cash Conversion Cycle 44 30 27 42 51 28 36 49 35
Working Capital Days -1,181 -791 -605 -889 -792 -1,148 -846 -1,107 -452
ROCE % 10% 25% 8% 5% 8% 15% 12% 23% 47%
🏭 Industry Peers — Exchange and Data Platform
★ Indian Energy Ex ranks higher on combined P/E, ROCE, and growth metrics in Exchange and Data Platform
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
FIIs 16.03% 16.78% 18.14% 16.25% 17.45% 19.42% DIIs 12.07% 12.33% 11.27% 19.91% 23.74% 25.09% Government 0.00% 0.00% 0.00% 0.09% 0.09% 0.09% Public 50.00% 48.78% 50.01% 63.76% 58.73% 55.40% Others 21.90% 22.11% 20.58% 0.00% 0.00% 0.00% No. of Shareholders 5,89,552 6,68,174 9,49,953 12,91,812 10,58,144 9,75,435
🟢 CATALYSTS
🏆 Revenue Growth 49%: Above sector norm of 15% — strong top-line momentum.
💹 High ROE (30.0%): Above sector norm of 18% — efficient capital use.
🔀 Healthy Margins (50.7%): Above sector norm of 30%.
🇮 Low Beta (0.06): Less volatile than market — defensive play.
🇳 Earnings Growth (171%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 High P/E (69.2x): Well above sector expensive threshold of 35x — leaves little room for error.
💰 High P/B (23.6x): Well above sector expensive threshold of 5x.
🔓 Below Analyst Target: CMP above mean target — limited upside consensus.
🕸 Factor Analysis · Radar
Momentum 8/10: 1M +36.4%, 6M +49.6%, RSI 73, MACD bullish, Above 200DMA
Sentiment 4/10: Analyst upside -11.9%, Rec: buy
Value 2/10: P/E 69.2, P/B 23.6, PEG 0.98, EV/EBITDA 41.7
Quality 7/10: Margin 50.7%, D/E 0
Low Volatility 8/10: Beta 0.06, Ann. vol 43%
Momentum
8
Sentiment
4
Value
2
Quality
7
Low Vol
8
Momentum 8/10 1M +36.4%, 6M +49.6%, RSI 73, MACD bullish, Above 200DMA
Sentiment 4/10 Analyst upside -11.9%, Rec: buy
Value 2/10 P/E 69.2, P/B 23.6, PEG 0.98, EV/EBITDA 41.7
Quality 7/10 Margin 50.7%, D/E 0
Low Volatility 8/10 Beta 0.06, Ann. vol 43%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Benefit from potential re-rating; strong 47% ROCE compounds OPM of 82% provides margin buffer
HOLD Retain existing position; wait for better entry; FII stake rising (+1.97%) Miss further upside if momentum continues; 1M return of +36.4% shows momentum
SELL Lock in +65.9% 1Y return; redeploy into Indian Energy Ex at lower P/E Avoid further drawdown
REASONS TO BUY
ROCE at 47% indicates strong capital efficiency
FII stake rising (+1.97%) — signals institutional confidence
ROE of 30.0% above sector norm of 18%
Revenue growing at 48.6% YoY (sector norm: 6%)
REASONS TO SELL / AVOID
P/E of 69.2x exceeds sector expensive threshold of 35x
Indian Energy Ex offers lower P/E (23.8) with ROCE of 51.8% in the same sector
1Y return of +65.9% — profit booking opportunity
Trading above analyst target — consensus sees -11.9% downside
BSE Limited trades at ₹3,661.50 with a composite risk score of 66/100.
The stock scores 0/25 on valuation, 25/25 on financial health, 23/25 on growth, and 18/25 on technicals.
The company is currently profitable with strong return on equity.
The stock is trading near or above analyst consensus targets.
Revenue growth is at 48.6% — a strong positive signal.
Within Exchange and Data Platform , Indian Energy Ex (P/E 23.8, ROCE 51.8%) 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
STRONG GROWTH
EXPENSIVE