Motilal Oswal Financial Services Limited
MOTILALOFS · General/Diversified · NSE
₹782
Current Market Price
Fair Value (DCF)
₹226
Margin of Safety
-71.1%
Updated just now
YieldIQ Score
22/100
Piotroski F-Score
5/9
Economic Moat
Moderate
Confidence
18%
ROE
22.5%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.47 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.9%
Return on capital employed
EV / EBITDA
12.7×
Enterprise multiple
Debt / EBITDA
3.2×
Leverage vs earnings
Interest Coverage
3.6×
EBIT covers interest
Current Ratio
1.23×
Short-term liquidity
Asset Turnover
0.19×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹781.55
Bear case
₹79.11
MoS -887.9%
Base case
₹225.89
MoS -246.0%
Bull case
₹398.77
MoS -96.0%
Ratio Trends
MOTILALOFS · last 7 annual periods
ROE
22.5%
ROCE
17.7%
Operating Margin
—
Debt / Equity
1.32×
PE
55.5×
EV / EBITDA
5.3×
Historical Financials
MOTILALOFS · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3626 Cr | ₹4297 Cr | ₹1027 Cr | ₹2141 Cr | ₹6442 Cr | +15.5% |
| EBITDA | — | ₹2116 Cr | ₹1863 Cr | ₹4115 Cr | ₹4578 Cr | +21.3% |
| EBIT | ₹1887 Cr | ₹2094 Cr | ₹437 Cr | ₹1224 Cr | — | -10.2% |
| PAT | ₹1259 Cr | ₹1312 Cr | ₹165 Cr | ₹725 Cr | ₹2502 Cr | +18.7% |
| EPS (diluted) | ₹82.71 | ₹88.38 | ₹11.31 | ₹18.17 | — | -31.5% |
| CFO | ₹929 Cr | ₹1011 Cr | ₹-3058 Cr | ₹-349 Cr | ₹1215 Cr | +6.9% |
| CapEx | — | — | — | — | ₹-284 Cr | — |
| FCF | — | — | — | — | ₹930 Cr | +0.0% |
| Total Assets | — | ₹16.9K Cr | ₹23.0K Cr | ₹31.8K Cr | ₹34.0K Cr | +19.0% |
| Total Debt | — | — | ₹3311 Cr | ₹5235 Cr | ₹14.7K Cr | +45.2% |
| Shareholders' Equity | — | — | ₹6283 Cr | ₹8769 Cr | ₹11.1K Cr | +15.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MOTILALOFS vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| AIIL AIIL | — | — | Pending | 28.9% | — |
| ANGELONE ANGELONE | — | — | Pending | 20.8% | — |
| CDSL Central Depository Services (India) Limited | -79.6% | 28 | High Risk | 29.2% | — |
| GROWW GROWW | — | — | Pending | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
16 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹20.75/sh
Last payout
2026-01-30
₹6.00
Peak payout
₹6.00
Trailing yield
0.77%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MOTILALOFS →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MOTILALOFS →
Compare
Head-to-head with peers
Compare MOTILALOFS side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MOTILALOFSNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.