Aditya Birla Money Ltd

Adit.Birla Money Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Aditya Birla Money Ltd

₹ 166 -3.14%
22 Jul 3:29 p.m.
stocksandsecurities.adityabirlacapital.com BSE: 532974 NSE: BIRLAMONEY
About

Incorporated in 1995, Aditya Birla Money
Ltd is a stock broker, capital market products distributor, depository participant and PMS provider[1]

Key Points

Business Overview:[1][2]
a) ABML is a part of Aditya Birla Capital
Limited which in turn is a part of Grasim Industries
b) It is registered as a Stock Broker
with SEBI and is a member of BSE and NSE in equities and derivatives segment.
c) Company is a PMS license holder
from SEBI and offers portfolio management
services.
d) It is a Depository Participant with
NSDL & CDSL.
e) ABML holds membership of Multi Commodity Exchange of India Limited
and National Commodity & Derivatives Exchange Limited offers commodity
broking services
f) Also, a SEBI license holder as a Research Analyst, Investment Adviser, and Distributor with an ARN code issued by AMFI.
g) Registered with the E-Repository of CDSL for holding insurance policies in electronic form

Website BSE NSE
  • Market Cap ₹ 936 Cr.
  • Current Price ₹ 166
  • High / Low ₹ 189 / 59.3
  • Stock P/E 15.7
  • Book Value ₹ 28.8
  • Dividend Yield 0.00 %
  • ROCE 12.6 %
  • ROE 39.0 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 39.7% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 39.2%

Cons

  • Stock is trading at 5.85 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Stock/ Commodity Brokers Industry: Finance & Investments

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
53 58 60 60 62 68 67 66 78 96 101 114 118
38 42 43 42 45 45 43 43 46 57 58 65 66
Operating Profit 14 16 17 18 17 23 23 23 32 39 44 49 52
OPM % 27% 28% 28% 30% 27% 34% 35% 35% 41% 40% 43% 43% 44%
1 0 0 1 5 3 4 4 1 1 1 2 2
Interest 5 6 7 8 9 11 14 16 19 21 24 29 29
Depreciation 2 2 2 2 2 2 2 2 2 2 2 2 2
Profit before tax 8 9 9 10 11 14 12 10 13 17 19 20 22
Tax % 29% 29% 29% 20% 28% 29% 27% 25% 28% 29% 19% 19% 27%
6 6 6 8 8 10 9 7 9 12 15 16 16
EPS in Rs 1.00 1.14 1.15 1.35 1.44 1.72 1.55 1.31 1.67 2.11 2.68 2.91 2.90
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
71 69 118 117 125 162 172 171 192 233 267 395 430
71 69 103 105 109 141 124 122 140 164 175 225 245
Operating Profit 0 1 15 12 16 22 48 49 52 70 92 170 184
OPM % 1% 1% 13% 10% 13% 13% 28% 29% 27% 30% 35% 43% 43%
-1 0 0 1 0 2 0 3 1 0 12 0 6
Interest 5 3 3 7 6 12 32 29 24 28 51 93 103
Depreciation 8 6 6 4 3 2 2 6 7 7 7 8 9
Profit before tax -13 -8 7 2 7 10 14 16 22 36 47 69 78
Tax % 0% 0% -4% 36% 12% 28% 29% 27% 30% 27% 27% 23%
-13 -8 7 1 6 7 10 12 16 26 34 53 60
EPS in Rs -2.29 -1.48 1.28 0.22 1.11 1.30 1.77 2.13 2.80 4.64 6.01 9.37 10.60
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 19%
5 Years: 18%
3 Years: 27%
TTM: 54%
Compounded Profit Growth
10 Years: 25%
5 Years: 40%
3 Years: 50%
TTM: 70%
Stock Price CAGR
10 Years: 23%
5 Years: 33%
3 Years: 31%
1 Year: 175%
Return on Equity
10 Years: 36%
5 Years: 40%
3 Years: 39%
Last Year: 39%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 6 6 6 6 6 6 6 6 6 6 6 6
Reserves 22 22 20 22 28 5 16 26 42 69 104 157
59 20 79 85 45 266 417 244 397 739 900 1,399
73 149 107 125 187 262 255 273 439 454 355 555
Total Liabilities 159 196 212 237 265 539 694 548 883 1,267 1,363 2,116
27 21 8 7 7 6 7 26 24 24 31 36
CWIP 0 0 0 0 0 1 1 0 1 0 1 0
Investments 2 5 5 6 6 24 281 0 0 436 404 430
130 171 200 224 252 508 405 522 859 806 928 1,650
Total Assets 159 196 212 237 265 539 694 548 883 1,267 1,363 2,116

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
9 21 -22 -23 51 -169 -147 257 -155 -284 -77 -444
-18 17 -33 21 -2 -23 24 1 0 0 -4 -4
-4 -33 57 -1 -46 182 122 -226 127 311 106 402
Net Cash Flow -13 5 3 -3 3 -10 -1 32 -28 27 26 -45

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 259 467 282 417 433 300 240 138 292 71 25 56
Inventory Days
Days Payable
Cash Conversion Cycle 259 467 282 417 433 300 240 138 292 71 25 56
Working Capital Days 12 -123 25 105 -46 65 -249 -193 13 -564 -384 -375
ROCE % -7% -7% 13% 9% 14% 12% 13% 13% 13% 10% 11% 13%

Shareholding Pattern

Numbers in percentages

9 Recently
Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
73.70% 73.70% 73.70% 73.70% 73.70% 73.60% 73.60% 73.53% 73.53% 73.53% 73.53% 73.53%
0.01% 0.19% 0.15% 0.00% 0.11% 0.06% 0.00% 0.10% 0.07% 0.00% 0.03% 0.91%
26.29% 26.11% 26.15% 26.30% 26.19% 26.34% 26.40% 26.37% 26.39% 26.48% 26.45% 25.57%
No. of Shareholders 39,77739,98244,39844,49643,64443,09442,86042,69441,56541,32942,81943,880

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings