Muthoot Finance Ltd

Muthoot Finance Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Muthoot Finance Ltd

₹ 2,313 -1.43%
26 Mar 4:01 p.m.
muthootfinance.com; www.muthootgroup.com BSE: 533398 NSE: MUTHOOTFIN
About

Muthoot Finance is NBFC engaged in the business of providing gold loans. The company predominately operates in Southern India[1]

Key Points

Business Verticals
1) Muthoot Finance Ltd (MFL): The company is India’s largest gold financing company in terms of loan portfolio, and also offers Money Transfer Services, Business loans, Corporate Loans, loans against Property, Collection Services, etc. It operates 4,800+ branches across 29 States and Union territories. It holds 202 tons of gold jewelry as security and services 2+ lakh customers daily. [1]

Website BSE NSE
  • Market Cap ₹ 92,817 Cr.
  • Current Price ₹ 2,313
  • High / Low ₹ 2,445 / 1,448
  • Stock P/E 19.6
  • Book Value ₹ 673
  • Dividend Yield 1.04 %
  • ROCE 13.2 %
  • ROE 17.9 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has been maintaining a healthy dividend payout of 23.2%

Cons

  • Stock is trading at 3.44 times its book value
  • Company might be capitalizing the interest cost

* 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: Finance Industry: Finance & Investments

Part of BSE 500 Nifty Financial Services BSE 200 Nifty Midcap 50 BSE 150 MidCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Revenue 2,868 2,670 2,504 2,498 2,660 2,853 2,999 3,060 3,168 3,409 3,704 4,117 4,423
Interest 953 921 942 903 914 941 1,064 1,156 1,212 1,223 1,351 1,550 1,648
527 450 473 426 531 690 635 572 566 753 849 852 913
Financing Profit 1,388 1,299 1,089 1,169 1,214 1,223 1,300 1,332 1,390 1,434 1,504 1,715 1,863
Financing Margin % 48% 49% 44% 47% 46% 43% 43% 44% 44% 42% 41% 42% 42%
4 8 5 6 7 10 28 14 8 9 6 9 8
Depreciation 14 16 13 14 15 17 13 15 17 19 18 16 20
Profit before tax 1,378 1,292 1,082 1,161 1,207 1,216 1,315 1,330 1,380 1,424 1,492 1,708 1,851
Tax % 25% 26% 26% 25% 25% 26% 26% 26% 26% 26% 28% 27% 26%
1,029 960 802 867 902 903 975 991 1,027 1,056 1,079 1,251 1,363
EPS in Rs 25.64 23.93 19.98 21.60 22.46 22.49 24.29 24.69 25.59 26.31 26.87 31.16 33.95
Gross NPA % 2.99% 2.13% 2.58% 3.79% 4.26% 4.01% 3.62% 3.28% 3.98% 4.30% 4.22%
Net NPA % 2.68% 1.90% 2.31% 3.40% 3.82% 3.59% 3.23% 2.90% 3.48% 3.68% 3.51%
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
Revenue 5,387 4,947 4,325 4,875 5,746 6,267 6,878 8,715 10,557 11,082 10,515 12,635 15,654
Interest 2,823 2,630 2,108 2,260 2,298 1,935 2,243 2,796 3,699 3,845 3,709 4,667 5,772
1,007 1,077 1,105 1,241 1,479 1,510 1,518 1,827 1,818 1,891 2,110 2,513 3,367
Financing Profit 1,557 1,241 1,112 1,374 1,969 2,822 3,117 4,092 5,040 5,347 4,696 5,455 6,515
Financing Margin % 29% 25% 26% 28% 34% 45% 45% 47% 48% 48% 45% 43% 42%
0 0 0 0 0 66 2 8 17 16 29 59 32
Depreciation 45 47 84 58 48 44 42 43 51 54 58 66 74
Profit before tax 1,511 1,194 1,028 1,317 1,921 2,845 3,077 4,057 5,007 5,309 4,666 5,449 6,474
Tax % 34% 35% 35% 39% 39% 38% 36% 26% 26% 26% 26% 26%
1,004 780 671 810 1,180 1,778 1,972 3,018 3,722 3,954 3,474 4,050 4,749
EPS in Rs 27.02 20.99 16.85 20.29 29.53 44.43 49.22 75.26 92.78 98.53 86.52 100.87 118.29
Dividend Payout % 17% 29% 36% 30% 20% 23% 24% 20% 22% 20% 25% 24%
Compounded Sales Growth
10 Years: 10%
5 Years: 13%
3 Years: 6%
TTM: 30%
Compounded Profit Growth
10 Years: 18%
5 Years: 15%
3 Years: 3%
TTM: 22%
Stock Price CAGR
10 Years: 28%
5 Years: 30%
3 Years: 21%
1 Year: 56%
Return on Equity
10 Years: 21%
5 Years: 22%
3 Years: 19%
Last Year: 18%

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 Sep 2024
Equity Capital 372 372 398 399 399 400 401 401 401 401 401 401 401
Reserves 3,364 3,893 4,686 5,220 6,117 7,412 9,392 11,171 14,838 17,943 20,660 23,889 25,282
Deposits 0 0 0 0 0 0 0 0 0 0 0 0 0
Borrowing 12,290 16,435 16,263 15,345 15,245 16,381 20,956 32,049 40,901 47,707 47,869 53,416
1,600 1,852 2,250 2,862 3,211 1,813 1,443 1,758 2,280 2,399 1,824 1,955 2,491
Total Liabilities 29,416 25,594 26,769 27,049 30,713 30,792 38,069 50,460 63,465 70,555 72,620 85,028 100,518
289 313 257 218 208 200 193 228 247 267 272 350 352
CWIP 14 14 7 9 10 6 23 29 38 46 67 88 101
Investments 82 35 38 98 209 395 983 1,438 1,590 1,320 1,317 2,268 2,698
29,031 25,232 26,467 26,723 30,286 30,191 36,871 48,765 61,589 68,921 70,964 82,322 97,366
Total Assets 29,416 25,594 26,769 27,049 30,713 30,792 38,069 50,460 63,465 70,555 72,620 85,028 100,518

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
-3,952 5,726 -460 214 -1,710 -87 -3,858 -4,458 -7,477 -1,142 -1,902 -9,302
-33 -3 -16 -67 -134 -194 -585 -429 48 408 188 -739
4,795 -5,107 254 -1,204 2,457 -554 5,701 8,678 9,041 2,796 -1,036 8,649
Net Cash Flow 809 617 -222 -1,058 613 -834 1,258 3,791 1,612 2,062 -2,750 -1,392

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
ROE % 30% 20% 14% 15% 19% 25% 22% 28% 28% 24% 18% 18%

Shareholding Pattern

Numbers in percentages

Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
73.37% 73.37% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35% 73.35%
12.13% 10.96% 9.93% 10.00% 9.37% 8.70% 8.12% 8.34% 8.33% 8.68% 9.85% 10.26%
9.67% 10.48% 11.76% 12.02% 12.66% 13.73% 14.64% 14.61% 14.72% 14.55% 13.30% 12.99%
4.83% 5.20% 4.96% 4.62% 4.61% 4.21% 3.87% 3.72% 3.59% 3.41% 3.50% 3.38%
No. of Shareholders 2,42,2162,59,9112,91,6462,66,2172,72,1482,46,5972,17,2332,03,2841,94,9511,82,9902,98,3043,04,528

* 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

DRHP

Credit ratings

Concalls