Paisalo Digital Ltd

₹ 47.2 6.96%

22 Nov - close price

About

Paisalo Digital Ltd was incorporated in 1992. It is a Non-Deposit Taking Non-Banking Financial Company registered office of the company is in Delhi and the head office is in Agra. ^[1] ^[2]

Key Points

Products & Services
1. Small Income Generation: Loans for individuals or small businesses to generate income through Umeed, Pragati, and Vikas loan formats.
2. Mobility Loan: Financing for purchasing mobility products like auto rickshaws, electric rickshaws, two-wheelers, or tempos.
3. Entrepreneurial Loans: Business growth financing, with Udaan offering loans up to Rs. 20 lakhs.
4. Corporate Loans: Business loans up to Rs. 500 lakhs for financial progression.
5. Business Correspondent: Agreement with State Bank of India as National BC, performing various banking activities via 970+ CSP outlets across India as of FY24. ^[1] ^[2] ^[3]

Website BSE NSE

Market Cap ₹ 4,237 Cr.
Current Price ₹ 47.2
High / Low ₹ 99.6 / 40.2
Stock P/E 23.3
Book Value ₹ 15.6
Dividend Yield 0.21 %
ROCE 14.2 %
ROE 14.3 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 25.5% CAGR over last 5 years

Cons

Stock is trading at 3.02 times its book value
Company has low interest coverage ratio.
Company has a low return on equity of 10.9% over last 3 years.

* 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 Nifty Microcap 250 BSE SmallCap BSE Allcap BSE Financial Services Nifty Total Market

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Revenue	91	93	89	102	107	110	104	122	130	171	182	175	176
Interest	39	44	46	42	43	45	51	51	52	57	80	78	72
	22	14	22	31	31	27	22	18	15	38	53	41	36
Financing Profit	30	35	21	29	33	38	32	52	64	76	49	56	68
Financing Margin %	33%	38%	24%	29%	31%	34%	31%	43%	49%	45%	27%	32%	38%
	0	0	0	0	0	0	-5	0	0	0	1	0	0
Depreciation	1	1	1	1	1	1	1	1	1	1	1	1	1
Profit before tax	29	34	21	28	32	37	26	51	63	76	49	55	67
Tax %	27%	24%	28%	27%	26%	25%	26%	26%	25%	26%	26%	26%	26%
	21	26	15	21	24	28	19	38	47	56	36	41	50
EPS in Rs	0.25	0.31	0.17	0.24	0.27	0.31	0.22	0.42	0.53	0.62	0.40	0.46	0.55
Gross NPA %	1.95%	1.87%	1.52%	0.81%	0.76%	0.75%	0.25%	0.28%	0.24%	0.23%	0.21%	0.21%	0.86%
Net NPA %	1.61%	1.55%	1.26%	0.39%	0.27%	0.26%	0.02%	0.04%	0.01%	0.02%	0.02%	0.02%	0.61%
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	217	206	178	193	247	273	318	337	311	356	421	602	704
Interest	63	61	56	65	88	105	123	134	144	167	180	240	287
	48	56	49	54	76	79	105	126	87	80	109	121	168
Financing Profit	106	89	73	74	83	89	89	78	80	110	132	241	249
Financing Margin %	49%	43%	41%	38%	34%	32%	28%	23%	26%	31%	31%	40%	35%
	-0	0	0	0	0	0	0	0	1	0	-4	1	1
Depreciation	3	4	6	5	6	6	5	4	4	3	3	3	4
Profit before tax	104	84	67	69	77	83	85	74	77	106	124	239	246
Tax %	32%	33%	33%	34%	34%	33%	33%	27%	25%	26%	26%	26%
	70	56	45	45	51	56	57	54	58	79	92	177	183
EPS in Rs	0.87	0.69	0.55	0.56	0.63	0.69	0.70	0.64	0.68	0.90	1.02	1.97	2.03
Dividend Payout %	6%	7%	9%	9%	8%	7%	7%	8%	7%	6%	5%	5%

Compounded Sales Growth
10 Years:	11%
5 Years:	14%
3 Years:	25%
TTM:	51%

Compounded Profit Growth
10 Years:	12%
5 Years:	25%
3 Years:	46%
TTM:	35%

Stock Price CAGR
10 Years:	17%
5 Years:	17%
3 Years:	-3%
1 Year:	14%

Return on Equity
10 Years:	10%
5 Years:	10%
3 Years:	11%
Last Year:	14%

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	41	41	41	41	41	41	41	42	42	44	45	90	90
Reserves	390	442	479	470	514	563	614	714	766	951	1,105	1,225	1,315
	389	389	413	507	693	902	946	1,070	1,186	1,481	1,818	2,456	2,652
	428	188	179	276	287	348	352	244	127	73	69	133	131
Total Liabilities	1,248	1,060	1,112	1,293	1,534	1,853	1,953	2,070	2,122	2,549	3,037	3,903	4,189
	2	3	3	3	3	7	9	66	64	64	66	66	67
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	115	94	49	69	67	66	66	66	66	68	67	62	64
	1,130	963	1,060	1,221	1,464	1,781	1,877	1,938	1,991	2,418	2,904	3,775	4,058
Total Assets	1,248	1,060	1,112	1,293	1,534	1,853	1,953	2,070	2,122	2,549	3,037	3,903	4,189

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
	2	31	-45	10	-200	-266	26	-8	-127	-337	-347	-669
	26	20	46	-22	1	4	-4	-0	-0	-3	-5	3
	-34	-103	9	22	183	264	-24	30	142	303	371	652
Net Cash Flow	-6	-52	10	11	-16	2	-2	22	15	-37	19	-15

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 %	18%	12%	9%	9%	10%	10%	9%	8%	7%	9%	9%	14%

Shareholding Pattern

Numbers in percentages

5 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	41.02%	44.16%	44.16%	45.92%	45.92%	45.92%	46.24%	47.05%	48.86%	50.38%	51.66%	52.38%
	20.21%	19.34%	19.86%	19.30%	19.59%	20.11%	19.92%	17.01%	15.66%	15.06%	13.83%	10.72%
	17.23%	16.19%	14.51%	13.50%	13.46%	13.32%	14.18%	14.20%	14.15%	12.88%	12.80%	12.69%
	21.54%	20.31%	21.47%	21.27%	21.02%	20.64%	19.65%	21.73%	21.33%	21.68%	21.71%	24.22%
No. of Shareholders	5,460	5,627	8,390	10,075	8,714	8,998	11,377	21,416	21,874	52,323	57,711	71,338

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	44.50%	44.50%	44.50%	46.07%	43.78%	44.16%	45.92%	50.38%	52.38%
	28.33%	28.37%	28.40%	24.87%	14.14%	19.34%	20.11%	15.06%	10.72%
	4.08%	4.08%	4.07%	3.53%	17.07%	16.19%	13.32%	12.88%	12.69%
	23.09%	23.05%	23.03%	25.53%	25.01%	20.31%	20.64%	21.68%	24.22%
No. of Shareholders	2,124	2,150	1,792	2,118	3,569	5,627	8,998	52,323	71,338

* 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

All

Annual reports

Credit ratings

Concalls

Oct 2024

Transcript

Notes
PPT
Aug 2024

Transcript

Notes
PPT
Apr 2024

Transcript

Notes
PPT
Jan 2024

Transcript

Notes
PPT
Oct 2023

Transcript

Notes
PPT
Oct 2023

Transcript

Notes
PPT
Jul 2023

Transcript

Notes
PPT
May 2023

Transcript

Notes
PPT
Feb 2023

Transcript

Notes
PPT
Nov 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
May 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT