IndiaOne Finance - Company Dashboard

Governance Classic Home

Master Trust LtdStockbroking and AlliedINE677D01037Consolidated₹89.49+2.17 (+2.49%)Jun-26

Valuation

Market Cap₹1.10K Cr

TTM PE3.50x

Forward PE8.19x

PEG0.29

Book Value₹40.99

P/B2.18x

TTM EPS₹25.60

Fwd EPS₹10.93

TTM Revenue₹626.20 Cr

TTM PAT₹135.69 Cr

TTM EBITDA₹437.19 Cr

TTM EBIT₹433.05 Cr

Last Qtr PAT₹34.65 Cr

Last Qtr EBITDA₹61.83 Cr

Last Qtr EBIT₹60.79 Cr

Profitability

ROE26.91%

ROCE1.26%

TTM NPM21.67%

TTM EBITDA %69.82%

Curr OPM23.13%

Last OPM19.97%

Curr NPM—

Last NPM—

Curr EPS₹2.80

Last EPS₹3.00

Balance sheet

Equity₹10.92 Cr

Reserve₹493.34 Cr

Total Debt₹18,742.00 Cr

D/E37.17x

Interest %41.99%

Curr Interest₹14.55 Cr

Price / range

Close₹89.49

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+2.49%

1W-1.24%

1M+15.75%

3M+12.68%

6M+1.94%

1Y-40.28%

2Y-51.75%

3Y+53.24%

5Y+354.26%

Diwali-40.28%

Sector peers — Stockbroking and Allied

Company	Close	Mkt Cap	TTM P/E	ROE
GROWW	191.76	₹1.20L Cr	48.18	25.28%
MOTILALOFS	1010.00	₹60.82K Cr	30.68	15.39%
360ONE	1073.10	₹43.64K Cr	34.47	12.83%
NUVAMA	1713.70	₹31.28K Cr	28.71	28.55%
ANGELONE	299.10	₹27.32K Cr	26.33	16.87%
IIFLCAPS	345.10	₹10.82K Cr	18.80	18.67%
SHAREINDIA	228.65	₹5.00K Cr	17.79	10.83%
ARSSBL	502.05	₹3.16K Cr	19.87	9.63%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Jun-25	Jun-24	Mar-24	FY25-26
Revenue	6.88+39.3%	8.30	4.94-1.6%	5.02	7.23	29.15
Other Income	0	0	0	0	0	0
Total Income	6.88+39.3%	8.30	4.94-1.6%	5.02	7.23	29.15
Interest	1.85	2.22	1.87	2.25	4.02	7.69
Expenditure	-2.23+2.2%	-2.72	-2.28-188.7%	2.57	4.39	-9.36
PBDT	0	0	0	0	0	0
EBITDA	6.50+43.5%	7.80	4.53-54.0%	9.84	15.64	27.49
Depreciation	0	0	0	0	0	-0.01
EBIT	6.50+43.5%	7.80	4.53-54.0%	9.84	15.64	27.48
PBT	4.65+74.8%	5.58	2.66+8.6%	2.45	2.84	19.79
Tax	-1.17	-1.43	-0.66	0.01	0.07	-7.56
Equity	12.30	12.30	11.23	0	0	12.30
OPM	67.59	67.23	53.85	48.80	39.28	67.89
Net Profit	3.48+74.0%	4.15	2-18.0%	2.44	2.77	12.23
NPM	50.58	50.00	40.49	48.61	38.31	41.96
EPS	0.30+50.0%	0.30	0.20-81.8%	1.10	1.30	1

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 17-18	FY 16-17	FY 15-16
Revenue	29.15	18.60+308.8%	4.55-56.9%	10.56
Other Income	0	0	0	0
Total Income	29.15	18.60+308.8%	4.55-56.9%	10.56
Expenditure	-9.36	-16.74-345.2%	-3.76+42.2%	-6.51
Interest	-7.69	-2.81	0	-3.71
PBDT	0	1.86	0.71	0.34
EBITDA	27.49	4.74+500.0%	0.79-89.9%	7.85
Depreciation	-0.01	-0.07	0	-0.09
EBIT	27.48	4.67+491.1%	0.79-89.8%	7.76
PBT	19.79	1.79+152.1%	0.71+184.0%	0.25
Tax	-7.56	0.03	-0.12	-0.20
Equity	12.30	10.92	10.92	10.92
OPM (%)	67.89	10.00	15.60	38.35
Net Profit	12.23	1.82+208.5%	0.59+1080.0%	0.05
NPM (%)	41.96	9.78	12.97	0.47
EPS (Rs)	1	1.70	0	0
CEPS	1	1.73	0.54	0.13

Metric	Jun-26	Mar-26	Jun-25	Mar-24	FY25-26
Revenue	149.79+13.8%	180.61	131.66	164.14	575.85
Other Income	0	0	0	0.01	0
Total Income	149.79+13.8%	180.61	131.66	164.15	575.85
Interest	14.55	14.27	14.78	16.03	59.37
Expenditure	-103.55-8.1%	-131.88	-95.79	112.36	-403.37
PBDT	0	0	0	0	0
EBITDA	61.83+19.3%	64.01	51.81	293.46	236.17
Depreciation	-1.04	-1.01	-1.16	0.93	-4.32
EBIT	60.79+20.0%	63	50.65	292.53	231.85
PBT	46.24+28.9%	48.73	35.87	51.79	172.48
Tax	-11.59	-12.67	-8.76	13.92	-46.39
Equity	12.30	12.30	11.23	0	12.30
OPM	30.87	26.98	27.24	31.55	29.95
Net Profit	34.65+27.8%	36.06	27.11	37.87	126.09
NPM	23.13	19.97	20.59	23.07	21.90
EPS	2.80+16.7%	3	2.40	17.40	10.60

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26
Revenue	575.85
Other Income	0
Total Income	575.85
Expenditure	-403.37
Interest	-59.37
PBDT	0
EBITDA	236.17
Depreciation	-4.32
EBIT	231.85
PBT	172.48
Tax	-46.39
Equity	12.30
OPM (%)	29.95
Net Profit	126.09
NPM (%)	21.90
EPS (Rs)	10.60
CEPS	10.60

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2018	Final Dividend	1	21 Sep 2018
2013	Final Dividend	1	03 Oct 2013
2011	Final Dividend	1	22 Sep 2011
2010	Final Dividend	1	23 Sep 2010

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2024	Rs.5/- to Rs.1/-	30 Oct 2024
2019	Rs.10/- to Rs.5/-	26 Aug 2019

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split