Altman Z″
Needs current assets and current liabilities.
This is a lending business. Cash-flow reads that suit a manufacturer do not apply: disbursing loans is an operating outflow, so negative operating cash is normal and not a warning sign. Leverage is the raw material of the model, not a red flag on its own. Reads that would mislead here have been withheld rather than shown with a caveat.
A plain-language read of the business, how it actually earns, where the edge is, and the economics of every reported segment — taken from the annual report and investor presentation, not a one-line industry label.
Trading at 28.7x earnings against its own median of 14.5x: 0.8 standard deviations above its usual range. This compares the company with its own history, not with other companies.
How to read this: Price shows the closing price with its 50-day (amber) and 200-day (grey) averages; bars at the bottom are daily volume, green on up days and red on down days; dashed lines mark the 52-week high and low. vs Nifty 50 starts both at 100 so you can see which did better over the period. P/E shows what the market paid for each rupee of profit, inside the band it usually trades in. Drawdown shows how far below its best price the share has been. Hover anywhere for the numbers on that day.
The three to six things that actually matter about this company, each with the exact filing and note it came from — never a fact without the context that makes it meaningful.
What the numbers mean when read together — computed from the filings, not a score.
Both revenue and profit grew over the last year (60.7% and 76.7%) — growth is translating to the bottom line.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Trailing revenue ₹5,442 cr, trailing profit ₹2,822 cr. Profit growing at least as fast as revenue indicates operating leverage or pricing power.
Net margin improved from 48% to 51.9% year-on-year — the business is keeping more of each rupee.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Quarter net margin 51.9% vs 48% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are -5.2% of assets.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
cumulative operating cash flow ÷ cumulative net profit
₹7,863 cr ÷ ₹6,815 cr, over 12 years
1.15×
Above 1.0 means cash exceeds reported profit — the healthier reading.(net profit − operating cash flow) ÷ average total assets
(₹2,487 − ₹3,104) cr ÷ average assets
-5.2%
Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.net margin × asset turnover × leverage
48.5% × 0.38 × 2.01
37.3%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹3,345 cr ÷ ₹34 cr
98.38×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹0 cr ÷ ₹6,673 cr
0.00×
Read against the sector — infrastructure carries more than software.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Some figures appear twice on this page with different values. That is not an error — they sit on different bases. The live feed reports a rolling twelve months; everything computed here comes from the last audited statements. Both are shown so you can see which is which.
Where the two disagree, every model, screen and ratio computed on this page uses the filed figure, because the rest of the page is on that basis.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Median of the companies we hold in the same sector (Financial Services). Every figure on both sides is the live feed's trailing twelve months, so the two are measured the same way whatever depth of extraction this company has had. A number only means something next to something else — expensive against the market and cheap against peers are different facts.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
FII rose from 16.26% to 21.32% across these quarters.
MF rose from 9.04% to 11.69% across these quarters.
Other trimmed from 74.70% to 66.99% across these quarters.
| Metric | Q2 FY27 | Q1 FY27 | Q2 FY26 |
|---|---|---|---|
| Revenue from Operations (₹ crore) | 1,433 | 1,566 | 1,068 |
| Investment Income (₹ crore) | 108.07 | 135.18 | 65.69 |
| Regulatory Contribution Expense (₹ crore) | 166 | 192.78 | 146.69 |
| Clearing and Settlement Expense (₹ crore) | 79.98 | 90.28 | 63.27 |
From the quarterly results and the earnings call, read by FinMinutes. Latest quarter, read in full.
Read using the AMCs and capital market intermediaries framework (named in the filing read). Primary valuation lens: P/E against AUM growth and yield.
Read more closely in this sector: Treasury and float income inside profit · F&O share of revenue against regulatory change.
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Revenue from operations | 630 | 841 | 925 | 1,568 | 3,212 | 5,124 |
| Other income | 19 | 52 | 78 | 417 | 22 | 24 |
| Depreciation | 58 | 48 | 60 | 95 | 113 | 159 |
| Finance cost | 10 | 28 | 37 | 39 | 32 | 34 |
| Profit before tax | 153 | 327 | 297 | 995 | 1,754 | 3,311 |
| Net profit (owners) | 142 | 245 | 206 | 772 | 1,322 | 2,487 |
| EPS (₹) | 3.58 | 6.27 | 5.43 | 19.17 | 32.65 | 61.22 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Metric | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 426 | 539 | 602 | 813 | 768 | 847 | 958 | 1,068 | 1,244 | 1,564 | 1,566 |
| Other Income | 24 | 22 | 29 | 91 | 30 | 83 | 205 | 115 | 91 | 108 | 78 | 160 |
| Expenses | 173 | 280 | 388 | 319 | 358 | 533 | 362 | 332 | 388 | 512 | 523 | 520 |
| Depreciation | 23 | 25 | 26 | 24 | 29 | 30 | 30 | 27 | 32 | 45 | 55 | 43 |
| Finance cost | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 182 | 143 | 154 | 349 | 457 | 288 | 660 | 713 | 739 | 795 | 1,063 | 1,164 |
| Net Profit | 118 | 106 | 107 | 264 | 346 | 219 | 494 | 538 | 557 | 597 | 795 | 873 |
| EPS | 2.97 | 2.66 | 2.64 | 6.53 | 8.54 | 5.41 | 12.17 | 13.28 | 13.75 | 14.82 | 19.55 | 21.43 |
| Item | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Equity Capital | 9 | 27 | 27 | 27 | 27 | 82 |
| Reserves | 2,498 | 2,627 | 2,674 | 3,275 | 4,397 | 6,591 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Net block | 184 | 161 | 252 | 285 | 300 | 642 |
| CWIP | 4 | 10 | 2 | 15 | 54 | 77 |
| Investments | 1,844 | 1,968 | 1,453 | 2,390 | 2,845 | 3,837 |
| Total Assets | 4,627 | 6,185 | 5,994 | 9,450 | 10,342 | 13,446 |
| Line | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|---|
| Cash from operations | -68 | 1,442 | -137 | 2,643 | 414 | 3,104 |
| Cash from investing | -189 | -980 | -111 | -871 | -758 | -2,678 |
| Cash from financing | -55 | 9 | -186 | -149 | -206 | -304 |
| Free cash flow | -106 | 1,410 | -280 | 2,513 | 262 | 2,589 |
| Net change in cash | -313 | 471 | -434 | 1,623 | -550 | 122 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
The part no one reads: the auditor's opinion, the contingent liabilities buried in the notes, the covenants, and the claims in the deck placed beside the figures that test them.
Where analysts pressed management on the earnings call, and exactly how management answered — the questions that were hardest to answer are usually the ones that matter.
The same read, applied to the companies this one competes with.
BSE Ltd. reported revenue of ₹1,433 cr for July to September 2026, +34.1% on the year and −8.5% on the quarter. That is slower than this quarter has grown in recent years (+78.0% on average). Over the last four quarters revenue comes to ₹5,807 cr, +59.5% on the four before.
Operating profit (EBITDA) was ₹984 cr, a margin of 68.7%, +402 bps on the year and +24 bps on the quarter. It is the widest margin of the last 8 quarters (range 30.7% to 68.7%). Operating costs grew +18.8% against revenue growth of +34.1%, so more of each rupee of sales reached operating profit.
Net profit was ₹808 cr, +45.0% on the year and −7.5% on the quarter, with earnings per share of ₹19.64. Profit before other income, one-offs and tax grew 42.9%, so the profit growth came from the business itself. The tax rate of 25% is in line with its recent average. Profit over the last four quarters totals ₹3,072 cr, +69.9% on the four before.
Of the 8 companies in AMCs and capital market intermediaries that have reported Q2 FY27 so far, BSE Ltd. ranks 4th on revenue growth; the sector median is +32.2%. Its margin moved +402 bps on the year against a sector median of +222 bps.
Asset managers and brokers earn fees on assets and activity, so revenue follows market levels and flows; treasury income can lift other income in a good market quarter.
On earnings per share of ₹75.23 over the last four quarters, the stock at ₹3,368.00 trades at 44.8 times trailing earnings.
No check fired. That is a statement about the checks below, not a verdict on the company.
Could not run on this quarter: Exceptional items that recur, Finance cost rising, Inventory against sales, Borrowing while holding cash, IPO money used as stated, Related-party transactions, Promoter pledges and allotments, Earlier promises against delivery. The filing did not carry these lines.
Net profit a year ago, each driver's change, and net profit now. Blue added profit, red took it away.
| Balance sheet | Sep '26 | Last year end | Change |
|---|---|---|---|
| Trade receivables | ₹461 cr | ₹553 cr | ▼ 16.7% |
| Cash | ₹885 cr | ₹1,672 cr | ▼ 47.1% |
| Bank balances | ₹4,669 cr | ₹3,501 cr | ▲ 33.3% |
| Trade payables | ₹169 cr | ₹131 cr | ▲ 28.9% |
| Net block | ₹574 cr | ₹540 cr | ▲ 6.3% |
| Capital work in progress | ₹68.8 cr | ₹32.6 cr | ▲ 111.3% |
| Equity | ₹7,952 cr | ₹6,673 cr | ▲ 19.2% |
| Total assets | ₹14,629 cr | ₹13,446 cr | ▲ 8.8% |
| Cash flow, year to date | This year | Last year |
|---|---|---|
| Operating cash flow | ₹1,327 cr | ₹992 cr |
| Capital expenditure | −₹173 cr | −₹313 cr |
| Investing cash flow | −₹1,704 cr | −₹1,433 cr |
| Financing cash flow | −₹412 cr | −₹316 cr |
| Dividends paid | −₹412 cr | −₹316 cr |
Operating cash flow was 0.79× profit. Receivables at 28 days of sales (−14 days against the last year end).
Other matter 1: “The accompanying Statement includes the unaudited interim financial results and other unaudited financial information in respect of five subsidiaries, whose unaudited interim financial results includes total assets of Rs 5,54,799 lakhs as at September 30, 2026, total revenues of Rs… Read in full
The accompanying Statement includes the unaudited interim financial results and other unaudited financial information in respect of five subsidiaries, whose unaudited interim financial results includes total assets of Rs 5,54,799 lakhs as at September 30, 2026, total revenues of Rs 13,580 lakhs and Rs 28,496 lakhs, total net profit after tax of Rs 3,952 lakhs and Rs 8,537 lakhs, total comprehensive income of Rs 3,411 lakhs and Rs 7,980 lakhs, for the quarter ended September 30, 2026 and the period ended on that date respectively, and net cash outflow of Rs 76,144 lakhs for the period from April 01, 2026 to September 30, 2026, as considered in the Statement, which have been reviewed by their respective independent auditors.
Other matter 2: “The accompanying Statement includes the unaudited interim financial results of one associate, whose interim financial results includes the Group's share of net loss of Rs. 25 lakhs and Rs. 25 lakhs and Group's share of total comprehensive income of Rs.… Read in full
The accompanying Statement includes the unaudited interim financial results of one associate, whose interim financial results includes the Group's share of net loss of Rs. 25 lakhs and Rs. 25 lakhs and Group's share of total comprehensive income of Rs. 52 lakhs and Rs. 52 lakhs for the quarter ended September 30, 2026 and for the period ended on that date respectively.
Filing p. consolidated limited review report p.1-2
Approved the appointment of Shri Ashutosh Singh as Executive Director — Business (Vertical-3) for a period of five (5) years with effect from November 30, 2026. (p. outcome letter p.1, Annexure B)
Approved proposal to accept offer from MMRDA for allotment of a plot at Bandra Kurla Complex, Mumbai, for development of proposed additional premises and infrastructure facilities. (p. outcome letter p.2)
Tax: Consolidated tax expense of ₹264.87 crore on Profit before tax of ₹1,072.39 crore for Q2 FY27
| Metric | Q2 FY27 | Q1 FY27 | Q2 FY26 |
|---|---|---|---|
| Revenue from Operations (₹ crore) | 1,433 | 1,566 | 1,068 |
| Investment Income (₹ crore) | 108.07 | 135.18 | 65.69 |
| Regulatory Contribution Expense (₹ crore) | 166 | 192.78 | 146.69 |
| Clearing and Settlement Expense (₹ crore) | 79.98 | 90.28 | 63.27 |
Investment income contributed ₹108.07 crore in Q2 FY27 (Rs 10,807 lakhs), representing 10.08% of Profit Before Tax (₹1,072.39 crore). Float on Core SGF and clearing balances is invested in fixed deposits and liquid funds.
Treasury income is a recurring and integral component of exchange cash flow and overall profitability.
Regulatory contribution expense stood at ₹166.00 crore in Q2 FY27 (Rs 16,600 lakhs) reflecting transaction charges and regulatory fee payments across equity and derivatives segments under SEBI directives.
Evolving regulatory frameworks and fee structure revisions directly impact transaction fee retention and operating margins.
Read using the AMCs and capital market intermediaries framework (named in the filing read). Primary valuation lens: P/E against AUM growth and yield.
Read more closely in this sector: Treasury and float income inside profit · F&O share of revenue against regulatory change.
| Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 | Q2 FY27 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ₹426 cr | ₹539 cr | ₹602 cr | ₹813 cr | ₹768 cr | ₹847 cr | ₹958 cr | ₹1,068 cr | ₹1,244 cr | ₹1,564 cr | ₹1,566 cr | ₹1,433 cr |
| YoY | — | — | +132% | +125% | +80% | +57% | +59% | +31% | +62% | +85% | +63% | +34% |
| EBITDA margin | 34.3% | 28.0% | 46.8% | 56.1% | 30.7% | 57.1% | 65.2% | 64.7% | 58.8% | 66.6% | 68.4% | 68.7% |
| Other income, % of PBT | 15% | 19% | 26% | 7% | 29% | 31% | 16% | 10% | 14% | 7% | 12% | 11% |
| Exceptional items | — | — | — | — | — | — | — | — | — | — | — | — |
| Tax rate | 26% | 30% | 24% | 24% | 24% | 25% | 25% | 25% | 25% | 25% | 25% | 25% |
| Net profit | ₹106 cr | ₹107 cr | ₹264 cr | ₹346 cr | ₹219 cr | ₹494 cr | ₹538 cr | ₹557 cr | ₹597 cr | ₹795 cr | ₹873 cr | ₹808 cr |
| YoY | — | — | −40% | +193% | +107% | +362% | +104% | +61% | +173% | +61% | +62% | +45% |
| Core profit YoY | — | — | +200% | +170% | +69% | +264% | +132% | +56% | +235% | +116% | +71% | +43% |
| EPS | ₹2.66 | ₹2.64 | ₹6.53 | ₹8.54 | ₹5.41 | ₹12.17 | ₹13.28 | ₹13.56 | ₹14.82 | ₹19.55 | ₹21.22 | ₹19.64 |
| Flags | · | · | ✓ | 1 | 2 | 2 | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ |
Each quarter is read with the same rules. Balance-sheet and cash checks run on half-year and annual quarters; filing-read checks run where a read exists.