The 60-second version of Anand Rathi Share and Stock Brokers Limited — what it does, how it earns, and who it competes with, before any of the numbers below.
| Metric | FY23 | FY24 | FY25 | FY26 | 3Y CAGR |
|---|---|---|---|---|---|
| Revenue | ₹424 Cr | ₹590 Cr | ₹703 Cr | ₹740 Cr | +20.4% |
| EBITDA | ₹105 Cr | ₹224 Cr | ₹305 Cr | ₹371 Cr | +52.1% |
| EBITDA Margin | 24.9% | 38.0% | 43.3% | 50.1% | — |
| PAT (Net Profit) | ₹38 Cr | ₹77 Cr | ₹104 Cr | ₹129 Cr | +50.7% |
| EPS | ₹6.02 | ₹12.32 | ₹16.52 | ₹23.4 | +57.3% |
| ROE | 14.2% | 19.7% | 20.6% | 9.6% | — |
| ROCE | 22.6% | 30.5% | 50.6% | 24.7% | — |
| Total Debt | ₹423 Cr | ₹879 Cr | ₹906 Cr | ₹831 Cr | +25.2% |
| Free Cash Flow | -₹6 Cr | ₹149 Cr | ₹649 Cr | ₹705 Cr | — |
| Company | P/E | ROE |
|---|---|---|
| BAJAJ FINANCE LIMITED | 30.2x | 17.8% |
| HDFC BANK LTD | 15.9x | 13.8% |
| ICICI BANK LTD. | 18.1x | 16.5% |
| STATE BANK OF INDIA | 10.3x | 15.2% |
A good business currently available at an undemanding price — the combination this framework exists to look for. The work left is qualitative: whether the advantage the numbers imply is one you can identify and expect to last. 1 high-severity red flag sits above this conclusion and should be read first.