
IIFL Capital (IIFLCAPS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
5.2B
Gross Profit
2.1B
40.03%
Operating Income
1.0B
20.28%
Net Income
1.8B
33.92%
EPS (Diluted)
₹5.36
Balance Sheet Metrics
Total Assets
79.6B
Total Liabilities
54.5B
Shareholders Equity
25.1B
Debt to Equity
2.17
Cash Flow Metrics
Revenue & Profitability Trend
IIFL Capital Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 19.9B | 18.3B | 11.5B | 10.5B | 7.2B |
Cost of Goods Sold | 10.9B | 9.9B | 6.9B | 5.8B | 3.5B |
Gross Profit | 9.0B | 8.4B | 4.6B | 4.7B | 3.6B |
Gross Margin % | 45.3% | 46.0% | 39.6% | 44.8% | 50.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.2B | 1.6B | 1.2B | 1.1B | 743.9M |
Other Operating Expenses | - | 956.3M | 458.0M | 357.7M | 381.3M |
Total Operating Expenses | 3.2B | 2.6B | 1.6B | 1.4B | 1.1B |
Operating Income | 5.2B | 4.3B | 2.0B | 2.4B | 1.8B |
Operating Margin % | 26.3% | 23.7% | 17.1% | 22.9% | 25.6% |
Non-Operating Items | |||||
Interest Income | 4.2B | 3.3B | 2.1B | 2.0B | 926.0M |
Interest Expense | 1.8B | 1.0B | 482.9M | 799.4M | 422.3M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 9.2B | 6.8B | 3.4B | 4.0B | 2.8B |
Income Tax | 2.1B | 1.7B | 910.6M | 962.7M | 644.3M |
Effective Tax Rate % | 22.9% | 24.8% | 26.7% | 23.9% | 22.6% |
Net Income | 7.1B | 5.1B | 2.5B | 3.1B | 2.2B |
Net Margin % | 35.9% | 28.0% | 21.7% | 29.0% | 30.8% |
Key Metrics | |||||
EBITDA | 11.4B | 8.4B | 4.5B | 4.9B | 3.4B |
EPS (Basic) | ₹23.06 | ₹16.73 | ₹8.22 | ₹10.09 | ₹6.97 |
EPS (Diluted) | ₹21.89 | ₹16.40 | ₹8.16 | ₹9.94 | ₹6.91 |
Basic Shares Outstanding | 308906418 | 306224539 | 304371508 | 303285115 | 316337518 |
Diluted Shares Outstanding | 308906418 | 306224539 | 304371508 | 303285115 | 316337518 |
Income Statement Trend
IIFL Capital Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 6.1B | 4.1B | 1.7B | 10.9B | 2.8B |
Short-term Investments | 34.0B | 58.3B | 36.9B | 36.9B | 24.0B |
Accounts Receivable | 454.3M | 476.5M | 221.9M | 282.4M | 342.7M |
Inventory | - | - | - | 0 | 23.2M |
Other Current Assets | - | 331.7M | 344.3M | 161.9M | 121.6M |
Total Current Assets | 50.8B | 72.5B | 44.4B | 53.2B | 28.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.1B | 181.3M | 167.8M | 164.3M | 161.0M |
Goodwill | 62.7M | 50.1M | 727.2M | 928.8M | 1.2B |
Intangible Assets | 62.7M | 50.1M | 727.2M | 928.8M | 1.2B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 858.0M | 501.0M | 12.3M | 17.0M | 180.2M |
Total Non-Current Assets | 28.8B | 6.2B | 7.9B | 7.2B | 6.7B |
Total Assets | 79.6B | 78.7B | 52.4B | 60.4B | 35.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 31.4M | 49.2M | 25.3M | 16.6M | 43.2M |
Short-term Debt | - | 10.2B | 3.4B | 4.4B | 1.1B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.3B | 58.8B | 37.0B | 46.1B | 23.3B |
Non-Current Liabilities | |||||
Long-term Debt | 9.4B | 1.8B | 1.8B | 2.0B | 2.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1.0B | 554.4M | -100.0K | 408.9M | 218.0M |
Total Non-Current Liabilities | 52.2B | 2.1B | 1.9B | 2.5B | 2.4B |
Total Liabilities | 54.5B | 60.9B | 38.9B | 48.6B | 25.8B |
Equity | |||||
Common Stock | 619.9M | 615.7M | 611.1M | 607.9M | 605.9M |
Retained Earnings | - | 14.6B | 10.4B | 8.8B | 6.7B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 25.1B | 17.9B | 13.5B | 11.8B | 9.7B |
Key Metrics | |||||
Total Debt | 9.4B | 12.0B | 5.2B | 6.4B | 3.1B |
Working Capital | 48.5B | 13.8B | 7.5B | 7.1B | 5.4B |
Balance Sheet Composition
IIFL Capital Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 9.2B | 6.8B | 3.4B | 4.0B | 2.8B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 868.0M | 80.6M | 50.1M | 38.2M | 21.4M |
Working Capital Changes | -954.0K | -9.8B | -11.7B | 3.2B | -1.2B |
Operating Cash Flow | 11.8B | -1.5B | -7.5B | 8.2B | 2.0B |
Investing Activities | |||||
Capital Expenditures | 512.8M | -205.8M | -54.1M | 274.4M | -627.8M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -2.4B | -971.0M | -54.9M | -4.2B | -7.7B |
Investment Sales | 14.0M | 387.0M | 1.7B | 3.0B | 9.7B |
Investing Cash Flow | -1.9B | -789.8M | 1.6B | -988.8M | 1.3B |
Financing Activities | |||||
Share Repurchases | - | - | - | 0 | -1.1B |
Dividends Paid | -929.5M | -923.1M | -914.6M | -911.6M | -302.9M |
Debt Issuance | 1.0B | - | 0 | 3.5B | 6.7B |
Debt Repayment | -539.4M | -150.5M | -130.4M | -1.1B | -5.1B |
Financing Cash Flow | -2.9B | 5.9B | -2.1B | 2.3B | -3.0B |
Free Cash Flow | 8.2B | -1.5B | -8.1B | 7.8B | -6.7M |
Net Change in Cash | 7.0B | 3.6B | -8.0B | 9.4B | 266.5M |
Cash Flow Trend
IIFL Capital Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.91
Price to Book
3.69
Price to Sales
3.89
PEG Ratio
-3.06
Profitability Ratios
Profit Margin
29.61%
Operating Margin
35.55%
Return on Equity
28.38%
Return on Assets
8.95%
Financial Health
Current Ratio
22.21
Debt to Equity
37.34
Beta
0.48
Per Share Data
EPS (TTM)
₹21.49
Book Value per Share
₹81.12
Revenue per Share
₹76.97
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
iiflcaps | 92.9B | 13.91 | 3.69 | 28.38% | 29.61% | 37.34 |
Authum Investment | 525.0B | 12.84 | 3.56 | 28.87% | 93.88% | 7.18 |
Motilal Oswal | 524.2B | 19.23 | 4.72 | 22.47% | 37.00% | 138.95 |
Indian Energy | 194.2B | 28.38 | 11.32 | 37.77% | 65.99% | 0.54 |
JM Financial | 176.3B | 16.01 | 1.81 | 8.03% | 35.35% | 112.48 |
Choice International | 161.8B | 90.10 | 15.29 | 14.72% | 20.31% | 41.87 |
Financial data is updated regularly. All figures are in the company's reporting currency.