♥

Nuvama Wealth Management Limited

ISIN : INE531F01015
NSE : NUVAMA
Face Value : 10
Industry : Finance - Stock Broking

EPS : 174.14
EPS (TTM) : 230.65
Price to Earning (P/E) : 34.89
Book Value : 799.25
Price to Bookvalue (P/B) : 7.60
Dividend Yield : 1 %
Return on Equity (ROE) : 25.01 %
Return on Capital Employed (ROCE) : 16.59 %

Nuvama Wealth share price (28-Mar-2025)
National Stock Exchange NSE
Open / Close	6106.9 - 6075.7 -0.5 %
Low / High	6053.75 - 6183.95 2.2 %
Trade Volume	91,466
52 Week Low / High	0 - 0 NAN %

YOU MAY ALSO LIKE

How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
Share Market basics for beginners
Share Market jargons in simple terms
High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE
Stock market course tutorial
Stock Market Investment Course explained in simple words.
Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE
CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator

Consolidated Standalone

CONSOLIDATED QUARTERLY RESULT FOR NUVAMA WEALTH MANAGEMENT LIMITED

Date End	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
No of months	3 months	3 months	3 months	3 months	3 months
Net Sales	7352.6	8406.4	9273.8	9494.3	10513.5
Total Income	7373.1	8422	9290.1	9526.8	10568.4
Total Expenditure	3751.7	3960.9	4630.1	4566	4878.1
Other Income	20.5	15.6	16.3	32.5	54.9
Operating Profit	3621.4	4461.1	4660	4960.8	5690.3
Interest	1469	1710.5	1827.6	1825.1	1998.4
PBDT	2152.4	2750.6	2832.4	3135.7	3691.9
Depreciation	243.7	446.4	451.3	201.7	214.9
Profit Before Tax	1908.7	2304.2	2381.1	2934	3477
Tax	464.6	545.2	565.5	760.5	900.3
Profit After Tax	1444.1	1759	1815.6	2173.5	2576.7
Net Profit	1444.1	1759	1815.6	2173.5	2576.7
Equity Capital	350.7	352.24	353.1	353.95	357.2
Face Value (IN RS)	10	10	10	10	10
Calculated EPS	41.39	50.06	51.19	62.44	72.13
Diluted Eps After Extraordinary Items	41.11	49.43	50.17	60.6	70.45
Diluted Eps Before Extraordinary Items	41.11	49.43	50.17	60.6	70.45

STANDALONE QUARTERLY RESULT FOR NUVAMA WEALTH MANAGEMENT LIMITED

Date End	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
No of months	3 months	3 months	3 months	3 months	3 months
Net Sales	1263.6	1865.2	2153.9	2359.3	5155.5
Total Income	1263.7	1865.2	2154	2359.3	5155.5
Total Expenditure	912.6	995.7	1266.4	1382.9	1448.5
Other Income	0.1		0.1
Operating Profit	351.1	869.5	887.6	976.4	3707
Interest	157.8	203.5	246.1	292.8	290.9
PBDT	193.3	666	641.5	683.6	3416.1
Depreciation	77.9	289.3	257.1	37.7	39.7
Profit Before Tax	115.4	376.7	384.4	645.9	3376.4
Tax	1.1	67	69.4	180.5	208
Profit After Tax	114.3	309.7	315	465.4	3168.4
Net Profit	114.3	309.7	315	465.4	3168.4
Equity Capital	350.7	352.24	353.1	353.95	357.2
Face Value (IN RS)	10	10	10	10	10
Calculated EPS	3.26	8.79	8.92	13.15	88.7
Diluted Eps After Extraordinary Items	3.24	8.68	8.74	12.76	86.63
Diluted Eps Before Extraordinary Items	3.24	8.68	8.74	12.76	86.63

Consolidated Standalone

CONSOLIDATED ANNUAL RESULT FOR NUVAMA WEALTH MANAGEMENT LIMITED

Date End	Mar 2024
No of months	12 months
Net Sales	31509.9
Total Income	31577.3
Total Expenditure	15917
Other Income	67.4
Operating Profit	15660.3
Interest	6197.5
PBDT	9462.8
Depreciation	1364.2
Profit Before Tax	8098.6
Tax	1871.6
Profit After Tax	6227
Net Profit	6227
Equity Capital	353.1
Face Value (IN RS)	10
Calculated EPS	177.09
Diluted Eps After Extraordinary Items	174.14
Diluted Eps Before Extraordinary Items	174.14

STANDALONE ANNUAL RESULT FOR NUVAMA WEALTH MANAGEMENT LIMITED

Date End	Mar 2024
No of months	12 months
Net Sales	6537.9
Total Income	6538.9
Total Expenditure	4039.3
Other Income	1
Operating Profit	2499.6
Interest	689.4
PBDT	1810.2
Depreciation	734.9
Profit Before Tax	1075.3
Tax	94.4
Profit After Tax	980.9
Net Profit	980.9
Equity Capital	353.1
Face Value (IN RS)	10
Calculated EPS	27.78
Diluted Eps After Extraordinary Items	27.32
Diluted Eps Before Extraordinary Items	27.32

Consolidated Standalone

CONSOLIDATED PROFIT / LOSS FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
No of Months	12 months	12 months	12 months	12 months
Operating Income	1208.92 Cr	1610.25 Cr	2214.72 Cr	3151.16 Cr
Interest income	386.84 Cr	505.19 Cr	660.67 Cr	1114.34 Cr
Dividend income	5.1 Lk	1.05 Cr	82.6 Lk	90.9 Lk
Brokerages & commissions	381.91 Cr	426.17 Cr	509.56 Cr	693.24 Cr
Operating Income (Net)	1208.92 Cr	1610.25 Cr	2214.72 Cr	3151.16 Cr
Employee Cost	506.69 Cr	600.4 Cr	728.7 Cr	890.96 Cr
Salaries, Wages & Bonus	466.72 Cr	545.69 Cr	651.55 Cr	800.21 Cr
Contributions to EPF & Pension Funds	20.32 Cr	23.64 Cr	28.96 Cr	31.99 Cr
Workmen and Staff Welfare Expenses	8.02 Cr	14.4 Cr	19.61 Cr	31.73 Cr
Operating & Establishment Expenses	126.37 Cr	225.62 Cr	422.65 Cr	469.73 Cr
Security Transaction tax	2.9 Cr	9.27 Cr	10.74 Cr	12.22 Cr
Software & Technical expenses	50.94 Cr	90.88 Cr	108.36 Cr	104.84 Cr
Commission, Brokerage & Discounts	15.45 Cr	69.9 Cr	238.44 Cr	268.85 Cr
Rent , Rates & Taxes	33.67 Cr	19.25 Cr	12.03 Cr	15.86 Cr
Repairs and Maintenance	1.17 Cr	1.46 Cr	2.07 Cr	3.07 Cr
Insurance	47.1 Lk	1.49 Cr	2.3 Cr	2.41 Cr
Electricity & Power	1.93 Cr	4.15 Cr	4.72 Cr	4.9 Cr
Administrations & Other Expenses	136.94 Cr	129.89 Cr	171.23 Cr	181.09 Cr
Printing and stationery	1.36 Cr	1 Cr	1.56 Cr	1.89 Cr
Professional and legal fees	39.95 Cr	45.69 Cr	35.37 Cr	43.21 Cr
Advertisement & Sales Promotion	4.9 Cr	19.04 Cr	38.85 Cr	26.32 Cr
Provisions and Contingencies	74.06 Cr	12.75 Cr	17.72 Cr	50.1 Cr
Bad debts /advances written off	5.58 Cr	57 Lk	24.2 Lk	1.02 Cr
Provision for doubtful debts	4.26 Cr	5.22 Cr	8 Cr	28.41 Cr
Loss on disposal of fixed assets(net)	0	0	0	49.1 Lk
Loss on foreign exchange fluctuations	5.07 Cr	1.52 Cr	1.3 Cr	1.16 Cr
Loss on sale of non-trade current investments	9.3 Cr	85.6 Lk	0	0
Total Expenditure	844.06 Cr	968.67 Cr	1340.31 Cr	1591.88 Cr
Other Income	98.43 Cr	10.12 Cr	15.72 Cr	6.74 Cr
Other Interest Income	5.57 Cr	0	1.02 Cr	38 Lk
Profit on sale of Fixed Assets	3.2 Lk	60,000	36.7 Lk	0
Income from investments	89.44 Cr	0	0	0
Operating Profit	463.29 Cr	651.71 Cr	890.13 Cr	1566.02 Cr
Interest	246.35 Cr	277.91 Cr	396.41 Cr	619.75 Cr
Loans	37.94 Cr	30.44 Cr	34.6 Cr	81.83 Cr
Bonds / Debentures	86.88 Cr	168.83 Cr	326.01 Cr	444.92 Cr
Depreciation	50.11 Cr	71.32 Cr	88.58 Cr	136.42 Cr
Profit Before Taxation & Exceptional Items	166.83 Cr	302.47 Cr	405.14 Cr	809.86 Cr
Exceptional Income / Expenses	-636.68 Cr	631.63 Cr	0	0
Profit Before Tax	-424.45 Cr	935.11 Cr	406.09 Cr	812 Cr
Provision for Tax	58.36 Cr	77.98 Cr	101.02 Cr	187.16 Cr
Current Income Tax	55.05 Cr	46.83 Cr	103.6 Cr	226.39 Cr
Deferred Tax	5.68 Cr	51.59 Cr	34.3 Lk	-31.53 Cr
Profit After Tax	-482.8 Cr	857.13 Cr	305.07 Cr	624.84 Cr
Extra items	7.82 Cr	26 Lk	0	0
Minority Interest	0	0	2.2 Lk	47.9 Lk
Consolidated Net Profit	-474.98 Cr	857.39 Cr	305.09 Cr	625.32 Cr
Profit Balance B/F	915.1 Cr	-1220.88 Cr	-1008.01 Cr	-708.97 Cr
Appropriations	440.11 Cr	-363.48 Cr	-702.92 Cr	-83.65 Cr
Equity Dividend %	266	0	0	0
Earnings Per Share	-136.78	246.9	87.03	177.1
Adjusted EPS	-136.78	246.9	87.03	177.1

STANDALONE PROFIT / LOSS FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
No of Months	12 months	12 months	12 months	12 months
Operating Income	381.27 Cr	355.22 Cr	350.47 Cr	654.08 Cr
Interest income	23.27 Cr	11.55 Cr	17.57 Cr	65.6 Cr
Dividend income	99.97 Cr	0	11.58 Cr	0
Brokerages & commissions	207.05 Cr	225.43 Cr	212.01 Cr	305.44 Cr
Operating Income (Net)	381.27 Cr	355.22 Cr	350.47 Cr	654.08 Cr
Employee Cost	121.29 Cr	157.2 Cr	167.28 Cr	194.07 Cr
Salaries, Wages & Bonus	109.6 Cr	142.28 Cr	143.89 Cr	170.88 Cr
Contributions to EPF & Pension Funds	4.45 Cr	5.64 Cr	5.75 Cr	6.08 Cr
Workmen and Staff Welfare Expenses	1.23 Cr	2.39 Cr	3.22 Cr	4.82 Cr
Operating & Establishment Expenses	36.26 Cr	58.5 Cr	68.5 Cr	80.57 Cr
Software & Technical expenses	12.1 Cr	28.28 Cr	19.46 Cr	27.17 Cr
Commission, Brokerage & Discounts	4.56 Cr	7.68 Cr	11.32 Cr	5.94 Cr
Rent , Rates & Taxes	6.22 Cr	7.31 Cr	6.99 Cr	3.74 Cr
Repairs and Maintenance	19.5 Lk	80,000	75.5 Lk	90.5 Lk
Insurance	27.6 Lk	1.11 Cr	1.68 Cr	1.8 Cr
Electricity & Power	19 Lk	1.41 Cr	67.7 Lk	87.5 Lk
Administrations & Other Expenses	68.81 Cr	58.07 Cr	64.05 Cr	120.47 Cr
Printing and stationery	28.4 Lk	90,000	35.4 Lk	58 Lk
Professional and legal fees	24.73 Cr	22.97 Cr	22.08 Cr	30.22 Cr
Advertisement & Sales Promotion	72.8 Lk	1.97 Cr	5.22 Cr	3.14 Cr
Provisions and Contingencies	5.77 Cr	2.87 Cr	10.57 Cr	9.2 Cr
Provision for doubtful debts	80.4 Lk	0	52.5 Lk	1.12 Cr
Loss on disposal of fixed assets(net)	1.24 Cr	10.8 Lk	0	14.7 Lk
Loss on foreign exchange fluctuations	64.4 Lk	98.3 Lk	91.8 Lk	81.9 Lk
Loss on sale of non-trade current investments	75 Lk	1.06 Cr	67.1 Lk	18.1 Lk
Total Expenditure	232.13 Cr	276.64 Cr	310.41 Cr	404.3 Cr
Other Income	185.92 Cr	1.7 Cr	43.75 Cr	17.7 Lk
Other Interest Income	2.34 Cr	0	31.7 Lk	0
Profit on sale of Fixed Assets	0	0	13 Lk	0
Income from investments	181.06 Cr	97.6 Lk	0	0
Provision Written Back	0	31.9 Lk	0	7.6 Lk
Operating Profit	335.06 Cr	80.27 Cr	83.81 Cr	249.96 Cr
Interest	95.7 Cr	11.84 Cr	30.86 Cr	68.94 Cr
Loans	18.87 Cr	5.18 Cr	8.36 Cr	17.75 Cr
Bonds / Debentures	75.85 Cr	0	17.38 Cr	17.63 Cr
Depreciation	19.88 Cr	32.14 Cr	45.85 Cr	73.49 Cr
Profit Before Taxation & Exceptional Items	219.48 Cr	36.29 Cr	7.1 Cr	107.53 Cr
Exceptional Income / Expenses	-147.31 Cr	147.31 Cr	0	0
Profit Before Tax	72.17 Cr	183.61 Cr	7.1 Cr	107.53 Cr
Provision for Tax	8.67 Cr	-4.33 Cr	80.4 Lk	9.44 Cr
Current Income Tax	7.27 Cr	16.05 Cr	9.99 Cr	32.82 Cr
Deferred Tax	2.11 Cr	-2.85 Cr	-8.73 Cr	-15.84 Cr
Profit After Tax	63.5 Cr	187.94 Cr	6.3 Cr	98.09 Cr
Consolidated Net Profit	63.5 Cr	187.94 Cr	6.3 Cr	98.09 Cr
Adjustments to PAT	-1560.04 Cr	-135.16 Cr	0	0
Profit Balance B/F	251.68 Cr	-1333.96 Cr	-1279.67 Cr	-1268.31 Cr
Appropriations	-1244.86 Cr	-1281.18 Cr	-1273.37 Cr	-1170.22 Cr
Equity Dividend %	266	0	0	0
Earnings Per Share	18.28	54.12	1.8	27.78
Adjusted EPS	18.28	54.12	1.8	27.78

Consolidated Standalone

CONSOLIDATED CASH FLOW FOR NUVAMA WEALTH MANAGEMENT LIMITED

Year End	Mar 2021	Mar 2022	Mar 2023	Mar 2024
No of Months	12 months	12 months	12 months	12 months
Profit Before Tax	-414 Cr	935.46 Cr	406.09 Cr	812 Cr
Adjustment	622.37 Cr	-554.46 Cr	101.95 Cr	214.01 Cr
Changes In working Capital	-1274.29 Cr	-1737.24 Cr	-2300.11 Cr	-2476.7 Cr
Cash Flow after changes in Working Capital	-1065.92 Cr	-1356.25 Cr	-1792.06 Cr	-1450.69 Cr
Cash Flow from Operating Activities	-1107.68 Cr	-1425.25 Cr	-1864.91 Cr	-1658.37 Cr
Cash Flow from Investing Activities	-93.2 Cr	-152.98 Cr	-177.24 Cr	-79.78 Cr
Cash Flow from Financing Activitie	847.29 Cr	2209.32 Cr	1825.16 Cr	1315.83 Cr
Net Cash Inflow / Outflow	-353.58 Cr	631.09 Cr	-216.99 Cr	-422.31 Cr
Opening Cash & Cash Equivalents	722.04 Cr	367.74 Cr	1000.5 Cr	788.2 Cr
Effect of Foreign Exchange Fluctuations	-71.7 Lk	1.67 Cr	4.68 Cr	75.2 Lk
Closing Cash & Cash Equivalent	367.74 Cr	1000.5 Cr	788.2 Cr	366.63 Cr

STANDALONE CASH FLOW FOR NUVAMA WEALTH MANAGEMENT LIMITED

Year End	Mar 2021	Mar 2022	Mar 2023	Mar 2024
No of Months	12 months	12 months	12 months	12 months
Profit Before Tax	72.17 Cr	183.61 Cr	7.1 Cr	107.53 Cr
Adjustment	-21.32 Cr	-98.59 Cr	83.75 Cr	180.46 Cr
Changes In working Capital	257.54 Cr	105.56 Cr	-357.6 Cr	-442.91 Cr
Cash Flow after changes in Working Capital	308.39 Cr	190.58 Cr	-266.75 Cr	-154.92 Cr
Cash Flow from Operating Activities	301.34 Cr	178.21 Cr	-270.5 Cr	-172.31 Cr
Cash Flow from Investing Activities	-500.09 Cr	-129.74 Cr	-82.22 Cr	-81.96 Cr
Cash Flow from Financing Activitie	175.32 Cr	-3.95 Cr	286.41 Cr	252.28 Cr
Net Cash Inflow / Outflow	-23.43 Cr	44.52 Cr	-66.3 Cr	-1.99 Cr
Opening Cash & Cash Equivalents	53.64 Cr	30.21 Cr	74.72 Cr	8.42 Cr
Closing Cash & Cash Equivalent	30.21 Cr	74.72 Cr	8.42 Cr	6.43 Cr

Consolidated Standalone

CONSOLIDATED BALANCE SHEET FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Share Capital	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Equity - Authorised	799.54 Cr	799.54 Cr	799.54 Cr	799.54 Cr
Equity - Issued	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Equity Paid Up	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Face Value	10	10	10	10
Total Reserves	-651.68 Cr	-358.89 Cr	2170.96 Cr	2807.08 Cr
Securities Premium	492.3 Cr	492.3 Cr	2720.66 Cr	1527.04 Cr
Capital Reserves	1.76 Cr	51.76 Cr	51.76 Cr	1.76 Cr
Profit & Loss Account Balance	-1220.88 Cr	-1008.01 Cr	-708.97 Cr	1161.11 Cr
General Reserves	10.94 Cr	10.94 Cr	10.94 Cr	10.94 Cr
Reserve excluding Revaluation Reserve	-685.99 Cr	-391.3 Cr	2140.43 Cr	2786.76 Cr
Revaluation reserve	34.31 Cr	32.41 Cr	30.53 Cr	20.33 Cr
Shareholder's Funds	-634.5 Cr	-331.14 Cr	2254.24 Cr	2894.78 Cr
Minority Interest	0	0	4.56 Cr	4.08 Cr
Secured Loans	1026.55 Cr	2149.59 Cr	3558.2 Cr	4196.99 Cr
Non Convertible Debentures	1026.55 Cr	2149.59 Cr	3558.2 Cr	4196.99 Cr
Unsecured Loans	2259.99 Cr	2259.33 Cr	15.18 Cr	0
Deferred Tax Assets / Liabilities	-52.42 Cr	-86.5 Lk	-54.9 Lk	-35.45 Cr
Deferred Tax Assets	66.34 Cr	23.95 Cr	62.82 Cr	85.16 Cr
Deferred Tax Liability	13.92 Cr	23.09 Cr	62.27 Cr	49.71 Cr
Other Long Term Liabilities	14.9 Cr	18.02 Cr	13.07 Cr	12.16 Cr
Long Term Provisions	11.46 Cr	14 Cr	11.18 Cr	13.48 Cr
Total Non-Current Liabilities	3260.47 Cr	4440.06 Cr	3597.07 Cr	4187.18 Cr
Trade Payables	1170.27 Cr	1637.84 Cr	1756.59 Cr	3670.06 Cr
Sundry Creditors	1170.27 Cr	1637.84 Cr	1756.59 Cr	3670.06 Cr
Other Current Liabilities	3129.16 Cr	3454.95 Cr	3241.91 Cr	7006.09 Cr
Bank Overdraft / Short term credit	25.3 Lk	37.5 Lk	0	1.8 Cr
Advances received from customers	13.39 Cr	184.99 Cr	364.42 Cr	134.3 Cr
Interest Accrued But Not Due	6.86 Cr	2.81 Cr	87.6 Lk	2.89 Cr
Short Term Borrowings	385.07 Cr	1384.02 Cr	1839.78 Cr	2548.72 Cr
Secured ST Loans repayable on Demands	0	231.74 Cr	643.46 Cr	678.12 Cr
Working Capital Loans- Sec	0	125.78 Cr	222.6 Cr	501.82 Cr
Short Term Provisions	22.3 Cr	10.07 Cr	20.99 Cr	40.57 Cr
Provision for Tax	21.4 Cr	9.17 Cr	20.08 Cr	39.67 Cr
Total Current Liabilities	4706.8 Cr	6486.88 Cr	6859.26 Cr	13265.4 Cr
Total Liabilities	7332.76 Cr	10595.8 Cr	12715.1 Cr	20351.5 Cr
Gross Block	292.84 Cr	372.78 Cr	501.81 Cr	623.98 Cr
Less: Accumulated Depreciation	130.82 Cr	169.53 Cr	232.57 Cr	345.55 Cr
Net Block	162.02 Cr	203.25 Cr	269.24 Cr	278.43 Cr
Capital Work in Progress	4.6 Lk	0	0	0
Non Current Investments	24.66 Cr	70.2 Cr	169.67 Cr	170.24 Cr
Long Term Investment	24.66 Cr	70.2 Cr	169.67 Cr	170.24 Cr
Unquoted	656.29 Cr	70.2 Cr	169.67 Cr	179.87 Cr
Long Term Loans & Advances	67.65 Cr	80.73 Cr	236.62 Cr	130.7 Cr
Other Non Current Assets	0	0	1.88 Cr	2.26 Cr
Total Non-Current Assets	276.72 Cr	387.44 Cr	717.22 Cr	600.7 Cr
Unquoted	656.29 Cr	70.2 Cr	169.67 Cr	179.87 Cr
Inventories	207.44 Cr	889.58 Cr	1309.96 Cr	737.08 Cr
Sundry Debtors	272.03 Cr	892.44 Cr	890.03 Cr	656.82 Cr
Debtors more than Six months	110.1 Cr	16.81 Cr	15.48 Cr	20.86 Cr
Debtors Others	177.99 Cr	893.93 Cr	892.9 Cr	659.4 Cr
Cash and Bank	4553.62 Cr	4751.68 Cr	5327.85 Cr	12613.3 Cr
Balances at Bank	4552.61 Cr	4744.84 Cr	5326.61 Cr	12613.3 Cr
Other Current Assets	202.65 Cr	560.35 Cr	813.79 Cr	772.98 Cr
Interest accrued and or due on loans	0	50,000	0	0
Prepaid Expenses	11.77 Cr	17.07 Cr	23.92 Cr	21.65 Cr
Short Term Loans and Advances	1810.17 Cr	3114.31 Cr	3656.29 Cr	4970.61 Cr
Advances recoverable in cash or in kind	64.45 Cr	69.7 Cr	74.55 Cr	65.08 Cr
Total Current Assets	7045.91 Cr	10208.4 Cr	11997.9 Cr	19750.8 Cr
Net Current Assets (Including Current Investments)	2339.11 Cr	3721.48 Cr	5138.66 Cr	6485.34 Cr
Total Assets	7332.76 Cr	10595.8 Cr	12715.1 Cr	20351.5 Cr
Contingent Liabilities	725.22 Cr	1171.51 Cr	4750.75 Cr	6236.13 Cr
Total Debt	3671.6 Cr	5792.94 Cr	5413.15 Cr	6745.7 Cr
Book Value	-187.54	-102.68	620.57	799.25
Adjusted Book Value	-187.54	-102.68	620.57	799.25

STANDALONE BALANCE SHEET FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Share Capital	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Equity - Authorised	799.54 Cr	799.54 Cr	799.54 Cr	799.54 Cr
Equity - Issued	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Equity Paid Up	34.73 Cr	34.73 Cr	35.06 Cr	35.31 Cr
Face Value	10	10	10	10
Total Reserves	-782.3 Cr	-679.92 Cr	1544.09 Cr	1643.99 Cr
Securities Premium	492.3 Cr	492.3 Cr	2720.66 Cr	1527.04 Cr
Capital Reserves	0	50 Cr	50 Cr	0
Profit & Loss Account Balance	-1333.96 Cr	-1279.67 Cr	-1268.31 Cr	85.42 Cr
General Reserves	10.94 Cr	10.94 Cr	10.94 Cr	10.94 Cr
Reserve excluding Revaluation Reserve	-816.62 Cr	-712.33 Cr	1513.56 Cr	1623.67 Cr
Revaluation reserve	34.31 Cr	32.41 Cr	30.53 Cr	20.33 Cr
Shareholder's Funds	-765.13 Cr	-652.16 Cr	1626.54 Cr	1731.69 Cr
Unsecured Loans	2243.99 Cr	2243.99 Cr	0	0
Deferred Tax Assets / Liabilities	10.11 Cr	7.26 Cr	-1.47 Cr	-20.16 Cr
Deferred Tax Assets	1.43 Cr	3.83 Cr	29.38 Cr	41.04 Cr
Deferred Tax Liability	11.54 Cr	11.09 Cr	27.91 Cr	20.88 Cr
Other Long Term Liabilities	60,000	60,000	60,000	60,000
Long Term Provisions	83.21 Cr	83.32 Cr	63.87 Cr	55.8 Cr
Total Non-Current Liabilities	2337.31 Cr	2334.58 Cr	62.41 Cr	35.64 Cr
Trade Payables	92.58 Cr	179.6 Cr	169.21 Cr	1895.8 Cr
Sundry Creditors	92.58 Cr	179.6 Cr	169.21 Cr	1895.8 Cr
Other Current Liabilities	71.38 Cr	170.05 Cr	141.59 Cr	309.91 Cr
Bank Overdraft / Short term credit	25.3 Lk	0	0	0
Advances received from customers	2.57 Cr	2.28 Cr	11.08 Cr	55.29 Cr
Short Term Borrowings	48.48 Cr	0	315.52 Cr	595.07 Cr
Secured ST Loans repayable on Demands	0	0	0	226.08 Cr
Working Capital Loans- Sec	0	0	0	226.08 Cr
Short Term Provisions	16.7 Cr	16.41 Cr	0	32.99 Cr
Provision for Tax	16.7 Cr	16.41 Cr	0	32.99 Cr
Total Current Liabilities	229.14 Cr	366.06 Cr	626.33 Cr	2833.78 Cr
Total Liabilities	1801.31 Cr	2048.48 Cr	2315.27 Cr	4601.11 Cr
Gross Block	167.13 Cr	166.84 Cr	285.35 Cr	340.32 Cr
Less: Accumulated Depreciation	60.23 Cr	79.8 Cr	111.23 Cr	207.15 Cr
Net Block	106.9 Cr	87.03 Cr	174.12 Cr	133.18 Cr
Capital Work in Progress	4.5 Lk	0	0	0
Non Current Investments	1170.65 Cr	1286.34 Cr	1319.4 Cr	1332.88 Cr
Long Term Investment	1170.65 Cr	1286.34 Cr	1319.4 Cr	1332.88 Cr
Unquoted	1264.26 Cr	1286.34 Cr	1319.4 Cr	1339.7 Cr
Long Term Loans & Advances	115.62 Cr	163.14 Cr	215.84 Cr	104.03 Cr
Other Non Current Assets	10.7 Lk	61.5 Lk	1.88 Cr	2.26 Cr
Total Non-Current Assets	1393.32 Cr	1538.85 Cr	1711.92 Cr	1572.34 Cr
Unquoted	1264.26 Cr	1286.34 Cr	1319.4 Cr	1339.7 Cr
Sundry Debtors	61 Cr	49.18 Cr	58.84 Cr	160.11 Cr
Debtors more than Six months	95.6 Lk	78.2 Lk	95.1 Lk	3.02 Cr
Debtors Others	61.61 Cr	49.44 Cr	59.46 Cr	160.99 Cr
Cash and Bank	198.02 Cr	349.73 Cr	374.24 Cr	828.36 Cr
Balances at Bank	198.02 Cr	349.73 Cr	374.24 Cr	828.36 Cr
Other Current Assets	76.11 Cr	47.53 Cr	110.35 Cr	1981.21 Cr
Interest accrued and or due on loans	59 Lk	86.5 Lk	70.8 Lk	8.26 Cr
Prepaid Expenses	4.21 Cr	4.77 Cr	7.37 Cr	9.2 Cr
Short Term Loans and Advances	72.84 Cr	63.2 Cr	59.91 Cr	59.1 Cr
Advances recoverable in cash or in kind	60.24 Cr	49.84 Cr	57.09 Cr	24.77 Cr
Advance income tax and TDS	10.92 Cr	12.3 Cr	0	16.43 Cr
Total Current Assets	407.99 Cr	509.63 Cr	603.35 Cr	3028.78 Cr
Net Current Assets (Including Current Investments)	178.85 Cr	143.56 Cr	-22.98 Cr	195 Cr
Total Assets	1801.31 Cr	2048.48 Cr	2315.27 Cr	4601.11 Cr
Contingent Liabilities	80.4 Lk	575.68 Cr	0	68.4 Lk
Total Debt	2292.47 Cr	2243.99 Cr	315.52 Cr	595.07 Cr
Book Value	-225.15	-195.12	441.75	469.85
Adjusted Book Value	-225.15	-195.12	441.75	469.85

Consolidated Standalone

FINANCIAL RATIOS (CONSOLIDATED) FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Operational & Financial Ratios
Earnings Per Share (Rs)	-136.78	246.9	87.03	177.1
CEPS(Rs)	-124.6	267.36	112.29	215.6
DPS(Rs)	26.6	0	0	0
Book NAV/Share(Rs)	-187.54	-102.68	620.57	799.25
Tax Rate(%)	-13.75	8.34	24.88	23.05
Margin Ratios
Core EBITDA Margin(%)	30.18	39.84	39.48	49.48
EBIT Margin(%)	-14.73	75.33	36.23	45.44
Pre Tax Margin(%)	-35.11	58.07	18.34	25.77
PAT Margin (%)	-39.94	53.23	13.77	19.83
Cash Profit Margin (%)	-35.79	57.66	17.77	24.16
Performance Ratios
ROA(%)	-7.7	9.56	2.62	3.78
ROE(%)	-241.62	0	33.54	25.01
ROCE(%)	-6.67	28.77	12.28	16.59
Asset Turnover(x)	0.19	0.18	0.19	0.19
Sales/Fixed Asset(x)	5.67	4.84	5.06	5.6
Working Capital/Sales(x)	0.52	0.43	0.43	0.49
Efficiency Ratios
Fixed Capital/Sales(x)	0.18	0.21	0.2	0.18
Receivable days	93.99	131.98	146.88	89.59
Inventory Days	63.46	124.33	181.25	118.55
Valuation Parameters
PER(x)	0	0	0	26.41
PCE(x)	0	0	0	21.7
Price/Book(x)	0	0	0	5.85
EV/Net Sales(x)	-0.7	0.67	0.05	3.38
EV/Core EBITDA(x)	-1.83	1.65	0.14	6.8
EV/EBIT(x)	4.76	0.89	0.15	7.44
EV/CE(x)	-0.12	0.1	0.02	1.11
M Cap / Sales	0	0	0	5.24
Growth Ratio
Net Sales Growth(%)	59.12	33.2	37.54	42.28
Core EBITDA Growth(%)	-6.05	40.67	36.58	75.93
EBIT Growth(%)	-131.97	781.1	-33.84	78.41
PAT Growth(%)	-270.75	277.53	-64.41	104.82
EPS Growth(%)	-225.38	280.51	-64.75	103.49
Financial Stability Ratios
Total Debt/Equity(x)	-5.64	-16.25	2.49	2.39
Current Ratio(x)	1.5	1.57	1.75	1.49
Quick Ratio(x)	1.45	1.44	1.56	1.43
Interest Cover(x)	-0.72	4.36	2.02	2.31
Total Debt/Mcap(x)	0	0	0	0.41

FINANCIAL RATIOS (STANDALONE) FOR NUVAMA WEALTH MANAGEMENT LIMITED

YEAR	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Operational & Financial Ratios
Earnings Per Share (Rs)	18.28	54.12	1.8	27.78
CEPS(Rs)	24.01	63.37	14.88	48.59
DPS(Rs)	26.6	0	0	0
Book NAV/Share(Rs)	-225.15	-195.12	441.75	469.85
Tax Rate(%)	12.02	-2.36	11.32	8.78
Margin Ratios
Core EBITDA Margin(%)	39.12	22.12	11.43	38.19
EBIT Margin(%)	44.03	55.02	10.83	26.98
Pre Tax Margin(%)	18.93	51.69	2.03	16.44
PAT Margin (%)	16.65	52.91	1.8	15
Cash Profit Margin (%)	21.87	61.96	14.88	26.23
Performance Ratios
ROA(%)	4.1	9.76	0.29	2.84
ROE(%)	0	0	1.45	6.12
ROCE(%)	14.9	12.81	2.19	8.37
Asset Turnover(x)	0.25	0.18	0.16	0.19
Sales/Fixed Asset(x)	2.75	2.13	1.55	2.09
Working Capital/Sales(x)	2.13	2.47	-15.25	3.35
Efficiency Ratios
Fixed Capital/Sales(x)	0.36	0.47	0.65	0.48
Receivable days	52.2	56.61	56.25	61.09
Valuation Parameters
PER(x)	0	0	0	168.39
PCE(x)	0	0	0	96.26
Price/Book(x)	0	0	0	9.96
EV/Net Sales(x)	5.58	5.43	-0.07	24.9
EV/Core EBITDA(x)	6.35	24.03	-0.28	65.15
EV/EBIT(x)	12.68	9.87	-0.62	92.28
EV/CE(x)	1.18	0.94	-0.01	7.06
M Cap / Sales	0	0	0	25.25
Growth Ratio
Net Sales Growth(%)	16.22	-6.83	-1.34	86.63
Core EBITDA Growth(%)	102.5	-76.04	4.41	198.25
EBIT Growth(%)	8.12	16.43	-80.58	364.87
PAT Growth(%)	2.47	195.99	-96.65	1457.51
EPS Growth(%)	-22.65	195.99	-96.68	1446.35
Financial Stability Ratios
Total Debt/Equity(x)	-2.93	-3.31	0.2	0.36
Current Ratio(x)	1.78	1.39	0.96	1.07
Quick Ratio(x)	1.78	1.39	0.96	1.07
Interest Cover(x)	1.75	16.51	1.23	2.56
Total Debt/Mcap(x)	0	0	0	0.04

SHARE HOLDING PATTERN FOR NUVAMA WEALTH MANAGEMENT LIMITED

Date	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters %	0.90	0.90	0.89	0.89	0.88
FII %	9.45	7.16	6.91	6.73	13.87
DII %	0.00	0.14	0.31	0.38	0.39
Public %	33.57	35.97	36.02	36.16	29.41

PEER COMPARISON FOR NUVAMA WEALTH MANAGEMENT LIMITED

No.	Name
1	Prime Securities Limited
2	Dolat Algotech Limited
3	Indbank Merchant Banking Services Limited
4	Arihant Capital Markets Limited
5	DB (International) Stock Brokers Limited
6	Alankit Limited
7	Almondz Global Securities Limited
8	Stampede Capital Limited
9	Khandwala Securities Limited
10	Geojit Financial Services Limited
11	BLB Limited
12	Emkay Global Financial Services Limited
13	Motilal Oswal Financial Services Limited
14	Aditya Birla Money Limited
15	Dhani Services Limited
16	Nuvama Wealth Management Limited
17	ICICI Securities Limited
18	Multi Commodity Exchange of India Limited
19	Angel One Limited
20	SMC Global Securities Limited
21	5Paisa Capital Limited
22	Jio Financial Services Limited
23	Steel City Securities Limited
24	Share India Securities Limited
25	GACM Technologies Limited

CORPORATE ACTIONS FOR NUVAMA WEALTH

Exchange Date	Purpose	Book Closure Dates
NSE 07-Nov-2024	INTDIV-RS 63 PER SH
NSE 07-Aug-2024	INTDIV-RS 81.50 PER SH

CORPORATE ANNOUNCEMENTS FOR NUVAMA WEALTH

Exchange Dates	Activity	Qty & Price (%)	Person / Organisation
No Insider trading details found

BULK BLOCK DEALS FOR NUVAMA WEALTH MANAGEMENT LIMITED

Exchange Dates	Activity	Qty & Price (%)	Person / Organisation
BSE 27-Sep-2024	Sell BULK	1,709,907 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BULK	1,175,666 @ 6702.60	SMALLCAP WORLD FUND INC
BSE 27-Sep-2024	Sell BULK	500,000 @ 6702.60	EDEL FINANCE COMPANY LIMITED
BSE 27-Sep-2024	Buy BULK	342,129 @ 6702.60	MORGAN STANLEY ASIA SINGAPORE PTE
BSE 27-Sep-2024	Buy BULK	324,539 @ 6702.60	GOLDMAN SACHS FUNDS - GOLDMAN SACHS INDIA EQUITY PORTFOLIO
BSE 27-Sep-2024	Buy BLOCK	675,666 @ 6702.60	EUROPACIFIC GROWTH FUND
BSE 27-Sep-2024	Sell BLOCK	675,666 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Sell BLOCK	500,000 @ 6702.60	EDEL FINANCE COMPANY LIMITED
BSE 27-Sep-2024	Buy BLOCK	500,000 @ 6702.60	EUROPACIFIC GROWTH FUND
BSE 27-Sep-2024	Sell BLOCK	389,811 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Sell BLOCK	342,129 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BLOCK	342,129 @ 6702.60	MORGAN STANLEY ASIA SINGAPORE PTE
BSE 27-Sep-2024	Buy BLOCK	324,539 @ 6702.60	GOLDMAN SACHS FUNDS - GOLDMAN SACHS INDIA EQUITY PORTFOLIO
BSE 27-Sep-2024	Buy BLOCK	100,000 @ 6702.60	CAPRI GLOBAL HOLDINGS PRIVATE LIMITED
BSE 27-Sep-2024	Sell BLOCK	100,000 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BLOCK	87,414 @ 6702.60	SOCIETE GENERALE
BSE 27-Sep-2024	Sell BLOCK	87,414 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Sell BLOCK	62,439 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BLOCK	62,439 @ 6702.60	MORGAN STANLEY ASIA SINGAPORE PTE
BSE 27-Sep-2024	Sell BLOCK	37,463 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BLOCK	37,463 @ 6702.60	GHISALLO MASTER FUND LP
BSE 27-Sep-2024	Buy BLOCK	22,072 @ 6702.60	MEDIOLANUM BEST BRANDS- MEDIOLANUM INDIA OPPORTUNITIES
BSE 27-Sep-2024	Buy BLOCK	21,936 @ 6702.60	GREATER INDIA PORTFOLIO
BSE 27-Sep-2024	Sell BLOCK	14,985 @ 6702.60	ECAP EQUITIES LIMITED
BSE 27-Sep-2024	Buy BLOCK	14,985 @ 6702.60	VERITION MULTI-STRATEGY MASTER FUND LTD.
BSE 27-Sep-2024	Buy BLOCK	11,294 @ 6702.60	GS INDIA EQUITY
BSE 27-Sep-2024	Buy BLOCK	9,970 @ 6702.60	NEW YORK STATE TEACHERS RETIREMENT SYSTEM
BSE 25-Jan-2024	Sell BLOCK	70,068 @ 3380.20	BNP PARIBAS ARBITRAGE
BSE 25-Jan-2024	Buy BLOCK	70,068 @ 3380.20	SOCIETE GENERALE