Lowest-cost, highest-persistency
Rules over the stated numbers only — CAGRs need positive start and end values, margins use the company's own OPM line, cash conversion is cumulative operating cash flow over cumulative profit for the last three fiscal years. Scores are 0–5 rule outputs, not a recommendation. Source: Tijori Finance normalised statements; Buoyant's own estimates are shown separately below and never blended in.
Where the app shows the same metric in more than one place, this table lists each figure with its period and definition. No two sources disagree on the same period and definition; every difference below is a period or definition difference.
| Metric | Source | Period | Definition | Value | Verdict |
|---|---|---|---|---|---|
| Return on equity | Tijori ratio table | FY26 | net profit ÷ year-end equity (Tijori) | 13.77% | Different basis Figures differ because they measure different periods or definitions; each is labelled. |
| Tijori screener | TTM | trailing 12 months (Tijori) | 0.00% | ||
| House model (one-pager) | FY26 | net profit ÷ average equity, standalone | 13.70% | ||
| Net profit | Tijori screener | TTM | trailing 12 months | ₹2,600 cr | Different basis Figures differ because they measure different periods or definitions; each is labelled. |
| House model (one-pager) | FY26 | standalone, annual | ₹2,470 cr | ||
| Tijori quarterly table | Q Jun-26 | single quarter | ₹725 cr | ||
| EPS | Tijori ratio table | FY26 | consolidated, annual | ₹24.63 | One source |
| P/E | Tijori screener | TTM at 2026-09-25 | price ÷ trailing EPS | 67.60x | Different basis Figures differ because they measure different periods or definitions; each is labelled. |
| House model (one-pager) | FY27E | FY27E / FY28E P/E (Buoyant sheet) | 70.50x | ||
| P/B | Tijori screener | at 2026-09-25 | price ÷ book value per share | 8.73x | Different basis Figures differ because they measure different periods or definitions; each is labelled. |
| Tijori ratio table | FY26 year-end | year-end price ÷ book value | 9.35x | ||
| Market cap | BSE master | 2026-09-25 | BSE full market cap | ₹1,76,434 cr | Different basis Figures differ because they measure different periods or definitions; each is labelled. |
| Tijori screener | latest Tijori refresh | price × shares | ₹1,75,600 cr | ||
| House one-pager | 31-Jul-26 | ₹ lakh crore as printed | ₹1,88,000 cr | ||
| Promoter holding | Tijori screener | latest filing | % of shares | 55.32% | One source |
Tolerance for a conflict: 1.5% on the same period and definition (3% for market cap, which moves with the price date). Tijori's ratio table uses its own definitions; the quarterly table and operating metrics carry the company's reported figures; the house model is standalone and dated.
₹ crore. Actuals only; the last column is a TTM where labelled. Estimates are shown separately below with an "E" and never blended into this series.
| ₹ crore / % | FY24 | FY25 | FY26 |
|---|---|---|---|
| Revenue (₹ cr) | 131,988 | 116,888 | 112,315 |
| EBITDA (₹ cr) | n.a. | n.a. | n.a. |
| Net profit (₹ cr) | 1,894 | 2,413 | 2,470 |
| ROE (%) | n.a. | n.a. | 13.7 |
Estimate columns (E) are in green italics.
| ₹ crore unless % | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Profit from Premiums | 655 | 829 | 998 | 1,463 | 1,679 | 1,732 | 2,707 | 2,598 | 2,740 | 3,160 |
| Life | 655 | 829 | 998 | 1,463 | 1,679 | 1,732 | 2,707 | 2,598 | 2,740 | 3,160 |
| Income From Investments | 402 | 452 | 506 | 477 | 688 | 983 | 795 | 1,046 | 1,121 | 1,297 |
| Interest, Dvidend & Rent | 314 | 348 | 415 | 467 | 521 | 590 | 691 | 806 | 919 | 1,036 |
| Net Profit on Sale of Investments | 87 | 120 | 103 | 327 | 286 | 424 | 110 | 301 | 284 | 323 |
| Profit on Sale of Investments | 84 | 111 | 96 | 169 | 227 | 408 | 107 | 271 | 243 | 292 |
| Loss on Sale of Investments | -3 | -9 | -6 | -159 | -59 | -15 | -3 | -31 | -41 | -32 |
| Other Income | 8 | 11 | 14 | 7 | 6 | 5 | 1 | -12 | -5 | — |
| Sundry Receipts | 8 | 11 | 14 | 7 | 6 | 5 | 1 | -12 | -5 | — |
| Provisions | 0 | -1 | -16 | -8 | 25 | -21 | 1 | -11 | 19 | -16 |
| Reduction in Value of Investment | -0 | 1 | 16 | 8 | -25 | 21 | -1 | 11 | -19 | 16 |
| Profit Before Tax | 975 | 1,184 | 1,373 | 1,414 | 1,542 | 1,561 | 1,758 | 1,942 | 2,495 | 2,537 |
| Tax | 20 | 34 | 46 | -9 | 87 | 55 | 38 | 48 | 81 | 67 |
| Profit After Tax | 955 | 1,150 | 1,327 | 1,422 | 1,456 | 1,506 | 1,721 | 1,894 | 2,413 | 2,470 |
| Number of shares(Crs) | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Dividend Payout Ratio(%) | 15.71 | 17.39 | 15.07 | 0.00 | 17.17 | 13.29 | 14.54 | 14.28 | 11.21 | 10.96 |
Consolidated where the company reports consolidated; Tijori Finance normalisation of company filings. Fiscal years end 31 March; "TTM" columns are trailing twelve months to the stated quarter. Quarterly growth is year-on-year (same quarter, prior year). Quarterly balance-sheet and cash-flow data are not disclosed and are not implied. Life-insurance preset: APE, VNB, VNB margin, embedded value, persistency, solvency; P/EV. Standard P&L margins are not meaningful.
| Ratio | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| ROE(%) | 18.80 | 19.43 | 19.18 | 17.40 | 15.34 | 14.00 | 14.14 | 13.77 | 15.38 | 13.77 |
| Price to Book | 0.00 | 10.56 | 7.77 | 7.21 | 8.73 | 9.82 | 8.52 | 10.28 | 9.24 | 9.35 |
Life-insurance preset: APE, VNB, VNB margin, embedded value, persistency, solvency; P/EV. Standard P&L margins are not meaningful. Suppressed for this preset: EV/EBITDA, Operating Profit Margin, OPM, Interest Coverage, Debt to Equity, Inventory, Receivable, Payable, Cash Conversion, ROCE, ROIC.