Assembled from the company's filings and exchange data as of today. Download PDF renders this page on the server; the narrative sections arrive with the Nexa composer.
Dossier · MASTER TRUST LIMITED · 29 October 2026Page 1 of 3
Company Dossier
MarketPing Research · factual · no rating expressed
MASTER TRUST LIMITED
NSE: MASTERTR · BSE: 511768
NSE: MASTERTR · BSE: 511768
Financial Services › Financial Services › Capital Markets › Stockbroking & Allied
MASTER TRUST LIMITED
StateQ1 FY27 filed
Last close · 28 Oct 2026₹75.87
Market cap₹0.9k cr
TTM P/E · P/B · EV/EBITDA6.8 · 1.14 · —
MASTER TRUST LIMITED is a Capital Markets company listed on NSE. The annual-report business brief for this company has not been generated yet; the numbers below are as filed.
What a broker report prints here — the analyst's thesis. This dossier prints the filed record instead; the narrative read of the latest results, the guidance ledger and the earnings-call summary are the composer's sections (INSTITUTIONAL-PLAN.md M3) and are not yet produced.
Exhibit 1: Financial summary, FY22–FY26 (all audited; no estimate years)
| ₹ crore · consolidated | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Revenue | 331 | 339 | 500 | 584 | 576 |
| EBITDA (ex other income) | 109 | 120 | 204 | 243 | 236 |
| margin % | 32.9 | 35.4 | 40.7 | 41.6 | 41.0 |
| Owners' profit | 55 | 0 | 108 | 0 | 0 |
| EPS, as reported (₹) | 25.40 | 30.30 | 49.70 | 11.80 | 10.60 |
| ROE % · ROCE % | 18.4 · — | 18.0 · — | 21.4 · — | 20.5 · — | 15.4 · — |
| Debt / equity (x) | — | — | — | — | — |
| Cash from operations | (15) | 10 | 458 | (37) | 311 |
| Capex | (4) | (5) | (5) | (3) | (3) |
Source: SEBI results XBRL as filed with BSE/NSE; EBITDA excludes other income.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · MASTER TRUST LIMITED · 29 October 2026Page 2 of 3
Exhibit 2: Quarterly performance, last 8 quarters
| ₹ crore | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 154 | 148 | 122 | 132 | 127 | 137 | 181 | 150 |
| Profit before tax | 49 | 47 | 37 | 36 | 43 | 45 | 49 | 46 |
| Net profit | 37 | 35 | 25 | 27 | 31 | 32 | 36 | 35 |
| EPS (₹) | 3.40 | 3.20 | 2.20 | 2.40 | 2.70 | 2.70 | 3.00 | 2.80 |
Source: quarterly results as filed; the balance sheet is filed half-yearly and is not repeated here.
Exhibit 3: Segment revenue, FY26
| Segment | Revenue, ₹ crore | Share % |
|---|---|---|
| Broking & Allied | 415 | 72.0 |
| Interest | 9 | 1.6 |
| Portfolio Management Services | 9 | 1.6 |
| Insurance Broking | 4 | 0.6 |
| Investment / Trading in Securities / Land & others | 2 | 0.4 |
| Investment / Trading In Securities / Land & Others | 4 | 0.7 |
| Investment / Trading in Securities / Land & Others | 2 | 0.3 |
| BROKING & ALLIED | 123 | 21.4 |
| INTEREST | 3 | 0.5 |
| PORTFOLIO MANAGEMENT SERVICES | 3 | 0.6 |
| INSURANCE BROKING | 2 | 0.3 |
| INVESTMENT / TRADING IN SECURITIES & OTHERS | 1 | 0.2 |
| Total, before eliminations | 576 | 100.0 |
Source: the filed segment block, four quarters summed.
Exhibit 4: Peers — basic industry group, by market cap
| Company | M.cap ₹ cr | P/E | P/B | EV/EBITDA | ROE % | ROCE % | Rev CAGR 5y % | EBITDA m. % |
|---|---|---|---|---|---|---|---|---|
| BILLIONBRAINS GARAGE VN L | 1,18,587 | 47.7 | 12.29 | 40.3 | 21.6 | 28.9 | — | 67.8 |
| MOTILAL OSWAL FIN LTD | 58,414 | 29.5 | 4.51 | — | 14.5 | — | 20.9 | 57.7 |
| 360 ONE WAM LIMITED | 40,426 | 31.9 | 4.11 | — | 12.4 | — | 22.0 | 66.8 |
| NUVAMA WEALTH MANAGE LTD | 31,818 | 15.0 | 7.72 | — | 25.2 | — | — | 53.0 |
| ANGEL ONE LIMITED | 26,734 | 5.0 | 4.35 | — | 14.9 | — | 32.4 | 34.2 |
| IIFL CAPITAL SERVICES LTD | 10,845 | 18.9 | 3.53 | — | 18.4 | — | 25.1 | 50.0 |
| SHARE IND. SECURITIES LTD | 3,863 | 10.6 | 1.46 | — | 12.2 | — | 26.8 | 45.5 |
| ANAND RATHI SH N STK BR L | 2,970 | 18.6 | 2.20 | 9.8 | 9.6 | 11.5 | — | 31.2 |
Source: exchange data and filed statements via the screener; multiples at current prices.
Exhibit 5: Where the company sits in its group
| Metric | Company | Group median | Rank | Better than |
|---|---|---|---|---|
| P/E (TTM) | 6.8 | 15.0 | 6 of 33 | 84% |
| P/B | 1.1 | 1.6 | 14 of 40 | 67% |
| ROE | 15.4 | 9.6 | 9 of 40 | 80% |
| EBITDA margin | 41.3 | 31.2 | 17 of 39 | 58% |
| Revenue growth | 13.8 | 22.4 | 20 of 35 | 44% |
| Profit growth | 27.8 | 13.4 | 15 of 38 | 62% |
| Market cap | 933 | 413 | 18 of 42 | 59% |
Source: MarketPing peer ranks; a rank is a measurement, not a view.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in
Dossier · MASTER TRUST LIMITED · 29 October 2026Page 3 of 3
Exhibit 6: Filings of the last 90 days, with the measured price reaction
| Date · filing | Category | Importance | Next day % | 5-day % |
|---|---|---|---|---|
| 23 Oct 2026 · Master Trust board to approve September 2026 quarter and half-year results | results | low | — | — |
| 17 Oct 2026 · Subsidiary Master Capital begins F&O clearing and settlement services on NSE and BSE | compliance | medium | — | — |
| 12 Oct 2026 · Master Trust acquires Future Colonizers, makes it wholly owned subsidiary via NCLT order | strategic transactions | high | — | — |
| 12 Oct 2026 · Master Trust acquires 100% in Future Colonizers via NCLT-approved resolution plan | strategic transactions | high | — | — |
| 6 Oct 2026 · RTA certificate under Reg 74(5) for Sep 2026 quarter | compliance | minimal | — | — |
| 3 Oct 2026 · Master Trust 41st AGM: All 4 resolutions approved with requisite majority | board shareholder meetings | low | — | — |
| 1 Oct 2026 · Master Trust grants 3.15 lakh stock options under ESOP 2025 | capital market events | low | — | — |
| 30 Sept 2026 · Master Trust 41st AGM held, 4 resolutions passed on Sep 30 | board shareholder meetings | low | — | — |
| 25 Sept 2026 · Trading Window Closure from Oct 1, 2026 for Half-Yearly Results | compliance | minimal | — | — |
| 23 Sept 2026 · Master Trust to attend Arihant Bharat Connect Conference on 29 Sept 2026 | board shareholder meetings | low | — | — |
Source: exchange announcements; each reaction is measured from the close before the filing. Next day = the close one session after the reaction day (the first session that could trade the filing).
How to read this document
| Where a broker report shows | This document shows | Why |
|---|---|---|
| A rating (BUY / ADD / REDUCE / SELL) | A state: the latest filed quarter and the measured reactions | an event is a fact; a rating is an opinion that requires SEBI RA registration |
| A target price and upside | The current price and the multiples against the group | a target is a forecast; a multiple is a measurement |
| Estimate years marked E | More audited years; no estimates | MarketPing publishes no forecasts — your own model lives on the Models page |
Sources, method and disclosures
This document is a statistical summary of publicly filed information and market data, prepared by software from primary sources: SEBI results XBRL filed with BSE and NSE, LODR disclosures, shareholding patterns, exchange price data. It contains no research recommendation, no price target and no opinion on the merits of any security, and is not a research report within the meaning of the SEBI (Research Analysts) Regulations, 2014, Regulation 2(1)(w)(vii). Financial statements are as filed (consolidated where the company files consolidated results). Ratios are computed over filed lines. Where a figure is unavailable the table shows a dash rather than an estimate. The business brief is written by MarketPing's reader from the annual report and checked against it; no figure in a table was generated by a model. Nothing here constitutes investment advice, an offer or a solicitation; readers should consult a SEBI-registered adviser before acting. MarketPing is not a SEBI-registered intermediary.
Every figure is a filed number or a ratio over filed numbers · No rating, target or fair value is expressed · Disclosures on the last pagemarketping.in