B
ByndBETA
NS
Nikhil S.
Admin
Reports

PhonePe

PhonePe

Equity Research·snapshot·3y·complete|
Chart theme
|
1Company Overview
Done
Registered Users
657.6 Mn
Merchant Network
47.2 Mn
Pin-code Coverage
98.61%
Payment Revenue Share (FY25)
88.5%
International UPI Markets
10

PhonePe is India's leading digital payments platform, founded in 2015 by Sameer Nigam, Rahul Chari, and Burzin Engineer , and launched in 2016 as the country's first UPI-based payments app from a non-bank fintech company . Acquired by Flipkart in 2016 for under $20 million and subsequently brought under Walmart's umbrella via its 2018 Flipkart acquisition , PhonePe completed a full corporate separation from Flipkart in December 2022 — an independence that enabled a distinct strategic path.

The company operates a flywheel model: payments leadership drives user acquisition, which is then monetised through Financial Services (lending and insurance distribution) and New Platforms (Share.Market, Indus Appstore) . Payment services remain the dominant revenue engine at 88.5% of FY25 revenue, while financial services have scaled to 11.55% of revenue in H1 FY26 . Domestically, PhonePe serves 657.6 million registered users and 47.2 million merchants across 98.61% of Indian pin codes as of September 2025 , with approximately 65% of consumers from Tier-2 and smaller cities . Internationally, UPI payments are live across 10 markets including Singapore, UAE, the US, UK, and France . The financial services ramp-up and international expansion set the stage for the revenue diversification discussed in the following section.

Revenue Mix by Segment — FY25
Share (%) · Category

Revenue mix based on FY25 figures from PhonePe's Updated Draft Red Herring Prospectus (UDRHP), January 2026. 'Other / New Platforms' is derived as the residual after Payment Services (88.5%) and Financial Services (7.84%).

Sources:
2Financial Performance
Done
FY25 Revenue
₹7,115 Cr
+40.5% YoY
Revenue CAGR (FY23–25)
56.3%
Adj. EBITDA Margin (FY25)
+20.76%
vs. -12.88% in FY23
Adj. PAT (FY25)
₹630 Cr
vs. -₹738 Cr in FY23
CFO (FY25)
₹1,202 Cr
First positive year

PhonePe has executed a sharp revenue inflection alongside a structural pivot to profitability, compressing adjusted EBITDA losses to a surplus within two fiscal years. Revenue from operations grew at a 56.3% CAGR from ₹2,914 crore in FY23 to ₹7,115 crore in FY25 , with YoY growth moderating from 73.7% in FY24 to 40.5% in FY25 as the base scaled. Merchant payments — a structurally higher-margin segment — drove the quality improvement, with its revenue share expanding from 14.75% in FY23 to 27.99% in FY25 .

The margin trajectory is the defining story. Adjusted EBITDA (ex-ESOP) swung from -₹376 crore in FY23 to +₹1,477 crore in FY25 , with the adjusted EBITDA margin improving from -12.88% to +20.76% . This was enabled by operating leverage: total expenses grew just 21.2% against 40.5% revenue growth in FY25 , compressing reported EBITDA losses by 54% to ₹414 crore and lifting the reported EBITDA margin by 1,200 basis points to -6% .

On a reported basis, net losses narrowed from ₹2,796 crore in FY23 to ₹1,727 crore in FY25 , with the net loss margin tightening from -90.68% to -22.64% . Adjusted PAT (ex-ESOP) turned positive at ₹197 crore in FY24 and widened to ₹630 crore in FY25 . Cash generation confirmed the operational turn: FY25 marked PhonePe's first positive operating cash flow year at ₹1,202 crore , with free cash flow of ₹190 crore . Return ratios remain negative on a standalone reported basis — ROE of -11.88% and ROCE of -10.11% in FY24 — though the trajectory of adjusted profitability metrics points to a meaningful improvement in FY25 and beyond as ESOP charges normalise post-IPO.

Revenue from Operations (FY23–FY25)
Revenue (₹ Crore) · Fiscal Year

Source: PhonePe UDRHP (Jan 2026)

Sources:
Adjusted EBITDA Margin Trend (FY23–FY25)
Adj. EBITDA Margin (%) · Fiscal Year

Adjusted EBITDA excludes ESOP charges. FY24 margin derived from Adj. EBITDA of ₹652 Cr on revenue of ₹5,064 Cr. Source: PhonePe UDRHP (Jan 2026)

Sources:
PhonePe Financial Summary (FY23–FY25)
MetricFY23FY24FY25
Revenue (₹ Cr)2,9145,0647,115
YoY Growth (%)73.7%40.5%
Adj. EBITDA (₹ Cr)-3766521,477
Adj. EBITDA Margin (%)-12.88%12.87%20.76%
Reported Net Loss (₹ Cr)-2,796-1,996-1,727
Net Loss Margin (%)-90.68%-22.64%
Adj. PAT (₹ Cr)-738197630
CFO (₹ Cr)1,202

Adjusted metrics exclude ESOP charges. FY24 Adj. EBITDA margin derived. Source: PhonePe UDRHP (Jan 2026), Fortune India (Jan 2026)

Sources:
3Valuation & Peer Benchmarking
Done
IPO Target Valuation
$9–$10.5B
vs. $12B private (2023)
P/S Multiple (FY25)
17.9x
Fwd. EV/EBITDA
150–200x
Mcap-to-Revenue vs. Paytm
17x vs. 10x

PhonePe commands a substantial valuation premium over listed fintech peers, but that premium rests on a scale-versus-profitability tension that the IPO pricing must resolve. The company is targeting a $9–$10.5 billion IPO valuation , a deliberate step-down from its $12 billion private round in 2023 , and would rank as India's second-largest fintech IPO after Paytm's $20 billion listing in 2021, which currently trades at $7.1 billion . At the $15 billion anchor used in pre-IPO analysis, PhonePe's P/S stands at 17.9x on FY25 revenue versus Paytm's 9.2x — a 95% premium — with forward EV/EBITDA in the 150–200x range given near-term EBITDA losses . Annualising H1 FY26 net revenue, the market-cap-to-revenue gap narrows but persists: 17x for PhonePe versus 10x for Paytm .

PhonePe vs. Peer Valuation Snapshot
MetricPhonePePaytmGrowwAngel One
Market Cap (USD)$9–10.5B (IPO target)$7.1B
P/S Multiple17.9x (FY25)9.2x
Mcap/Revenue (H1 FY26 ann.)~17x~10x
EV/EBITDA150–200x (FY26E)32x (FY28E)
P/E (FY28E)N/A (loss-making)29x16x
UPI Market Share47.2%7.0%

PhonePe valuation based on $15B pre-IPO anchor and $9–$10.5B IPO target range. Paytm EV/EBITDA on FY28 Bloomberg consensus. Groww and Angel One P/E on FY28 Bloomberg consensus.

Sources:

The peer set — Paytm, Groww, and Angel One — is drawn from Bank of America's mapping of India's five fintech category leaders , selecting the publicly listed cohort. Paytm is the most direct comparable given its UPI and financial-services overlap, though Macquarie Capital notes Paytm's EBITDA-positive status as a re-rating catalyst that PhonePe currently lacks . PhonePe's ESOP expense runs at approximately 40% of revenue in H1 FY26, driving PBT losses and inflating near-term multiples; Paytm's equivalent ESOP burden is just 2% of revenues . Groww's 29x FY28E P/E versus Angel One's 16x illustrates how scale commands a premium in India's fintech sector — a dynamic that could ultimately support PhonePe's re-rating once ESOP dilution normalises and EBITDA inflects positive.

4Recent Developments
Done

PhonePe's most consequential near-term catalyst is its pending IPO: SEBI approved the listing on January 20, 2026 , and the Updated DRHP was filed three days later, targeting a listing within a 90-day window . The offering is a pure OFS of approximately Rs 12,000 crore, with Walmart, Tiger Global, and Microsoft as selling shareholders — no fresh capital accrues to the company . On operations, H1 FY26 revenue rose 22% to Rs 3,918 crore, though net losses widened to Rs 1,444 crore from Rs 1,203 crore in H1 FY25 ; Adjusted EBITDA turned positive at Rs 254 crore . PhonePe also discontinued rent payment and real-money gaming services ahead of the listing , a portfolio rationalization management framed as strategic focus. The NPCI's 30% UPI volume cap — compliance now deferred to December 31, 2026 — remains an unresolved structural overhang, with PhonePe's share at 46.85% as of September 2025 .