B
ByndBETA
NS
Nikhil S.
Admin
Reports

PhonePe

PhonePe

Equity Research·snapshot·3y·complete|
Chart theme
|
1Company Overview
Done

PhonePe is an India-domiciled fintech company founded in 2015 by Sameer Nigam, Rahul Chari, and Burzin Engineer to build internet platforms for financial inclusion . In 2022, the company shifted its domicile from Singapore to India — with investors led by Walmart paying approximately INR 8,000 Crore in taxes to facilitate the move — and has since attracted total investments of over INR 18,000 Crore from backers including Walmart (majority shareholder), General Atlantic, Microsoft, and Qatar Investment Authority . The business operates across three segments: Core Payments, Financial Services Distribution (insurance, credit, mutual funds), and New Consumer Platforms (Pincode, Indus Appstore, share.market) . Payments remain the dominant revenue driver, contributing 88.5% of total revenue from operations in FY2025 . All revenue is derived from services rendered in India , with no international operating presence.

2Financial Performance
Done
FY25 Revenue
INR 71,148.58 million
+40.5% YoY
Revenue CAGR (FY23–25)
56.25%
Adj. EBITDA (FY25)
Rs 1,477 crore
More than doubled YoY
Net Loss (FY25)
INR 17,274.1 million
-13.5% YoY
Net Profit Margin
-24.39%
vs. -39.62% in FY24
Operating Cash Flow
INR 12,019.84 million

PhonePe's financials reflect a company in rapid monetisation, with a revenue CAGR of 56.25% from FY23 to FY25 and a 40.5% YoY increase to INR 71,148.58 million in FY25 . Critically, total expenses grew only 21.1% against 40.5% revenue growth, driving Adjusted EBITDA (ex-ESOP) to more than double to Rs 1,477 crore , while Adjusted PAT more than tripled to Rs 630 crore . The net loss narrowed approximately 13.5% to INR 17,274.1 million , with net profit margin improving to -24.39% from -39.62% . ROE and ROCE remain negative at -18.22% and -26.52%, respectively , though the inflection to positive operating cash flow of INR 12,019.84 million in FY25 — versus negative INR 6,333.6 million in FY24 — signals that GAAP profitability is within reach as operating leverage compounds.

Revenue from Operations (INR Crore) — FY23 to FY25

Source: PhonePe DRHP and FY25 Audited Financials.

Sources:
Adjusted EBITDA vs. Adjusted PAT (ex-ESOP, INR Crore) — FY24 vs. FY25

Adjusted figures exclude ESOP costs. Source: PhonePe DRHP (Tribune India, citing DRHP, Jan 2026).

Sources:
3Valuation & Peer Benchmarking
Done

PhonePe's $15 billion IPO target implies a P/S multiple of 17.9x on FY25 revenue — a 95% premium to Paytm's 9.2x — demanding growth execution that justifies the gap . Macquarie estimates the range at 37–43x adjusted H1 revenues versus Paytm's 19x, with the disparity largely driven by ESOP costs amounting to 46% of PhonePe's H1 FY26 revenue . Paytm constitutes the primary listed comparable; Bernstein defines the two firms as representing "very different outcomes" within Indian fintech . The base-case valuation framework of 8–10x FY28E revenue is contingent on achieving INR 12,000–14,000 crore in revenue with 12–15% EBITDA margins , leaving execution risk as the central swing factor at listing.

PhonePe vs. Paytm: Valuation & Operating Metrics (FY25 / H1 FY26)
MetricPhonePePaytm
FY25 Revenue (INR Cr)7,1158,084
FY25 Revenue Growth40.5%~15–20%
FY25 Net Loss (INR Cr)-1,727-176
H1 FY26 EBITDA (INR Cr)-1,559+216
ESOP Cost (% of H1 FY26 Revenue)46%2%
UPI Market Share47.2%7.0%
Implied Market Cap$15B (INR 1.35L Cr)INR 74,186 Cr (~$8.9B)
P/S Multiple (FY25)17.9x9.2x

PhonePe implied valuation based on $15B IPO target. Paytm market cap as of February 2026. Sources: Concall Insights, Macquarie Equity Research (via askfuzz.ai), Fortune India.

Sources:
4Investment Highlights
Done

PhonePe's dominant UPI franchise, accelerating profitability, and expanding financial services monetisation form a compelling investment thesis ahead of a landmark public listing. Three value drivers underpin the case: (1) structural market leadership, with 47.2% UPI market share, more than 650 million registered users, and 45 million merchant outlets generating deep network effects ; (2) a clear profitability inflection, with Adjusted EBITDA more than doubling to Rs 1,477 crore in FY2025 ; and (3) financial services diversification, with lending and insurance distribution scaling from 0.96% to 11.55% of revenue in H1 FY26 . Near-term catalysts include the UDRHP filed with SEBI on January 23, 2026 targeting an April 2026 IPO , and General Atlantic's USD 600 million secondary investment in September 2025, bringing its total commitment to USD 1.15 billion .

5Risk Assessment
Done
NPCI Cap Revenue at Risk
20–25% of revenues
Discontinued/Restricted Revenue (H1 FY26)
19% of revenue
ESOP Cost / Revenue (H1 FY26)
46%
Bear Case Valuation
$6–9B (40–60% downside)
Risk Factor Ranking (Probability × Impact)
RankRisk FactorProbabilityImpactKey Metric
1NPCI 30% UPI market share cap (Dec 2026)HighHigh20–25% revenue at risk
2Discontinued/restricted revenue concentrationHighHigh19% of H1 FY26 revenue (24% FY25)
3Government UPI subsidy dependenceMediumHigh~10% of total revenues
4ESOP cost overhangHighMedium46% of H1 FY26 revenue; peer high
5Lending aggregation regulatory restrictionsMediumMediumRs 513 Cr segment; growth capped

Probability and impact are qualitative assessments derived from cited analyst and regulatory sources.

Sources:

PhonePe's risk profile centres on regulatory concentration and revenue quality. The NPCI 30% UPI cap by December 2026 threatens 20–25% of revenues ; 19% of H1 FY26 revenue derives from discontinued or restricted segments , and approximately 10% from policy-dependent government subsidies . ESOP costs at 46% of H1 FY26 revenue — the highest among fintech peers — suppress profitability ; the RBI has already penalised PhonePe for prepaid instrument non-compliance . The bear case (20–25% probability) assumes NPCI enforcement within 12–18 months, driving revenue to only INR 10,000–11,000 crore by FY28 and valuation to $6–9 billion, a 40–60% downside .

6Recent Developments
Done
H1 FY26 Revenue
Rs 3,918 Cr
+22% YoY
H1 FY26 Net Loss
Rs 1,444.4 Cr
H1 FY26 Adj. EBITDA
Rs 253.91 Cr
Merchant Payments Mix
30.78% of Revenue

H1 FY26 delivered Rs 3,918 crore in revenue, up 22% year-on-year , against a restated net loss of Rs 1,444.4 crore and adjusted EBITDA of Rs 253.91 crore . A caveat: approximately 19% of operating income came from discontinued or policy-led streams , though merchant payments expanding to 30.78% of revenue — from 14.75% in FY23 — confirms a structural mix shift . On the corporate front, PhonePe filed its UDRHP with SEBI on January 23, 2026 , with the 100% OFS led by Walmart, Tiger Global, and Microsoft, and Kotak, JPMorgan, Citi, and Morgan Stanley mandated as bankers .

7User Acquisition & Retention
Done
Registered Users
657.6M
MACs (H1 FY26)
238M
Registered User Growth
11x since Mar-18
Transactions/Active User
~23–25/month

PhonePe's user base compounds at a scale that structurally distances it from domestic peers. Registered users reached approximately 530 million as of March 2024, an 11x increase since March 2018 , and surpassed 657.6 million by September 2025 . Monthly active customers (MACs) expanded from 161 million in FY23 to 197 million in FY24, 230 million in FY25, and 238 million in H1 FY26 — against Paytm's MAC base, which declined sharply from 96 million in FY24 to 72 million in FY25 before recovering only marginally to 75 million in H1 FY26 . High engagement underpins retention: active users average approximately 23–25 transactions monthly . While specific CAC figures are undisclosed, data-driven acquisition strategies cited in the DRHP and improving revenue per transaction from INR 0.78 in FY24 to INR 1.33 in FY25 indicate acquisition efficiency gains. Monetisation attach rates — the next frontier for lifetime value expansion — remain in single digits across financial services.

PhonePe vs Paytm: Monthly Active Customers (FY23–H1 FY26, millions)

Source: DRHP as cited by Fortune India (Feb 2026). H1 FY26 = April–September 2025.

Sources: