Nifty

:

25157.50

Sensex

:

81909.63

-75.00 (-0.30%)
-270.84 (-0.33%)

Login

Nifty
Sensex

:
:

25157.50
81909.63

-75.00 (-0.30%)
-270.84 (-0.33%)

Aryaman Capital Markets Ltd.

Finance - Capital Markets

Rating :

56/99

BSE: 538716 | NSE: Not Listed

Watchlist

NSE BSE

451.70

20-Jan-2026

Open
High
Low
Previous Close

440.15
455
440.1
455.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

124
55112
455
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

541.01
23.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

497.99
N/A
5.52

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.69
-11.15
18.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

59.64
58.21
50.67

PAT CAGR (%)

10 Years
5 Years
3 Years

69.09
146.88
148.74

P:E (Median)

8 Years
5 Years
3 Years

32.64
28.99
27.27

P:BV (Average)

8 Years
5 Years
3 Years

6.76
7.04
8.02

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.51
19.02
18.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 10.43 20.79 -49.83% 25.72 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 2.56 13.03 -80.35% 12.70 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 7.87 7.76 1.42% 13.02 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 75.43% 37.35% 50.62% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.96 0.68 41.18% 0.47 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.25 1.02 -75.49% 0.65 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.05 0.03 66.67% 0.03 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 8.53 7.39 15.43% 12.81 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 1.81 1.73 4.62% 1.78 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 6.72 5.66 18.73% 11.03 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 64.41% 27.23% 42.88% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 5.60 4.72 18.64% 9.19 0.00 0 0.00 0.00 0 0.00 0.00 0

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales - 74.59 31.89 45.31 72.81 134.74 84.25 77.52 28.06 22.85 11.38 Net Sales Growth - 133.90% -29.62% -37.77% -45.96% 59.93% 8.68% 176.27% 22.80% 100.79% Cost Of Goods Sold - 43.01 22.43 41.31 69.77 130.37 81.11 74.75 26.72 20.98 9.51 Gross Profit - 31.58 9.46 3.99 3.05 4.37 3.14 2.77 1.34 1.87 1.88 GP Margin - 42.34% 29.66% 8.81% 4.19% 3.24% 3.73% 3.57% 4.78% 8.18% 16.52% Total Expenditure - 46.64 23.00 41.71 70.41 131.92 81.68 75.08 27.04 21.29 11.12 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 0.53 0.15 0.13 0.16 0.15 0.12 0.08 0.06 0.05 0.04 % Of Sales - 0.71% 0.47% 0.29% 0.22% 0.11% 0.14% 0.10% 0.21% 0.22% 0.35% Manufacturing Exp. - 0.37 0.10 0.09 0.13 0.33 0.20 0.11 0.02 0.00 0.04 % Of Sales - 0.50% 0.31% 0.20% 0.18% 0.24% 0.24% 0.14% 0.07% 0% 0.35% General & Admin Exp. - 2.62 0.16 0.12 0.20 0.71 0.21 0.10 0.19 0.20 0.08 % Of Sales - 3.51% 0.50% 0.26% 0.27% 0.53% 0.25% 0.13% 0.68% 0.88% 0.70% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.11 0.16 0.06 0.15 0.36 0.04 0.02 0.05 0.06 0.00 % Of Sales - 0.15% 0.50% 0.13% 0.21% 0.27% 0.05% 0.03% 0.18% 0.26% 12.74% EBITDA - 27.95 8.89 3.60 2.40 2.82 2.57 2.44 1.02 1.56 0.26 EBITDA Margin - 37.47% 27.88% 7.95% 3.30% 2.09% 3.05% 3.15% 3.64% 6.83% 2.28% Other Income - 2.75 2.43 1.40 0.49 0.35 0.37 0.34 0.15 0.00 0.00 Interest - 3.65 3.76 3.14 2.39 2.77 2.78 2.41 0.60 0.00 0.01 Depreciation - 0.11 0.09 0.07 0.05 0.06 0.06 0.09 0.07 0.01 0.06 PBT - 26.94 7.48 1.79 0.46 0.35 0.10 0.29 0.50 1.54 0.19 Tax - 4.00 1.03 0.30 0.14 0.10 0.01 0.07 0.01 0.33 0.07 Tax Rate - 14.85% 13.77% 16.76% 30.43% 28.57% 10.00% 24.14% 2.00% 21.43% 36.84% PAT - 22.93 6.46 1.49 0.32 0.25 0.09 0.22 0.49 1.21 0.12 PAT before Minority Interest - 22.93 6.46 1.49 0.32 0.25 0.09 0.22 0.49 1.21 0.12 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 30.74% 20.26% 3.29% 0.44% 0.19% 0.11% 0.28% 1.75% 5.30% 1.05% PAT Growth - 254.95% 333.56% 365.62% 28.00% 177.78% -59.09% -55.10% -59.50% 908.33% EPS - 19.11 5.38 1.24 0.27 0.21 0.08 0.18 0.41 1.01 0.10

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 77.38 41.15 28.61 18.23 17.61 17.68 19.59 20.26 19.20 14.52 Share Capital 11.98 11.98 11.98 11.98 11.98 11.98 11.98 11.98 11.98 11.98 Total Reserves 65.41 29.17 16.63 6.25 5.63 5.70 7.61 8.29 7.22 2.54 Non-Current Liabilities 5.23 2.35 1.63 0.37 0.32 -0.12 0.24 0.10 0.04 0.04 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 33.50 47.43 41.45 31.13 28.63 33.14 32.23 18.20 0.65 0.26 Trade Payables 1.27 0.01 0.01 0.09 0.40 0.01 0.01 0.02 0.06 0.03 Other Current Liabilities 0.45 0.36 0.34 0.33 0.22 0.33 0.41 0.52 0.31 0.14 Short Term Borrowings 28.02 46.26 40.93 30.65 28.01 32.80 31.81 17.66 0.00 0.00 Short Term Provisions 3.76 0.80 0.18 0.06 0.00 0.00 0.00 0.00 0.28 0.10 Total Liabilities 116.11 90.93 71.69 49.73 46.56 50.70 52.06 38.56 19.89 14.82 Net Block 1.35 1.33 1.30 1.10 1.14 1.19 1.08 0.43 0.43 0.42 Gross Block 1.85 1.73 1.61 1.34 1.33 1.33 1.15 0.47 0.44 0.45 Accumulated Depreciation 0.50 0.39 0.31 0.24 0.19 0.13 0.07 0.04 0.02 0.03 Non Current Assets 49.21 27.66 20.39 8.13 5.82 6.96 14.19 23.93 16.10 7.40 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 47.05 25.72 18.48 6.45 4.25 5.26 12.59 23.15 15.27 6.44 Long Term Loans & Adv. 0.81 0.61 0.61 0.58 0.42 0.51 0.51 0.35 0.39 0.54 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.00 Current Assets 66.90 63.26 51.30 41.59 40.73 43.74 37.87 14.58 3.69 7.25 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 15.74 15.97 16.51 20.59 27.88 36.56 30.79 11.09 0.47 5.05 Sundry Debtors 0.22 0.14 0.14 0.06 0.11 0.14 0.19 0.14 0.01 0.04 Cash & Bank 50.07 46.57 34.31 20.87 12.57 5.83 6.51 3.20 3.14 2.06 Other Current Assets 0.87 0.45 0.24 0.07 0.17 1.21 0.38 0.15 0.06 0.10 Short Term Loans & Adv. 0.46 0.13 0.10 0.00 0.11 0.38 0.34 0.13 0.00 0.08 Net Current Assets 33.40 15.83 9.85 10.46 12.11 10.60 5.64 -3.62 3.04 6.99 Total Assets 116.11 90.92 71.69 49.72 46.55 50.70 52.06 38.56 19.90 14.81

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 27.88 8.81 7.05 9.43 12.86 -4.07 -17.81 -9.78 6.63 -2.15 PBT 26.94 7.48 1.79 0.46 0.35 0.10 0.29 0.50 1.54 0.19 Adjustment 0.97 1.41 1.81 1.94 2.47 2.47 2.16 0.51 0.07 -0.09 Changes in Working Capital 1.02 0.31 3.63 7.06 9.78 -6.53 -20.07 -10.43 5.05 -2.24 Cash after chg. in Working capital 28.92 9.20 7.23 9.46 12.61 -3.96 -17.63 -9.42 6.66 -2.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 -0.40 -0.18 -0.04 0.25 -0.11 -0.18 -0.36 -0.03 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -2.54 1.88 -0.76 -1.37 1.45 5.17 9.39 -7.23 -5.37 2.30 Net Fixed Assets -0.12 -0.12 -0.27 -0.01 0.00 -0.18 -0.68 -0.03 0.01 0.00 Net Investments -21.33 -7.24 -12.03 -2.20 1.01 7.33 10.56 -7.88 -8.83 0.93 Others 18.91 9.24 11.54 0.84 0.44 -1.98 -0.49 0.68 3.45 1.37 Cash from Financing Activity -21.84 1.57 7.14 0.25 -7.56 -1.78 11.73 17.06 -1.08 -0.22 Net Cash Inflow / Outflow 3.50 12.26 13.44 8.30 6.74 -0.69 3.32 0.06 0.18 -0.07 Opening Cash & Equivalents 46.57 34.31 20.87 12.57 5.83 6.51 3.20 0.33 0.15 2.13 Closing Cash & Equivalent 50.07 46.57 34.31 20.87 12.57 5.83 6.51 0.38 0.33 2.06

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 64.61 34.36 23.89 15.22 14.70 14.76 16.36 16.87 15.94 11.99 ROA 22.15% 7.94% 2.45% 0.67% 0.52% 0.18% 0.48% 1.68% 6.96% 0.84% ROE 38.69% 18.51% 6.35% 1.81% 1.44% 0.51% 1.09% 2.50% 7.22% 0.90% ROCE 31.73% 14.32% 8.32% 6.03% 6.50% 5.66% 6.04% 3.85% 9.24% 1.48% Fixed Asset Turnover 41.64 19.09 30.71 54.49 101.25 67.93 95.53 61.46 51.12 25.34 Receivable days 0.88 1.57 0.79 0.43 0.34 0.71 0.77 1.02 0.46 0.92 Inventory Days 77.56 185.89 149.43 121.48 87.28 145.90 98.60 75.20 44.09 138.63 Payable days 5.44 0.14 0.45 1.29 0.57 0.04 0.05 0.37 0.91 0.68 Cash Conversion Cycle 73.00 187.32 149.77 120.62 87.06 146.57 99.32 75.86 43.63 138.86 Total Debt/Equity 0.36 1.12 1.43 1.68 1.59 1.86 1.62 0.87 0.00 0.00 Interest Cover 8.38 2.99 1.57 1.19 1.13 1.04 1.12 1.83 322.17 13.98

Top Investors:

stellar capital services limited

shri ravindra media ventures private limited

harsha rajeshbhai jhaveri

aaravi developers pvt ltd

amrutlal gordhandas thobhani

precious tradeways private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback