Nifty

:

25725.40

Sensex

:

83450.96

42.65 (0.17%)
173.81 (0.21%)

Login

Nifty
Sensex

:
:

25725.40
83450.96

42.65 (0.17%)
173.81 (0.21%)

Authum Investment & Infrastructure Ltd.

Finance - Investment

Rating :

58/99

BSE: 539177 | NSE: AIIL

Watchlist

NSE BSE

499.25

17-Feb-2026

Open
High
Low
Previous Close

500
504.2
492
500.40

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

292404
145465159.1
683
265.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

42,363.61
11.66
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

44,228.35
0.04%
2.57

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

30.57
77.94
104.07

EBITDA CAGR (%)

10 Years
5 Years
3 Years

109.21
86.66
64.88

PAT CAGR (%)

10 Years
5 Years
3 Years

126.79
99.24
-0.49

P:E (Median)

8 Years
5 Years
3 Years

6.55
6.55
6.55

P:BV (Average)

8 Years
5 Years
3 Years

2.38
2.38
2.38

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.23
9.23
9.23

Earnings Forecasts:

(Updated: 14-02-2026)

Description 2024 2025 2026 2027
Adj EPS 50.04
P/E Ratio 9.98
Revenue 4565.86
EBITDA 4372.92
Net Income 4248.11
ROA 30.61
P/B Ratio 2.90
ROE 34.12
FCFF 257.65
FCFF Yield 0.6
Net Debt 255.65
BVPS 172.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 446.21 617.66 -27.76% 595.19 1,091.10 -45.45% 1,210.40 1,412.36 -14.30% 1,442.07 886.01 62.76%
Expenses 95.19 -9.32 - 19.92 140.77 -85.85% 55.68 159.88 -65.17% 182.28 -396.65 -
EBITDA 351.02 626.98 -44.01% 575.27 950.33 -39.47% 1,154.72 1,252.48 -7.81% 1,259.79 1,282.66 -1.78%
EBIDTM 78.67% 101.51% 96.65% 87.10% 95.40% 88.68% 87.36% 144.77%
Other Income 0.16 0.90 -82.22% 3.10 23.19 -86.63% 8.99 0.97 826.80% 11.49 17.10 -32.81%
Interest 63.41 8.01 691.64% 40.99 13.06 213.86% 19.79 8.29 138.72% 16.71 -0.32 -
Depreciation 2.15 -0.31 - 2.31 0.74 212.16% 2.26 3.41 -33.72% 2.33 0.56 316.07%
PBT 285.62 620.18 -53.95% 535.07 959.72 -44.25% 1,141.66 1,241.75 -8.06% 1,252.24 1,299.52 -3.64%
Tax 117.60 75.00 56.80% -229.52 116.00 - 200.34 149.00 34.46% -514.23 -198.81 -
PAT 168.02 545.18 -69.18% 764.59 843.72 -9.38% 941.32 1,092.75 -13.86% 1,766.47 1,498.33 17.90%
PATM 37.65% 88.27% 128.46% 77.33% 77.77% 77.37% 122.50% 169.11%
EPS 9.90 32.11 -69.17% 45.03 49.69 -9.38% 55.44 64.36 -13.86% 104.03 88.24 17.89%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 478.04 616.94 -22.51% 604.91 1,092.65 -44.64% 1,215.13 1,416.94 -14.24% 1,451.81 1,338.56 8.46%
Expenses 122.57 -7.06 - 22.40 141.11 -84.13% 56.39 161.95 -65.18% 187.58 53.71 249.25%
EBITDA 355.47 624.00 -43.03% 582.51 951.54 -38.78% 1,158.74 1,254.99 -7.67% 1,264.23 1,284.85 -1.60%
EBIDTM 74.36% 101.14% 96.30% 87.09% 95.36% 88.57% 87.08% 95.99%
Other Income -0.34 2.61 - 3.94 24.18 -83.71% 9.15 1.72 431.98% 5.37 18.34 -70.72%
Interest 69.11 9.57 622.15% 42.49 14.56 191.83% 21.27 9.76 117.93% 18.10 -36.70 -
Depreciation 7.62 3.45 120.87% 4.74 1.57 201.91% 3.09 1.31 135.88% 3.15 2.00 57.50%
PBT 278.40 613.59 -54.63% 539.22 959.59 -43.81% 1,143.53 1,245.64 -8.20% 1,248.35 1,337.89 -6.69%
Tax 116.93 74.18 57.63% -228.11 116.82 - 200.52 149.01 34.57% -514.24 -199.22 -
PAT 161.47 539.41 -70.07% 767.33 842.77 -8.95% 943.01 1,096.63 -14.01% 1,762.59 1,537.11 14.67%
PATM 33.78% 87.43% 126.85% 77.13% 77.61% 77.39% 121.41% 114.83%
EPS 1.90 6.35 -70.08% 9.03 9.93 -9.06% 11.11 12.92 -14.01% 20.76 18.10 14.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

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 3,693.87 4,565.85 2,412.70 374.22 907.39 255.95 20.62 0.34 345.93 223.89 317.04 Net Sales Growth -7.82% 89.24% 544.73% -58.76% 254.52% 1141.27% 5964.71% -99.90% 54.51% -29.38% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 339.48 206.09 312.98 Gross Profit 3,693.87 4,565.85 2,412.70 374.22 907.39 255.95 20.62 0.34 6.46 17.80 4.06 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 1.87% 7.95% 1.28% Total Expenditure 353.07 533.65 3,734.26 43.29 51.76 78.02 33.83 36.86 345.08 209.81 314.53 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 - 46.58 26.03 1.02 0.40 0.34 0.22 0.13 0.18 0.17 0.11 % Of Sales - 1.02% 1.08% 0.27% 0.04% 0.13% 1.07% 38.24% 0.05% 0.08% 0.03% Manufacturing Exp. - 46.53 25.36 4.94 5.88 1.90 0.88 0.44 1.63 1.05 1.05 % Of Sales - 1.02% 1.05% 1.32% 0.65% 0.74% 4.27% 129.41% 0.47% 0.47% 0.33% General & Admin Exp. - 54.41 18.02 7.62 3.13 1.22 1.50 0.18 0.25 0.06 0.11 % Of Sales - 1.19% 0.75% 2.04% 0.34% 0.48% 7.27% 52.94% 0.07% 0.03% 0.03% 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. - 386.13 3,664.85 29.71 42.35 74.56 31.24 36.11 3.54 2.45 0.00 % Of Sales - 8.46% 151.90% 7.94% 4.67% 29.13% 151.50% 10620.59% 1.02% 1.09% 0.09% EBITDA 3,340.80 4,032.20 -1,321.56 330.93 855.63 177.93 -13.21 -36.52 0.85 14.08 2.51 EBITDA Margin 90.44% 88.31% -54.78% 88.43% 94.30% 69.52% -64.06% -10741.18% 0.25% 6.29% 0.79% Other Income 23.74 93.92 4,319.87 3.24 0.00 0.00 0.02 0.00 8.92 0.30 0.25 Interest 140.90 46.07 76.43 45.87 29.65 20.67 2.09 0.91 0.90 0.86 1.28 Depreciation 9.05 6.17 2.78 1.12 0.09 0.00 0.00 0.00 0.00 0.00 0.00 PBT 3,214.59 4,073.88 2,919.10 287.18 825.89 157.26 -15.29 -37.43 8.87 13.51 1.47 Tax -425.81 -174.23 -0.40 46.98 157.15 21.95 0.00 0.00 2.88 5.16 0.30 Tax Rate -13.25% -4.28% -0.01% 16.36% 19.03% 13.96% 0.00% 0.00% 32.47% 38.19% 20.41% PAT 3,640.40 4,248.11 2,919.50 240.20 668.74 135.31 -15.29 -37.43 5.99 8.35 1.18 PAT before Minority Interest 3,640.40 4,248.11 2,919.50 240.20 668.74 135.31 -15.29 -37.43 5.99 8.35 1.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 98.55% 93.04% 121.01% 64.19% 73.70% 52.87% -74.15% -11008.82% 1.73% 3.73% 0.37% PAT Growth -8.53% 45.51% 1,115.45% -64.08% 394.23% - - - -28.26% 607.63% EPS 214.39 250.18 171.94 14.15 39.38 7.97 -0.90 -2.20 0.35 0.49 0.07

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 3,749.89 4,578.33 2,592.19 538.75 Net Sales Growth -16.02% 76.62% 381.15% Cost Of Goods Sold 17.95 0.00 0.00 0.00 Gross Profit 3,731.94 4,578.33 2,592.19 538.75 GP Margin 99.52% 100% 100% 100% Total Expenditure 388.94 543.61 2,295.44 1,328.87 Power & Fuel Cost - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Employee Cost - 47.68 42.27 14.13 % Of Sales - 1.04% 1.63% 2.62% Manufacturing Exp. - 49.24 41.51 19.72 % Of Sales - 1.08% 1.60% 3.66% General & Admin Exp. - 60.56 49.90 48.70 % Of Sales - 1.32% 1.93% 9.04% Selling & Distn. Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Miscellaneous Exp. - 386.13 2,161.76 1,246.32 % Of Sales - 8.43% 83.40% 231.34% EBITDA 3,360.95 4,034.72 296.75 -790.12 EBITDA Margin 89.63% 88.13% 11.45% -146.66% Other Income 18.12 93.92 3,956.02 1,145.74 Interest 150.97 51.99 76.64 280.78 Depreciation 18.60 9.48 8.16 9.40 PBT 3,209.50 4,067.17 4,167.97 65.44 Tax -424.90 -174.24 -59.27 47.35 Tax Rate -13.24% -4.28% -1.40% 1.09% PAT 3,634.40 4,241.41 4,284.83 4,304.03 PAT before Minority Interest 3,633.44 4,241.41 4,284.83 4,304.03 Minority Interest -0.96 0.00 0.00 0.00 PAT Margin 96.92% 92.64% 165.30% 798.89% PAT Growth -9.50% -1.01% -0.45% EPS 214.04 249.79 252.35 253.48

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 14,620.37 10,263.31 2,991.02 3,121.30 801.79 -210.23 49.06 69.62 63.62 55.27 Share Capital 16.98 16.98 16.98 16.98 16.14 11.53 11.53 11.53 11.53 11.53 Total Reserves 14,603.39 10,246.33 2,974.04 3,104.32 785.65 -221.76 37.53 58.09 52.10 43.75 Non-Current Liabilities 458.56 575.93 202.00 202.00 839.50 839.50 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 630.00 630.00 0.00 0.00 0.00 0.00 Unsecured Loans 286.21 491.25 202.00 202.00 209.50 209.50 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 731.37 497.41 828.01 695.75 304.42 66.09 13.90 47.93 15.26 28.73 Trade Payables 66.73 9.56 45.79 0.00 9.32 0.01 4.65 31.90 9.94 13.90 Other Current Liabilities 74.28 28.60 14.41 1.41 1.03 2.46 0.07 0.07 0.07 0.06 Short Term Borrowings 590.15 459.25 767.81 669.27 293.65 63.20 8.84 15.60 2.17 14.47 Short Term Provisions 0.21 0.00 0.00 25.07 0.42 0.42 0.33 0.35 3.09 0.30 Total Liabilities 15,810.30 11,336.65 4,021.03 4,019.05 1,945.71 695.36 62.96 117.55 78.88 84.00 Net Block 92.76 7.03 4.94 0.68 0.01 0.00 0.00 0.00 0.00 0.00 Gross Block 189.47 99.46 6.16 0.78 0.02 0.01 0.01 0.01 0.01 0.01 Accumulated Depreciation 96.71 92.43 1.22 0.10 0.01 0.01 0.01 0.01 0.01 0.01 Non Current Assets 12,989.59 8,247.51 3,517.47 3,333.86 1,878.74 681.85 57.24 17.47 13.97 1.21 Capital Work in Progress 6.15 1.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 10,340.03 6,322.89 3,240.07 3,157.53 1,582.14 330.48 57.24 17.47 13.97 1.21 Long Term Loans & Adv. 23.77 32.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 152.13 141.67 1.47 0.62 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2,820.71 3,089.14 503.56 685.19 66.98 13.51 5.72 100.07 64.91 82.79 Current Investments 2,400.00 2,617.70 353.33 28.19 43.64 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.03 46.12 50.83 Sundry Debtors 16.31 0.16 0.21 6.49 0.00 11.51 0.00 0.00 0.00 0.00 Cash & Bank 121.16 210.57 134.60 542.14 14.52 0.58 0.07 0.29 0.76 0.05 Other Current Assets 283.24 111.50 0.49 0.01 8.82 1.42 5.64 35.75 18.02 31.91 Short Term Loans & Adv. 173.11 149.21 14.93 108.36 8.77 1.38 5.60 31.40 18.02 31.91 Net Current Assets 2,089.34 2,591.73 -324.45 -10.56 -237.45 -52.58 -8.18 52.14 49.65 54.06 Total Assets 15,810.30 11,336.65 4,021.03 4,019.05 1,945.72 695.36 62.96 117.54 78.88 84.00

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 14,689.34 10,345.11 3,416.41 Share Capital 16.98 16.98 16.98 Total Reserves 14,672.36 10,328.13 3,399.43 Non-Current Liabilities 171.35 79.88 482.66 Secured Loans 0.00 1.42 68.83 Unsecured Loans 0.00 0.00 202.14 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 1,226.72 1,196.20 3,000.57 Trade Payables 66.73 9.56 48.26 Other Current Liabilities 105.56 59.72 1,508.12 Short Term Borrowings 1,054.20 1,126.92 1,433.09 Short Term Provisions 0.23 0.00 11.10 Total Liabilities 16,087.41 11,621.19 6,899.64 Net Block 92.76 7.03 136.94 Gross Block 189.27 99.26 240.11 Accumulated Depreciation 96.51 92.23 103.17 Non Current Assets 13,254.23 8,569.90 5,801.37 Capital Work in Progress 6.15 1.58 0.00 Non Current Investment 10,338.77 6,322.69 3,190.12 Long Term Loans & Adv. 0.00 0.00 0.00 Other Non Current Assets 327.26 371.64 42.07 Current Assets 2,833.18 3,051.29 1,098.27 Current Investments 2,400.00 2,617.70 353.33 Inventories 0.00 0.00 0.00 Sundry Debtors 19.46 60.02 0.21 Cash & Bank 108.48 199.78 630.71 Other Current Assets 305.24 41.34 58.21 Short Term Loans & Adv. 19.45 132.45 55.81 Net Current Assets 1,606.46 1,855.09 -1,902.30 Total Assets 16,087.41 11,621.19 6,899.64

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 1,688.96 -147.62 -107.49 261.60 217.34 -169.49 -33.67 -10.46 25.78 -13.27 PBT 4,073.88 2,919.10 287.18 825.89 157.26 -15.29 -37.43 8.87 13.51 1.47 Adjustment -1,228.81 -1,340.38 -422.19 -403.68 21.12 25.54 0.90 -0.05 -0.04 -0.22 Changes in Working Capital -990.26 -1,688.14 96.65 -22.41 67.92 -178.89 2.86 -16.94 13.44 -14.46 Cash after chg. in Working capital 1,854.81 -109.42 -38.36 399.80 246.30 -168.65 -33.67 -8.12 26.92 -13.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -165.85 -38.20 -69.13 -138.20 -28.97 -0.85 0.00 -2.34 -1.13 -0.07 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 -1,651.46 489.33 80.67 -570.26 -450.52 -721.77 41.13 -3.45 -12.76 2.48 Net Fixed Assets -94.58 -94.88 -5.38 -0.76 -0.01 0.00 0.00 0.00 0.00 -0.01 Net Investments -3,799.44 -5,347.19 -407.68 -1,559.94 -1,295.30 -273.24 -39.77 -3.50 -12.76 2.26 Others 2,242.56 5,931.40 493.73 990.44 844.79 -448.53 80.90 0.05 0.00 0.23 Cash from Financing Activity -126.72 -402.74 52.67 336.22 247.13 891.77 -7.68 13.44 -12.31 10.77 Net Cash Inflow / Outflow -89.22 -61.03 25.85 27.56 13.94 0.50 -0.22 -0.47 0.72 -0.02 Opening Cash & Equivalents 195.78 256.81 42.08 14.52 0.58 0.07 0.29 0.76 0.05 0.07 Closing Cash & Equivalent 106.56 195.78 67.93 42.08 14.52 0.58 0.07 0.29 0.76 0.05

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 325.72 3,290.58 244.68 PBT 4,067.17 4,225.56 4,351.38 Adjustment -2,580.48 -3,129.57 -4,392.30 Changes in Working Capital -995.13 2,240.19 370.26 Cash after chg. in Working capital 491.56 3,336.18 329.34 Interest Paid 0.00 0.00 0.00 Tax Paid -165.84 -45.60 -84.66 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -290.30 -2,265.55 47.50 Net Fixed Assets -94.58 -94.88 Net Investments -3,799.44 -5,347.19 Others 3,603.72 3,176.52 Cash from Financing Activity -126.72 -1,175.34 -626.62 Net Cash Inflow / Outflow -91.30 -150.31 -334.44 Opening Cash & Equivalents 199.78 350.09 767.26 Closing Cash & Equivalent 108.48 199.78 432.82

Financial Ratios

Standalone /

Consolidated

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.) 172.21 604.44 176.15 183.82 49.68 -13.90 32.44 46.04 42.08 36.56 ROA 31.30% 38.02% 5.98% 22.42% 10.25% -4.03% -41.48% 6.10% 10.25% 1.52% ROE 34.14% 44.05% 7.86% 34.09% 45.75% 0.00% -63.09% 8.99% 14.05% 2.15% ROCE 30.85% 39.48% 8.38% 28.87% 13.54% -3.52% -51.04% 12.94% 21.21% 4.32% Fixed Asset Turnover 31.61 45.69 107.84 2269.89 0.00 1798.92 36.57 0.00 0.00 0.00 Receivable days 0.66 0.03 3.27 2.61 0.00 203.73 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 58.11 79.03 53.59 Payable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 21.26 21.47 15.07 Cash Conversion Cycle 0.66 0.03 3.27 2.61 0.00 203.73 0.00 36.85 57.56 38.52 Total Debt/Equity 0.06 0.09 0.32 0.28 1.41 -4.29 0.18 0.22 0.03 0.26 Interest Cover 89.43 39.19 7.26 28.85 8.61 -6.30 -40.27 10.81 16.63 2.15

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 173.02 609.25 201.20 ROA 30.61% 46.27% 62.38% ROE 33.88% 62.27% 125.98% ROCE 30.27% 51.85% 90.46% Fixed Asset Turnover 31.74 15.28 2.24 Receivable days 3.17 4.24 0.14 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 3.17 4.24 0.14 Total Debt/Equity 0.07 0.11 0.50 Interest Cover 79.23 56.14 16.50

Top Investors:

cosmos heights & developers llp

nexpact limited

setu securities private limited

fidelity securities fund: fidelity blue chip growth fund

vivek prithviraj kothari

calypso global investment fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Authum Inv. & Infra - Quarterly Results
11th Feb 2026, 00:00 AM

Read More
Authum Investment incorporates wholly owned subsidiary
6th Dec 2025, 11:34 AM

The company has incorporated wholly owned subsidiary on December 05, 2025
Read More

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