Nifty

:

24334.55

Sensex

:

77656.09

115.50 (0.48%)
286.98 (0.37%)

Login

Nifty
Sensex

:
:

24334.55
77656.09

115.50 (0.48%)
286.98 (0.37%)

Authum Investment & Infrastructure Ltd.

Finance - Investment

Rating :

47/99

BSE: 539177 | NSE: AIIL

Watchlist

NSE BSE

554.90

24-Aug-2026

Open
High
Low
Previous Close

553.55
561.9
551
552.25

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

158585
88118644.45
683
400

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

47,081.06
22.44
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

47,743.72
N/A
2.97

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

7.32
7.32
7.32

P:BV (Average)

8 Years
5 Years
3 Years

2.43
2.43
2.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.33
10.33
10.33

Earnings Forecasts:

(Updated: 22-08-2026)

Description 2026 2027 2028 2029
Adj EPS 44 -5 - -
P/E Ratio 12.61 -110.98 - -
Revenue - - - -
EBITDA - - - -
Net Income - - - -
ROA - - - -
P/B Ratio - - - -
ROE - - - -
FCFF - - - -
FCFF Yield - - - -
Net Debt - - - -
BVPS - - - -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,448.22 1,210.40 19.65% 268.20 1,442.07 -81.40% 446.21 617.66 -27.76% 595.19 1,091.10 -45.45%
Expenses 139.38 55.68 150.32% 77.94 182.28 -57.24% 95.19 -9.32 - 19.92 140.77 -85.85%
EBITDA 1,308.84 1,154.72 13.35% 190.26 1,259.79 -84.90% 351.02 626.98 -44.01% 575.27 950.33 -39.47%
EBIDTM 90.38% 95.40% 70.94% 87.36% 78.67% 101.51% 96.65% 87.10%
Other Income 4.72 8.99 -47.50% 9.78 11.49 -14.88% 0.16 0.90 -82.22% 3.10 23.19 -86.63%
Interest 58.16 19.79 193.89% 61.08 16.71 265.53% 63.41 8.01 691.64% 40.99 13.06 213.86%
Depreciation 3.15 2.26 39.38% 6.64 2.33 184.98% 2.15 -0.31 - 2.31 0.74 212.16%
PBT 1,252.25 1,141.66 9.69% 132.32 1,252.24 -89.43% 285.62 620.18 -53.95% 535.07 959.72 -44.25%
Tax 137.44 200.34 -31.40% 86.79 -514.23 - 117.60 75.00 56.80% -229.52 116.00 -
PAT 1,114.81 941.32 18.43% 45.53 1,766.47 -97.42% 168.02 545.18 -69.18% 764.59 843.72 -9.38%
PATM 76.98% 77.77% 16.98% 122.50% 37.65% 88.27% 128.46% 77.33%
EPS 13.13 11.08 18.50% 0.54 20.80 -97.40% 1.98 6.42 -69.16% 9.00 9.94 -9.46%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,469.54 1,215.13 20.94% 310.71 1,451.81 -78.60% 478.04 616.94 -22.51% 604.91 1,092.65 -44.64%
Expenses 160.94 56.39 185.41% 106.52 187.58 -43.21% 122.57 -7.06 - 22.40 141.11 -84.13%
EBITDA 1,308.60 1,158.74 12.93% 204.19 1,264.23 -83.85% 355.47 624.00 -43.03% 582.51 951.54 -38.78%
EBIDTM 89.05% 95.36% 65.72% 87.08% 74.36% 101.14% 96.30% 87.09%
Other Income 16.10 9.15 75.96% 32.34 5.37 502.23% -0.34 2.61 - 3.94 24.18 -83.71%
Interest 64.36 21.27 202.59% 65.94 18.10 264.31% 69.11 9.57 622.15% 42.49 14.56 191.83%
Depreciation 11.36 3.09 267.64% 14.33 3.15 354.92% 7.62 3.45 120.87% 4.74 1.57 201.91%
PBT 1,248.98 1,143.53 9.22% 156.26 1,248.35 -87.48% 278.40 613.59 -54.63% 539.22 959.59 -43.81%
Tax 138.76 200.52 -30.80% 96.33 -514.23 - 116.93 74.18 57.63% -228.11 116.82 -
PAT 1,110.22 943.01 17.73% 59.93 1,762.58 -96.60% 161.47 539.41 -70.07% 767.33 842.77 -8.95%
PATM 75.55% 77.61% 19.29% 121.41% 33.78% 87.43% 126.85% 77.13%
EPS 13.08 11.11 17.73% 0.70 20.76 -96.63% 1.90 6.35 -70.08% 9.03 9.93 -9.06%

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 2,757.82 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 -36.77% 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 2,757.82 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 332.43 533.65 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 2,425.39 4,032.20 -1,321.56 330.93 855.63 177.93 -13.21 -36.52 0.85 14.08 2.51 EBITDA Margin 87.95% 88.31% -54.78% 88.43% 94.30% 69.52% -64.06% -10741.18% 0.25% 6.29% 0.79% Other Income 17.76 93.92 4,319.87 3.24 0.00 0.00 0.02 0.00 8.92 0.30 0.25 Interest 223.64 46.07 76.43 45.87 29.65 20.67 2.09 0.91 0.90 0.86 1.28 Depreciation 14.25 6.17 2.78 1.12 0.09 0.00 0.00 0.00 0.00 0.00 0.00 PBT 2,205.26 4,073.88 2,919.10 287.18 825.89 157.26 -15.29 -37.43 8.87 13.51 1.47 Tax 112.31 -174.23 -0.40 46.98 157.15 21.95 0.00 0.00 2.88 5.16 0.30 Tax Rate 5.09% -4.28% -0.01% 16.36% 19.03% 13.96% 0.00% 0.00% 32.47% 38.19% 20.41% PAT 2,092.95 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 2,092.95 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 75.89% 93.04% 121.01% 64.19% 73.70% 52.87% -74.15% -11008.82% 1.73% 3.73% 0.37% PAT Growth -48.91% 45.51% 1,115.45% -64.08% 394.23% - - - -28.26% 607.63% EPS 24.65 50.02 34.38 2.83 7.87 1.59 -0.18 -0.44 0.07 0.10 0.01

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 2,863.20 4,578.33 2,592.19 538.75 Net Sales Growth -34.58% 76.62% 381.15% Cost Of Goods Sold 54.72 0.00 0.00 0.00 Gross Profit 2,808.48 4,578.33 2,592.19 538.75 GP Margin 98.09% 100% 100% 100% Total Expenditure 412.43 543.61 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 2,450.77 4,034.72 296.75 -790.12 EBITDA Margin 85.60% 88.13% 11.45% -146.66% Other Income 52.04 93.92 3,956.02 1,145.74 Interest 241.90 51.99 76.64 280.78 Depreciation 38.05 9.48 8.16 9.40 PBT 2,222.86 4,067.17 4,167.97 65.44 Tax 123.91 -174.24 -59.27 47.35 Tax Rate 5.57% -4.28% -1.40% 1.09% PAT 2,098.95 4,241.41 4,284.83 4,304.03 PAT before Minority Interest 2,102.51 4,241.41 4,284.83 4,304.03 Minority Interest 3.56 0.00 0.00 0.00 PAT Margin 73.31% 92.64% 165.30% 798.89% PAT Growth -48.65% -1.01% -0.45% EPS 24.72 49.95 50.46 50.68

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:

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