Nifty
:
25227.35
Sensex
:
82327.05
-58.00 (-0.23%)
-173.77 (-0.21%)
Nifty
Sensex
:
:
25227.35
82327.05
-58.00 (-0.23%)
-173.77 (-0.21%)

ANI Integrated Services Ltd.

Engineering

Rating :
57/99

BSE: Not Listed | NSE: AISL

NSE BSE
94.50
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  94.5
  •  94.5
  •  94.5
  •  94.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  600
  •  56700
  •  207.35
  •  77

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 110.44
  • 12.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 126.99
  • N/A
  • 1.57

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.75%
  • 2.82%
  • 20.33%
  • FII
  • DII
  • Others
  • 0.22%
  • 0.00%
  • 4.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.36
  • 17.34
  • 13.01

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.09
  • 22.61
  • 27.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.16
  • 15.92
  • 51.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 18.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 1.64

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
58.96
53.02
11.20%
59.59
52.91
12.63%
58.68
46.55
26.06%
56.17
46.84
19.92%
Expenses
55.95
50.18
11.50%
55.54
49.43
12.36%
55.07
43.90
25.44%
52.64
44.67
17.84%
EBITDA
3.01
2.84
5.99%
4.05
3.48
16.38%
3.61
2.64
36.74%
3.54
2.17
63.13%
EBIDTM
5.10%
5.36%
6.80%
6.58%
6.15%
5.68%
6.29%
4.63%
Other Income
0.06
0.04
50.00%
0.03
0.15
-80.00%
0.36
0.31
16.13%
-0.01
0.09
-
Interest
0.76
0.69
10.14%
0.89
1.01
-11.88%
0.59
0.92
-35.87%
0.74
0.54
37.04%
Depreciation
0.21
0.26
-19.23%
0.31
0.44
-29.55%
0.29
0.27
7.41%
0.29
0.24
20.83%
PBT
2.10
1.93
8.81%
2.88
2.18
32.11%
3.09
1.76
75.57%
2.50
1.47
70.07%
Tax
0.34
0.25
36.00%
0.00
0.25
-100.00%
0.53
0.09
488.89%
0.10
0.09
11.11%
PAT
1.76
1.68
4.76%
2.88
1.93
49.22%
2.55
1.67
52.69%
2.40
1.38
73.91%
PATM
2.98%
3.17%
4.84%
3.65%
4.35%
3.60%
4.27%
2.95%
EPS
1.70
1.62
4.94%
2.29
2.00
14.50%
2.47
1.73
42.77%
2.32
1.43
62.24%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
233.40
227.46
187.50
157.62
143.62
102.25
108.97
Net Sales Growth
17.10%
21.31%
18.96%
9.75%
40.46%
-6.17%
 
Cost Of Goods Sold
8.46
0.00
0.00
0.00
0.00
4.59
1.21
Gross Profit
224.94
227.46
187.50
157.62
143.62
97.66
107.76
GP Margin
96.38%
100%
100%
100%
100%
95.51%
98.89%
Total Expenditure
219.20
214.85
178.35
153.87
136.60
97.70
110.18
Power & Fuel Cost
-
0.28
0.30
0.39
0.24
0.41
0.29
% Of Sales
-
0.12%
0.16%
0.25%
0.17%
0.40%
0.27%
Employee Cost
-
177.83
141.05
123.28
115.34
80.72
92.75
% Of Sales
-
78.18%
75.23%
78.21%
80.31%
78.94%
85.12%
Manufacturing Exp.
-
13.74
18.95
17.92
11.29
4.01
3.96
% Of Sales
-
6.04%
10.11%
11.37%
7.86%
3.92%
3.63%
General & Admin Exp.
-
16.15
16.26
11.15
9.47
6.70
9.88
% Of Sales
-
7.10%
8.67%
7.07%
6.59%
6.55%
9.07%
Selling & Distn. Exp.
-
0.10
0.13
0.23
0.04
0.01
0.19
% Of Sales
-
0.04%
0.07%
0.15%
0.03%
0.01%
0.17%
Miscellaneous Exp.
-
6.75
1.67
0.90
0.21
1.26
1.90
% Of Sales
-
2.97%
0.89%
0.57%
0.15%
1.23%
1.74%
EBITDA
14.21
12.61
9.15
3.75
7.02
4.55
-1.21
EBITDA Margin
6.09%
5.54%
4.88%
2.38%
4.89%
4.45%
-1.11%
Other Income
0.44
1.84
1.13
1.03
0.68
0.64
0.42
Interest
2.98
2.91
2.93
1.48
1.49
1.26
1.35
Depreciation
1.10
1.14
1.07
0.40
0.45
0.63
0.78
PBT
10.57
10.40
6.27
2.89
5.76
3.30
-2.93
Tax
0.97
1.39
0.62
0.28
0.58
-1.00
0.52
Tax Rate
9.18%
13.37%
9.89%
9.69%
10.07%
-30.30%
-17.75%
PAT
9.59
9.00
5.66
2.61
5.18
4.30
-3.44
PAT before Minority Interest
9.59
9.00
5.66
2.61
5.18
4.30
-3.44
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.11%
3.96%
3.02%
1.66%
3.61%
4.21%
-3.16%
PAT Growth
43.99%
59.01%
116.86%
-49.61%
20.47%
-
 
EPS
9.22
8.65
5.44
2.51
4.98
4.13
-3.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
70.56
52.30
46.57
44.01
38.84
34.55
Share Capital
10.35
9.69
9.69
9.69
9.69
9.69
Total Reserves
56.86
42.62
36.89
34.32
29.15
24.86
Non-Current Liabilities
-0.44
-0.55
-0.91
-0.09
0.07
0.17
Secured Loans
0.11
0.32
0.24
0.91
1.01
0.02
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.38
0.31
0.25
0.21
0.16
0.15
Current Liabilities
53.68
52.23
35.44
27.17
19.95
22.59
Trade Payables
3.55
5.64
4.40
3.06
1.38
2.25
Other Current Liabilities
28.37
22.38
19.63
17.02
13.07
17.07
Short Term Borrowings
21.16
23.79
10.85
6.24
5.30
3.16
Short Term Provisions
0.60
0.42
0.57
0.84
0.21
0.11
Total Liabilities
123.80
103.98
81.10
71.09
58.86
57.31
Net Block
2.72
3.24
1.67
1.64
1.24
1.58
Gross Block
8.22
7.60
5.40
5.14
4.29
4.16
Accumulated Depreciation
5.50
4.35
3.74
3.49
3.05
2.57
Non Current Assets
4.14
4.61
5.58
4.77
3.42
3.77
Capital Work in Progress
0.00
0.00
1.82
1.07
0.00
0.00
Non Current Investment
0.39
0.09
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.03
1.27
2.09
2.05
2.19
2.19
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
119.66
99.38
75.52
66.32
55.43
53.54
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
34.82
39.43
32.91
28.58
24.61
26.27
Cash & Bank
4.88
2.98
2.47
2.19
2.10
2.43
Other Current Assets
79.96
0.58
0.81
0.50
28.72
24.84
Short Term Loans & Adv.
78.78
56.38
39.33
35.05
27.19
24.44
Net Current Assets
65.99
47.15
40.08
39.16
35.48
30.95
Total Assets
123.80
103.99
81.10
71.09
58.85
57.31

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
-1.18
-8.85
-0.76
2.10
-1.46
0.45
PBT
10.40
6.27
2.89
5.76
3.30
-2.93
Adjustment
3.90
3.96
1.74
1.85
1.75
1.86
Changes in Working Capital
-14.33
-18.68
-4.93
-4.81
-6.42
1.82
Cash after chg. in Working capital
-0.03
-8.46
-0.29
2.79
-1.36
0.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.15
-0.39
-0.47
-0.69
-0.10
-0.31
Other Direct Exp. Paid
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
Cash From Investing Activity
-0.39
-0.70
-1.08
-1.84
-0.16
-0.14
Net Fixed Assets
-0.47
-0.38
-1.01
-1.92
-0.13
Net Investments
-0.30
-0.09
0.00
0.00
0.00
Others
0.38
-0.23
-0.07
0.08
-0.03
Cash from Financing Activity
3.48
10.05
2.13
-0.17
1.29
0.28
Net Cash Inflow / Outflow
1.91
0.50
0.28
0.09
-0.33
0.59
Opening Cash & Equivalents
2.98
2.47
2.19
2.10
2.43
1.84
Closing Cash & Equivalent
4.88
2.98
2.47
2.19
2.10
2.43

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
64.93
53.99
48.08
45.43
40.09
35.66
ROA
7.90%
6.11%
3.43%
7.97%
7.39%
-6.01%
ROE
15.06%
11.44%
5.77%
12.50%
11.71%
-9.97%
ROCE
15.80%
13.71%
7.99%
14.97%
11.00%
-4.17%
Fixed Asset Turnover
28.77
28.86
29.91
30.47
24.21
26.22
Receivable days
59.57
70.42
71.21
67.60
90.82
87.98
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
144.42
8.13
Cash Conversion Cycle
59.57
70.42
71.21
67.60
-53.61
79.86
Total Debt/Equity
0.32
0.46
0.24
0.17
0.16
0.09
Interest Cover
4.57
3.14
2.96
4.87
3.62
-1.16

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

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.