Nifty
Sensex
:
:
24471.70
78154.25
-112.10 (-0.46%)
-388.19 (-0.49%)

Aerospace & Defense

Rating :
61/99

BSE: 543932 | NSE: IDEAFORGE

852.90
11-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  852.9
  •  870
  •  852.9
  •  897.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  662384
  •  565451957.85
  •  992.25
  •  366

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,232.22
  • 1076.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,265.04
  • N/A
  • 3.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 28.96%
  • 5.45%
  • 38.72%
  • FII
  • DII
  • Others
  • 4.89%
  • 1.81%
  • 20.17%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.39
  • 7.24
  • -10.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.50
  • -40.52
  • -37.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 4.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 44.89

Earnings Forecasts:

(Updated: 08-08-2026)
Description
2026
2027
2028
2029
Adj EPS
74
-8
-
-
P/E Ratio
11.53
-106.61
-
-
Revenue
81.84
30.36
12.46
-
EBITDA
449.1
745.2
1159.25
-
Net Income
104.75
234.35
398.2
-
ROA
44.85
120.75
224.05
-
P/B Ratio
-85290.00
-42645.00
-
-
ROE
5.69
4.79
3.71
-
FCFF
7.24
17.1
25.17
-
FCFF Yield
33.8
-54.23
-0.82
-
Net Debt
0.93
-1.49
-0.02
-
BVPS
-0.01
-0.02
-
-

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
68.59
12.78
436.70%
141.04
20.31
594.44%
31.54
17.61
79.10%
40.76
37.10
9.87%
Expenses
66.26
31.86
107.97%
79.34
42.16
88.19%
58.07
35.09
65.49%
52.04
52.93
-1.68%
EBITDA
2.33
-19.08
-
61.71
-21.85
-
-26.53
-17.48
-
-11.28
-15.83
-
EBIDTM
3.40%
-149.28%
43.75%
-107.56%
-84.09%
-99.23%
-27.68%
-42.66%
Other Income
1.95
3.94
-50.51%
12.45
4.43
181.04%
2.61
4.89
-46.63%
3.29
5.84
-43.66%
Interest
2.04
0.37
451.35%
1.64
0.25
556.00%
1.05
0.23
356.52%
0.92
0.78
17.95%
Depreciation
14.21
9.78
45.30%
11.78
8.03
46.70%
10.97
7.47
46.85%
10.55
7.22
46.12%
PBT
-11.96
-25.29
-
60.75
-25.69
-
-35.93
-20.28
-
-19.46
-18.00
-
Tax
-9.38
-1.74
-
0.75
0.02
3,650.00%
-2.08
3.74
-
0.16
-4.27
-
PAT
-2.59
-23.56
-
59.99
-25.71
-
-33.85
-24.02
-
-19.62
-13.73
-
PATM
-3.77%
-184.32%
42.54%
-126.57%
-107.32%
-136.37%
-48.13%
-37.00%
EPS
-0.60
-5.45
-
13.86
-5.97
-
-7.83
-5.58
-
-4.54
-3.19
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Net Sales
281.93
226.13
161.22
314.00
186.01
159.44
34.72
14.00
Net Sales Growth
221.10%
40.26%
-48.66%
68.81%
16.66%
359.22%
148.00%
 
Cost Of Goods Sold
125.03
94.97
108.04
157.25
58.86
41.22
18.30
6.52
Gross Profit
156.90
131.16
53.18
156.74
127.15
118.22
16.41
7.47
GP Margin
55.65%
58.00%
32.99%
49.92%
68.36%
74.15%
47.26%
53.36%
Total Expenditure
255.71
220.58
213.20
257.46
137.94
84.89
45.33
26.38
Power & Fuel Cost
-
0.88
0.96
0.80
0.39
0.14
0.02
0.14
% Of Sales
-
0.39%
0.60%
0.25%
0.21%
0.09%
0.06%
1.00%
Employee Cost
-
58.47
51.66
52.52
50.91
26.85
19.25
12.84
% Of Sales
-
25.86%
32.04%
16.73%
27.37%
16.84%
55.44%
91.71%
Manufacturing Exp.
-
3.93
2.62
1.46
1.33
1.14
1.15
0.45
% Of Sales
-
1.74%
1.63%
0.46%
0.72%
0.72%
3.31%
3.21%
General & Admin Exp.
-
51.32
37.83
31.72
20.69
12.06
5.38
5.21
% Of Sales
-
22.69%
23.46%
10.10%
11.12%
7.56%
15.50%
37.21%
Selling & Distn. Exp.
-
8.03
8.34
11.01
4.15
2.60
0.37
0.30
% Of Sales
-
3.55%
5.17%
3.51%
2.23%
1.63%
1.07%
2.14%
Miscellaneous Exp.
-
2.98
3.75
2.69
1.60
0.88
0.86
0.91
% Of Sales
-
1.32%
2.33%
0.86%
0.86%
0.55%
2.48%
6.50%
EBITDA
26.23
5.55
-51.98
56.54
48.07
74.55
-10.61
-12.38
EBITDA Margin
9.30%
2.45%
-32.24%
18.01%
25.84%
46.76%
-30.56%
-88.43%
Other Income
20.30
22.29
21.26
30.41
10.39
2.01
1.62
2.32
Interest
5.65
4.70
2.33
4.70
5.81
19.10
1.93
0.60
Depreciation
47.51
43.07
29.34
21.17
11.86
7.28
3.58
2.78
PBT
-6.60
-19.94
-62.40
61.07
40.80
50.18
-14.50
-13.44
Tax
-10.55
-2.91
-0.12
15.80
8.81
6.17
0.12
0.01
Tax Rate
159.85%
14.59%
0.19%
25.87%
21.59%
12.30%
-0.83%
-0.07%
PAT
3.93
-17.03
-62.28
45.27
31.99
44.01
-14.63
-13.45
PAT before Minority Interest
3.93
-17.03
-62.28
45.27
31.99
44.01
-14.63
-13.45
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.39%
-7.53%
-38.63%
14.42%
17.20%
27.60%
-42.14%
-96.07%
PAT Growth
104.52%
-
-
41.51%
-27.31%
-
-
 
EPS
0.91
-3.92
-14.35
10.43
7.37
10.14
-3.37
-3.10

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Shareholder's Funds
599.04
608.68
660.59
324.72
163.30
59.75
68.12
Share Capital
43.28
43.08
42.88
21.40
0.13
0.13
0.13
Total Reserves
538.48
549.12
608.16
272.93
148.63
51.02
65.05
Non-Current Liabilities
9.59
11.59
4.03
8.56
10.75
39.58
1.74
Secured Loans
0.00
0.00
0.00
0.00
0.00
7.52
0.06
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
30.26
0.00
Long Term Provisions
16.99
11.17
2.94
2.51
3.19
1.90
1.46
Current Liabilities
187.21
50.82
68.46
149.43
47.97
24.31
9.69
Trade Payables
40.78
8.74
15.97
13.99
7.49
4.75
0.82
Other Current Liabilities
54.70
23.34
38.46
35.98
27.60
13.59
3.18
Short Term Borrowings
72.13
0.00
0.00
86.50
5.65
5.26
5.21
Short Term Provisions
19.59
18.75
14.03
12.96
7.22
0.72
0.48
Total Liabilities
795.84
671.09
733.08
482.71
222.02
123.64
79.55
Net Block
137.97
96.88
67.12
48.70
26.21
12.97
4.62
Gross Block
260.84
173.35
111.41
70.57
35.70
19.76
7.59
Accumulated Depreciation
122.87
76.47
44.29
21.86
9.49
6.79
2.98
Non Current Assets
309.70
252.63
130.66
99.02
77.62
42.23
30.12
Capital Work in Progress
109.51
99.90
54.18
24.92
19.09
14.22
16.84
Non Current Investment
36.78
26.87
2.61
1.00
0.00
0.00
0.00
Long Term Loans & Adv.
13.29
13.05
3.57
2.86
27.62
15.01
8.42
Other Non Current Assets
12.14
15.94
3.18
21.54
4.70
0.03
0.25
Current Assets
486.14
418.45
602.42
383.69
144.40
81.41
49.42
Current Investments
68.50
92.85
85.25
124.08
10.65
0.00
11.90
Inventories
143.11
94.22
98.28
104.68
48.91
23.42
10.86
Sundry Debtors
126.22
56.02
44.35
57.82
20.31
23.75
10.12
Cash & Bank
39.31
96.76
273.75
6.50
35.08
14.13
0.10
Other Current Assets
109.01
3.30
2.23
25.33
29.45
20.11
16.44
Short Term Loans & Adv.
104.81
75.31
98.54
65.29
28.74
18.81
15.22
Net Current Assets
298.93
367.63
533.96
234.26
96.43
57.10
39.73
Total Assets
795.84
671.08
733.08
482.71
222.02
123.64
79.54

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
-63.41
-76.79
76.03
-53.23
66.52
PBT
-19.94
-62.40
61.07
40.80
50.18
Adjustment
29.82
14.96
10.76
37.19
29.95
Changes in Working Capital
-73.73
-27.19
24.61
-124.80
-6.47
Cash after chg. in Working capital
-63.84
-74.62
96.45
-46.82
73.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.43
-2.17
-20.41
-6.41
-7.14
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
15.17
-68.07
-101.68
-148.91
-30.76
Net Fixed Assets
-97.09
-107.63
-69.71
-40.70
Net Investments
-3.18
-42.02
30.54
-114.43
Others
115.44
81.58
-62.51
6.22
Cash from Financing Activity
60.96
-7.59
189.46
176.23
-10.60
Net Cash Inflow / Outflow
12.71
-152.46
163.82
-25.91
25.16
Opening Cash & Equivalents
15.87
168.32
4.50
30.42
5.26
Closing Cash & Equivalent
29.76
15.87
168.32
4.50
30.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
134.43
137.47
151.81
137.91
73.94
ROA
-2.32%
-8.87%
7.45%
9.08%
25.58%
ROE
-2.90%
-10.02%
9.58%
14.44%
44.04%
ROCE
-2.38%
-9.46%
12.27%
16.06%
49.61%
Fixed Asset Turnover
1.04
1.13
3.45
3.50
5.75
Receivable days
147.08
113.63
59.38
76.65
50.43
Inventory Days
191.54
217.92
117.97
150.70
82.80
Payable days
95.17
41.74
34.77
66.61
54.19
Cash Conversion Cycle
243.44
289.81
142.58
160.74
79.03
Total Debt/Equity
0.12
0.00
0.00
0.29
0.04
Interest Cover
-3.24
-25.77
13.98
8.02
3.63

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.