Abhishek Integrations Ltd.

•

abhishekintegrations.comBSE: -NSE: AILIMITED

Market Cap₹ 25 Cr.

Current Price

High / Low₹ 24 / 12

Stock P/E31.3

Book Value₹ 14

Price to Book1.96

Dividend Yield0.00 %

ROCE10.8 %

ROE7.5 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Infrastructural & Utility Services: 93.9% • Trading in Electric Goods: 3.2% • Trading in Coal: 2.9%

AI Sector View

AI GENERATED

Services

Buy

Broad services remain in expansion. Services PMI was 54.1 (Aug/26), export of services grew 13.0% YoY (2026-06), and urban employment was still positive at 2.0% YoY (2026-07), although airport passenger traffic was -2.0% YoY (2026-06). FPI inflows of INR 7081 crore over 3 months to 2026-08-31 support the constructive sector view.

Confidence

72%

View full sector analysis →

PROS

Company has consistently been profitable over the last 5 years
Company has delivered good sales growth of 64.4% CAGR over last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.37x)
Company generates healthy free cash flow

CONS

Receivables are growing faster than sales - a possible quality concern
Company has a low return on equity of 8.9% over last 3 years
Total debt has risen sharply - up 33.2% year on year
Though reporting repeated profits, the company pays out little dividend (0.0%)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

ServicesBusiness ServicesBusiness Support

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name
1.	PFOCUS	286.65	193.15	22323.55	0.00	-457.78	-514.43	12668.15	1196.88	2.74	23.76
2.	SAGILITY	46.31	21.83	21679.23	0.32	2168.11	1359.43	19634.83	1175.87	13.82	22.32
3.	SYNGENE	401.65	73.36	16213.37	0.31	-9.00	-110.38	736.00	-15.84	9.48	12.34
4.	HORIZONIND	55.54	243.55	16011.64	0.00	—	—	—	—	3.32	—
5.	IGIL	339.65	24.08	14678.30	1.47	165.74	30.98	370.78	23.22	77.00	60.35
6.	INDGN	605.80	36.40	14594.56	0.37	116.20	-0.17	1063.10	39.73	18.92	16.39
7.	NESCO	1044.40	17.67	7358.84	0.67	99.96	3.97	211.80	9.55	19.23	48.33
8.	LEAPIND	159.25	112.53	7015.54	0.00	247.33	—	2034.13	—	9.32	51.19
9.	SPARC	196.80	4.03	6386.58	0.00	-20.78	59.94	39.92	314.11	163.94	-85.17
10.	SMARTWORKS	525.30	215.56	6008.44	0.00	13.15	413.27	546.25	44.05	52.26	63.33
11.	JUSTDIAL	706.00	16.54	6004.46	0.00	115.74	38.44	270.27	16.23	12.88	26.17
12.	AILIMITED	19.80	31.28	25.10	0.00	—	—	—	—	10.78	—

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

No standalone quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	0	1	2	13	23	25	26	28
	0	1	2	13	21	24	24	26
Operating Profit	0	0	0	1	1	2	2	2
OPM %	3	6	9	6	6	8	9	8
Other Income	0	0	0	0	0	0	0	0
Interest	0	0	0	0	0	1	1	1
Depreciation	0	0	0	0	0	0	0	0
	0	0	0	1	1	1	1	1
Tax %	26	35	24	19	26	24	23	25
Net Profit	0	0	0	1	1	1	1	1
EPS	0	2	1	2	2	1	2	1
Dividend Payout %	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0	0	0
Adjusted EPS	0	0	0	0	1	1	1	1

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: 64%
3 Years:: 8%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 47%
3 Years:: 6%

STOCK PRICE CAGR

10 Years:: —
5 Years:: 27%
3 Years:: 11%
1 Year:: -10%

RETURN ON EQUITY

10 Years:: —
5 Years:: 9%
3 Years:: 9%
Last Year:: 8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
LIABILITIES	-	-	-	-	-	-
Equity Capital	2	3	3	6	6	6
	1	5	5	3	4	5
	0	1	2	4	7	10
Trade Payables	0	1	1	0	1	1
	0	1	3	3	2	2
Total Liabilities	4	11	14	16	20	24
ASSETS	-	-	-	-	-	-
	0	2	2	2	2	2
	1	4	6	8	11	14
	0	0	0	3	4	5
Cash & Bank	0	0	0	1	0	0
	3	6	6	3	3	3
Total Assets	4	11	14	16	20	24
Total Debt	0	2	4	6	8	10
Net Working Capital	2	4	6	7	8	8
Contingent Liabilities	0	1	2	2	2	2
Book Value per Share	14.05	25.88	28.12	15.34	17.04	18.37
Face Value	10.00	10.00	10.00	10.00	10.00	10.00

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-0	0	-2	-1	-2	1	1	2
Cash from Investing	0	0	-0	-3	1	0	-0	-1
Cash from Financing	0	-0	2	4	1	-1	-1	-1
	0	0	0	-0	0	0	-0	-0
Free Cash Flow	-0	0	-2	-3	-2	0	1	1
OCF / Net Profit	-29.64	4.09	-14.12	-2.20	-3.03	0.97	1.11	2.08
Cumulative 5-Year FCF	0	0	0	0	0	0	0	-2

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
PER SHARE
EPS (₹)	0.12	2.50	0.59	1.67	2.23	1.28	1.70	1.33
Book Value (₹)	10.12	12.61	14.05	25.88	28.12	15.34	17.04	18.37
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	0.02	0.21	0.17	0.46	0.63	0.75	0.99	0.82
PROFITABILITY
Operating Margin %	2.83%	5.15%	7.40%	4.65%	5.21%	6.04%	7.18%	6.80%
Net Margin %	2.08%	3.49%	4.30%	3.20%	2.55%	2.65%	3.32%	2.42%
ROE %	1.15%	22.00%	7.94%	9.47%	8.27%	8.69%	10.52%	7.53%
ROCE %	1.57%	34.25%	11.90%	11.59%	12.12%	13.07%	13.51%	10.78%
	0.97%	14.36%	6.10%	6.74%	5.27%	5.05%	5.63%	3.61%
EFFICIENCY
Debtor Days	323	21	94	33	25	32	41	50
Inventory Days	0	0	75	48	69	89	111	135
Payable Days	927	152	123	-245	116	33	212	461
	-603	-131	47	326	-22	88	-61	-276
FINANCIAL HEALTH
Debt to Equity (x)	0.00x	0.00x	0.04x	0.25x	0.48x	0.61x	0.76x	0.94x
Interest Coverage (x)	0.00x	116.75x	6.30x	6.25x	3.04x	2.30x	2.50x	2.01x
	6.10x	1.92x	4.20x	2.30x	2.47x	2.37x	1.91x	1.63x
GROWTH
Revenue Growth %	0.00%	1176.49%	223.63%	462.53%	70.25%	12.84%	3.58%	7.16%
Operating Profit Growth %	0.00%	2357.89%	340.26%	282.00%	83.66%	33.43%	24.11%	-3.09%
Net Profit Growth %	0.00%	2042.86%	295.67%	324.09%	33.57%	14.40%	33.33%	-21.76%
	0.00%	2042.86%	-76.50%	184.64%	33.57%	-42.80%	33.33%	-21.76%
VALUATION
P/E (x)	0.00x	0.00x	0.00x	11.78x	9.17x	28.10x	30.68x	27.02x
P/B (x)	0.00x	0.00x	0.00x	0.76x	1.46x	2.34x	3.07x	1.96x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	22.37x	-0.71x	9.19x	9.78x	11.18x	13.84x	16.29x	13.82x

Shareholding Pattern

Numbers in percentages

	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Dec 2024	Mar 2025	Sep 2025	Mar 2026
	67.72	67.72	67.72	67.72	67.72	67.72	62.58	60.92
FIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
DIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	32.28	32.28	32.28	32.28	32.28	32.28	37.42	39.08

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

No announcements filed.

News

Recent coverage and analyst commentary for AILIMITED

Loading news…

🤖

AI Stock Analyst

Abhishek Integrations Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account