SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aditya Ispat Ltd (513513)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513513 NSE: Steel & Iron Products | Small Cap | Aditya Ispat Share Price

₹9.39 0.39 (4.33%)

As on 10-Jun'26 16:59

Aditya Ispat Ltd (513513)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 513513 NSE: Steel & Iron Products | Small Cap | Aditya Ispat Share Price

₹9.39 0.39 (4.33%)

As on 10-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹5 Cr.
Current Price
₹9.4
52-Week Low / High
₹8 / 12
TTM EPS
₹-16
TTM Sales
₹32.8 Cr.
Book Value per Share
₹0.6
P/E Ratio
0.00
Lower than its 5-year historical median
Industry PE
25
Price to Book (P/B)
14.12
Higher than its 5-year historical median
Price to Sales (P/S)
0.15
Higher than its 5-year historical median
EV/EBITDA
-2.44
Lower than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
-9.58%
Underperforms industry median
Return on Capital Employed (ROCE)
2.50%
Underperforms industry median
Return on Assets (ROA)
-1.89%
Operating Profit Margin
-3%
Net Profit Margin
-1.78%
Gross Profit Margin
0.1%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-29.16%
Operating Profit Growth (1 Year)
-
-215.65%
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
24.32%
Pledged shares (%) of Promoter's holding (%)
100.00%
Reserves
₹-5 Cr.
Equity
₹5.4 Cr.
Face Value
₹10
All Time Low / High
₹1.10 / 21.05

Aditya Ispat stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Aditya Ispat Ltd a good quality company?
Aditya Ispat Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Aditya Ispat Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Aditya Ispat Ltd vs industry peers?
Aditya Ispat Ltd revenue CAGR is 7.39%, compared to the industry median CAGR of 7.56%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Aditya Ispat Ltd?
Promoters hold 24.32% of the Aditya Ispat Ltd, with 100.00% of their stake pledged, indicating high pledge risk.
Q.1 Stock return of Aditya Ispat Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 13.8% based on the current price.

10 Year X-Ray : Login to view analysis.

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Aditya Ispat Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.8%8.8%8.1%7.5%5.3%6%5.7%7.3%0.7%2.5%-
Value Creation
Index
-0.5-0.4-0.4-0.5-0.6-0.6-0.6-0.5-1.0-0.8-

Growth Parameters

Sales 29.736.62939.630.849.742.153.36243.933
Sales YoY Gr.-23.2%-20.8%36.7%-22.4%61.7%-15.3%26.6%16.3%-29.2%-
Adj EPS 0.60.80.90.80.50.80.70.5-5.1-6.3-16
YoY Gr.-30%15.4%-8.9%-43.9%63%-6.7%-24.3%-1060.4%NA-
BVPS (₹) 15.115.916.817.61818.819.620.11614.60.6
Adj Net
Profit
0.30.40.50.40.30.40.40.3-2.7-3.4-9
Cash Flow from Ops. -0.2-1.12.41.84.51.1-3.135.26.1-
Debt/CF from Ops. -53.7-12.35.59.65.324.2-11.412.16.54.2-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 4.4%7.4%1.4%-29.2%
Adj EPS -229.9%-268.9%-308.3%NA
BVPS-0.4%-4.2%-9.3%-8.8%
Share Price 11.7% 0.8% 2% -6.1%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.15.15.54.82.64.13.72.7-28.2-41.4-210.6
Op. Profit
Mgn %
5.85.87.25.56.357.18.41.9-3-19.9
Net Profit
Mgn %
1.11.21.71.10.80.80.90.5-4.4-7.7-26.2
Debt to
Equity
1.31.61.41.82.42.73.43.43.93.3-
Working Cap
Days
16317124417722613619718514715971
Cash Conv.
Cycle
137135195137156100153150126135-11

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales29.7136.6128.9939.6230.7549.7142.1153.3362.0143.93
Operating Expenses + 2834.4926.8937.4528.8347.2539.1248.8460.8645.26
Manufacturing Costs0.770.600.600.560.640.570.500.960.860.73
Material Costs24.8931.5025.2435.8827.3545.6037.6946.7058.6843.44
Employee Cost 0.540.240.330.430.430.510.530.720.700.56
Other Costs 1.802.150.720.580.420.580.410.470.620.53
Operating Profit 1.722.132.102.181.922.462.984.481.15-1.33
Operating Profit Margin (%) 5.8%5.8%7.2%5.5%6.2%5.0%7.1%8.4%1.9%-3.0%
Other Income + 0.050.050.070.070.070.070.100.120.673.76
Exceptional Items 0000000000
Interest 0.921.171.241.211.241.561.842.972.992.37
Depreciation 0.380.400.410.430.410.420.721.231.501.48
Profit Before Tax 0.470.610.530.600.340.550.520.40-2.66-1.42
Tax 0.150.190.050.160.090.150.140.10-0.35-0.64
Profit After Tax 0.320.420.480.440.250.400.380.30-2.31-0.78
PAT Margin (%) 1.1%1.2%1.7%1.1%0.8%0.8%0.9%0.6%-3.7%-1.8%
Adjusted EPS (₹)0.60.80.90.80.50.80.70.6-4.3-1.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Aditya Ispat - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 8.088.508.989.399.6410.0610.4610.778.557.80
Share Capital 5.355.355.355.355.355.355.355.355.355.35
Reserves 2.733.153.634.044.294.715.115.423.202.45
Debt +10.5712.7212.4216.2521.5924.0131.7830.5729.4923.01
Long Term Debt0.380.951.764.729.2714.5815.3814.7613.8512.41
Short Term Debt10.1911.7810.6611.5312.329.4216.4015.8115.6410.60
Minority Interest0000000000
Trade Payables1.584.191.762.852.552.123.753.472.281.81
Others Liabilities 1.561.681.512.133.735.145.637.355.614.24
Total Liabilities 21.7927.0924.6730.6237.5141.3351.6252.1645.9336.87

Fixed Assets

Net Fixed Assets +5.845.665.335.956.209.7116.6524.5623.0721.27
Gross Block7.978.188.269.319.8813.8121.4730.5630.5130.14
Accumulated Depreciation2.132.532.933.373.684.104.825.997.438.87
CWIP 000.724.2013.1212.568.31000
Investments 0000000000
Inventories3.745.445.636.364.305.087.207.248.715.57
Trade Receivables10.9315.0611.9010.5710.811217.4319.5712.909.51
Cash Equivalents 0.750.250.420.350.250.070.110.190.160.13
Others Assets 0.520.690.683.192.831.901.930.611.080.38
Total Assets 21.7927.0924.6730.6237.5141.3351.6252.1645.9336.87

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -0.20-1.072.361.804.461.13-3.123.015.196.06
PBT 0.470.610.530.600.340.550.520.40-2.66-1.42
Adjustment 1.211.471.591.571.581.982.564.103.970.13
Changes in Working Capital -1.79-2.990.42-0.262.6-1.33-6.09-1.43.887.36
Tax Paid -0.09-0.17-0.17-0.11-0.06-0.07-0.11-0.09-0-0.01
Cash Flow From Investing Activity + -0.27-0.19-0.78-4.51-9.56-3.37-3.39-0.800.594.05
Capex -0.31-0.21-0.80-4.53-9.58-3.38-3.40-0.810.584.04
Net Investments 0000000000
Others 0.040.020.020.020.020.010.010.010.010.01
Cash Flow From Financing Activity + 0.651.06-1.512.645.102.216.50-2.13-5.81-10.13
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 1.5200006.650-0.62-0.91-1.44
Interest Paid -0.87-1.10-1.20-1.19-1.18-1.55-1.82-2.89-2.95-2.33
Dividend Paid 0000000000
Others 02.15-0.313.836.29-2.898.321.38-1.96-6.37
Net Cash Flow 0.18-0.200.07-0.070-0.03-0.010.08-0.03-0.03

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.065.075.514.762.594.093.662.79-23.97-9.58
ROCE (%)7.758.778.127.485.2865.677.250.722.5
Asset Turnover Ratio1.531.591.141.430.91.260.911.031.261.06
PAT to CFO Conversion(x)-0.63-2.554.924.0917.842.83-8.2110.03N/AN/A
Working Capital Days
Receivable Days105.90122.20167103.50126.9083.70127.60126.6095.6093.10
Inventory Days51.5043.2068.5055.2063.3034.4053.2049.4046.9059.30
Payable Days21.9033.4043.1023.503618.7028.4028.2017.9017.20

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.00100.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aditya Ispat Ltd FAQs

The current trading price of Aditya Ispat on 10-Jun-2026 16:59 is ₹9.39.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 09-Jun-2026 the market cap of Aditya Ispat stood at ₹4.82 Cr

The latest P/E ratio of Aditya Ispat as of 09-Jun-2026 is 0.00.

The latest P/B ratio of Aditya Ispat as of 09-Jun-2026 is 14.12.

The 52-week high of Aditya Ispat is ₹11.96 and the 52-week low is ₹8.26.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Ispat is ₹32.78 ( Cr.) .

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Aditya Ispat Ltd is a below average quality company.

The key valuation ratios of Aditya Ispat Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Aditya Ispat Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

About Aditya Ispat Ltd

Aditya Ispat is incorporated in the year 1990. The company was earlier known as Aditya Global Techno Corporation, it got its present name on March 31, 2004.The registered office is located at Hyderabad, Andhra Pradesh.

The factory is located at Hyderabad in Andhra Pradesh with an installed capacity of 5,000 MT per annum.

The Main area of business:

The company is engaged in the business of manufacturing, producing and marketing of mild steel rounds and squares and bright bars. The main products of the company are MS bright bars, free cutting steel bright bars and carbon steel bright bars.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×