A-1 Ltd (542012) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542012 | NSE: | Trading | Small Cap

A-1 Share Price

2,179.50 -114.70 -5.00%
as on 05-Dec'25 12:12

A-1 Ltd (542012) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 542012 | NSE: | Trading | Small Cap

DeciZen - make an informed investing decision on A-1

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

A-1 stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
2,638.3 Cr.
52-wk low:
372.1
52-wk high:
2,816.6

Is A-1 Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of A-1: 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.
A-1 Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 12.6%23.3%18.1%17.1%10.8%9.7%15%9.8%4.1%10.3%-
Value Creation
Index
-0.10.70.30.2-0.2-0.30.1-0.3-0.7-0.3-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 85.3106100141116145310331206331314
Sales YoY Gr.-23.9%-5.3%40.9%-18%25.6%113.8%6.5%-37.7%60.8%-
Adj EPS 1.23.72.53.62.82.35.63.21.33.32.2
YoY Gr.-225.2%-33.7%45.2%-23.3%-16.3%142.4%-43.6%-59.8%156.7%-
BVPS (₹) 10.31417.130.232.63540.542.141.543.242.3
Adj Net
Profit
0.9324.13.22.76.43.61.53.83
Cash Flow from Ops. 1.862.9-6.17.8-3.9-0.218.710.8-10.5-
Debt/CF from Ops. 6.33.25.7-2.40.8-4.2-128.70.81-2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16.3%23.5%2.2%60.8%
Adj EPS 12.3%3.4%-16.5%156.7%
BVPS17.2%5.8%2.2%4%
Share Price - 103.1% 92.4% 466.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
11.730.715.917.18.86.814.97.737.75.1
Op. Profit
Mgn %
3.86.4-4.2-0.43.22.52.91.30.132.6
Net Profit
Mgn %
1.12.922.92.71.82.11.10.71.10.8
Debt to
Equity
1.41.71.20.40.20.40.60.30.20.40
Working Cap
Days
9283100871161066459735130
Cash Conv.
Cycle
8271806378754745584619

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - A-1 Ltd.

Standalone Consolidated
TTM EPS (₹) 2.2 2.2
TTM Sales (₹ Cr.) 314 314
BVPS (₹.) 42.3 42.3
Reserves (₹ Cr.) 37 37
P/BV 54.27 54.27
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 372.05 / 2816.55
All Time Low / High (₹) 41.74 / 2816.55
Market Cap (₹ Cr.) 2,638
Equity (₹ Cr.) 11.5
Face Value (₹) 10
Industry PE 36.9

Management X-Ray of A-1:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of A-1 - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of A-1

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales85106100141116145310331211331
Operating Expenses 8299104142112142302326207322
Manufacturing Costs7111414161316191722
Material Costs73838612390123278300181292
Employee Cost 1111111122
Other Costs 2433456777
Operating Profit 37-4-1449449
Operating Profit Margin (%) 3.8%6.4%-4.3%-0.4%3.1%2.5%2.8%1.3%1.9%2.8%
Other Income 00129444621
Interest 1121111212
Depreciation 1122333444
Exceptional Items 0-000000000
Profit Before Tax 1446448525
Tax 0121112111
Profit After Tax 1324336414
PAT Margin (%) 1.1%2.8%1.9%3.0%2.8%1.9%2.0%1.1%0.5%1.1%
Adjusted EPS (₹)1.23.72.43.62.82.45.53.11.03.2
Dividend Payout Ratio (%)16%0%0%0%0%0%27%48%157%47%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 8111435374047484850
Share Capital 11710101012121212
Reserves 710725273035373638
Minority Interest0000000000
Debt111715134142211919
Long Term Debt1647345531
Short Term Debt1111106111176619
Trade Payables1131013111
Others Liabilities 58749711943
Total Liabilities 26383953516383696173

Fixed Assets

Gross Block3111723141925282829
Accumulated Depreciation0088348121518
Net Fixed Assets 311914111417161311
CWIP 0000000000
Investments 0000002355
Inventories1011122122
Trade Receivables20222527253646383151
Cash Equivalents 0100100372
Others Assets 13410141014742
Total Assets 26383953516383696173

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 263-68-4-01911-11
PBT 1446448525
Adjustment 2243435765
Changes in Working Capital -10-3-131-11-1295-20
Tax Paid -0-1-1-2-1-0-2-2-1-1
Cash Flow From Investing Activity -0-90-7-0-6-9-4-31
Capex -0-90-7-0-6-7-3-1-1
Net Investments 000000-2-1-2-1
Others -0-0000000-13
Cash Flow From Financing Activity -24-414-799-15-67
Net Proceeds from Shares 00017000000
Net Proceeds from Borrowing -05-22-202-1-2-2
Interest Paid -1-1-2-1-1-1-1-2-1-2
Dividend Paid -0000000-2-2-2
Others -0-0-0-4-5108-11-113
Net Cash Flow -01-100-0-0-02-2

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)11.6630.615.3317.278.827.0314.547.622.287.49
ROCE (%)12.5623.3218.0617.0510.779.6914.999.774.0810.26
Asset Turnover Ratio3.413.322.623.082.342.644.374.463.244.92
PAT to CFO Conversion(x)221.5-1.52.67-1.33-04.7511-2.75
Working Capital Days
Receivable Days83738567777447455945
Inventory Days4322342232
Payable Days5696323222

A-1 Ltd Stock News

A-1 Ltd FAQs

The current trading price of A-1 on 05-Dec-2025 12:12 is ₹2,179.5.
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 04-Dec-2025 the market cap of A-1 stood at ₹2,638.3.
The latest P/E ratio of A-1 as of 04-Dec-2025 is 0.00.
The latest P/B ratio of A-1 as of 04-Dec-2025 is 54.27.
The 52-week high of A-1 is ₹2,816.6 and the 52-week low is ₹372.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of A-1 is ₹313.8 ( Cr.) .

About A-1 Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×