SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Aditya International Ltd (531588)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531588 NSE: Trading | Small Cap | Aditya International Ltd. Share Price

BSE Share Price
Not Listed

Aditya International Ltd (531588)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 531588 NSE: Trading | Small Cap | Aditya International Ltd. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹34 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹0.1
TTM Sales
₹33.3 Cr.
Book Value per Share
₹74.2
P/E Ratio
561.22
Industry PE
36.8
Price to Book (P/B)
0.93
Price to Sales (P/S)
1.03
EV/EBITDA
66.52
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
0.17%
Return on Capital Employed (ROCE)
1.33%
Return on Assets (ROA)
0.10%
Operating Profit Margin
1.3%
Net Profit Margin
0.18%
Gross Profit Margin
0.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-30.97%
Operating Profit Growth (1 Year)
-
-83.52%
Net Profit Growth (1 Year)
Improving versus 3-year growth rate
20%
Asset Quality
Promoter Holding
14.08%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹32 Cr.
Equity
₹5 Cr.
Face Value
₹10
All Time Low / High
₹2.93 / 307.00

Aditya International stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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.

Value Creation

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
ROCE % 30.2%-35.8%0.1%0.1%0.2%0.1%0.1%0.7%7.5%1.3%-

Growth Parameters

Sales 0.10004.403.938.148.333.333
Sales YoY Gr.--72.7%-100%NANA-100%NA872.2%26.7%-31%-
Adj EPS 6.564.10.10.10.10.10.10.40.10.10.1
YoY Gr.-880.7%-99.9%50%11.1%-20%0%450%-77.3%20%-
BVPS (₹) 101.97171.171.271.371.371.471.97272.174.2
Adj Net
Profit
3.331.900.10.1000.20.10.10
Cash Flow from Ops. -1.21.3000001.2-3.50-
Debt/CF from Ops. 00000000-1.50-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 88.7%50.1%104.1%-31%
Adj EPS -35.9%3.7%14.5%20%
BVPS-3.8%0.2%0.3%0.2%
Share Price - - - -

Key Financial Parameters

Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17TTM
Return on
Equity %
7.374.20.10.10.20.10.10.60.10.20.2
Op. Profit
Mgn %
-25.9-41.400-00-0.20.15.41.30
Net Profit
Mgn %
2912.3127048.3001.2010.60.10.20.2
Debt to
Equity
000000000.10-
Working Cap
Days
7591,5470010301811392393350
Cash Conv.
Cycle
73-22300-70,935031-5-770

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Sales0.110.03004.3703.9238.1148.2833.33
Operating Expenses + 0.1567.510.010.014.3703.9238.0845.6632.90
Manufacturing Costs0000000000
Material Costs0.100.0200003.9137.9645.5232.65
Employee Cost 00000.0100.010.100.110.12
Other Costs 0.0467.490.010.014.36000.010.040.13
Operating Profit -0.03-67.49-0.01-0.01-0-0-0.010.032.610.43
Operating Profit Margin (%) -29.9%-2,69,034.0%---0.0%--0.2%0.1%5.4%1.3%
Other Income + 13.4952.090.040.060.050.050.050.240.250.08
Exceptional Items 0000000000
Interest 0.0500000002.810.44
Depreciation 0.01000000000
Profit Before Tax 13.40-15.400.030.050.050.040.040.260.050.07
Tax 1.30-0.03-000000.040.010.01
Profit After Tax 12.10-15.360.030.050.050.040.040.220.050.06
PAT Margin (%) 10,845.6%-61,246.6%--1.2%-1.0%0.6%0.1%0.2%
Adjusted EPS (₹)24.4-30.90.10.10.10.10.10.40.10.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Aditya International Ltd. - 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'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17

Equity and Liabilities

Shareholders Fund + 50.6535.2835.3135.3635.4135.4535.4935.7135.7635.82
Share Capital 4.974.974.974.974.974.974.974.974.974.97
Reserves 45.6830.3130.3430.3930.4430.4830.5230.7430.7930.85
Debt +0000000050
Long Term Debt0000000000
Short Term Debt0000000050
Minority Interest0000000000
Trade Payables00.03002.4003.2625.5430.3317.19
Others Liabilities 0.030000.01000.030.010
Total Liabilities 50.6835.3135.3135.3637.8235.4538.7561.2871.1053.01

Fixed Assets

Net Fixed Assets +0000000000
Gross Block0.010.010.010.010.010.010.010.010.010.01
Accumulated Depreciation0.010.010.010.010.010.010.010.010.010.01
CWIP 0000000000
Investments 50.4735.2035.2835.3435.3435.3434.5733.5427.9129.44
Inventories0000000.05000
Trade Receivables00002.4603.8323.8833.3016.19
Cash Equivalents 0.100.010.030.010.010.110.292.695.110.39
Others Assets 0.110.10000001.164.776.99
Total Assets 50.6835.3135.3135.3637.8235.4538.7561.2871.1053.01

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'07Mar'08Mar'09Mar'11Mar'12Mar'13Mar'15Mar'16Mar'17
Cash Flow From Operating Activity + 6.20-0.10-1.211.320001.18-3.460
PBT 8.321.6812.10-15.360000.260.050
Adjustment -7.93-1.72-13.5616.65000-0.19-0.250
Changes in Working Capital 5.81-0.050.240.030001.15-3.260
Tax Paid 0000000-0.04-0.010
Cash Flow From Investing Activity + -0.280.480.86-1.410001.225.880
Capex 000.030000000
Net Investments -8.25-1.26-12.7400001.035.630
Others 7.981.7413.57-1.410000.190.250
Cash Flow From Financing Activity + -5.53000000000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others -5.53000000000
Net Cash Flow 0.400.38-0.35-0.090002.402.420

Financial Ratio

PARTICULARSMar'08Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17
Ratios
ROE (%)27.14-35.760.080.130.150.120.110.620.140.17
ROCE (%)30.16-35.830.080.140.150.120.110.747.491.33
Asset Turnover Ratio00000.1200.110.760.730.54
PAT to CFO Conversion(x)0.51N/A-40.3326.40005.36-69.20
Working Capital Days
Receivable Days0000205.400357.10132.70216.20271
Inventory Days0000004.70000
Payable Days11.30227.200000152138.50224265.60

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Aditya International Ltd FAQs

The current trading price of Aditya International Ltd. on 01-Jan-1970 05:30 is ₹0.00.

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 31-Dec-1969 the market cap of Aditya International Ltd. stood at ₹34.26 Cr

The latest P/E ratio of Aditya International Ltd. as of 31-Dec-1969 is 561.2.

The latest P/B ratio of Aditya International Ltd. as of 31-Dec-1969 is 0.93.

The 52-week high of Aditya International Ltd. is ₹0.00 and the 52-week low is ₹0.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya International Ltd. is ₹33.33 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Aditya International Ltd

No data to display
You have 2 views remaining as a Guest User. 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: