Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹25Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
10.66%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

AILIMITED
VS
| Quarter | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 2,452.4 | 268.2 | 64.0 | 74.6 | 23.6 | 6.0 | 5.7 | 2.0 | 21.7 |
| 0 | 2 | 5 | 8 | 8 | 13 | 10 | 14 | 11 | 13 | 13 |
Operating Profit Operating ProfitCr |
| 9.5 | 7.9 | 6.2 | 4.3 | 6.5 | 5.7 | 6.7 | 6.9 | 6.9 | 9.5 | 6.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 2,700.0 | 100.0 | 17.9 | 54.5 | -18.2 | 47.1 | 3.7 | 48.0 | 17.9 |
| 4.8 | 5.1 | 5.2 | 2.8 | 3.8 | 2.5 | 2.5 | 3.4 | 2.4 | 5.0 | 2.4 |
| 0.0 | 0.0 | 1.1 | 0.7 | 1.1 | 1.1 | 1.3 | 1.6 | 0.9 | 2.5 | 1.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 1,178.7 | 223.6 | 462.5 | 70.3 | 12.8 | 3.6 | 9.4 |
| 0 | 1 | 2 | 13 | 21 | 24 | 24 | 26 |
Operating Profit Operating ProfitCr |
| 3.3 | 6.0 | 8.6 | 5.5 | 6.1 | 6.8 | 8.4 | 8.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 2,042.9 | 295.7 | 324.1 | 33.6 | 14.4 | 33.3 | 4.3 |
| 2.5 | 4.1 | 5.0 | 3.8 | 3.0 | 3.0 | 3.9 | 3.7 |
| 0.4 | 0.8 | 0.8 | 0.9 | 1.1 | 1.5 | 1.7 | 3.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 2 | 3 | 3 | 6 | 6 |
| 0 | 0 | 1 | 5 | 5 | 3 | 4 |
Current Liabilities Current LiabilitiesCr | 0 | 0 | 1 | 3 | 4 | 5 | 9 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 1 | 1 | 2 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 3 | 7 | 11 | 13 | 17 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 1 | 5 | 4 | 3 | 3 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | -2 | -1 | -2 | 1 | 1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | -3 | 1 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 2 | 4 | 1 | -1 | -1 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | -2 | -3 | -2 | 0 | 1 |
| -2,971.4 | 408.7 | -1,411.8 | -220.1 | -302.6 | 96.7 | 111.4 |
CFO To EBITDA CFO To EBITDA% | -2,189.5 | 279.9 | -825.5 | -152.2 | -149.0 | 42.7 | 51.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 6 | 12 | 22 | 31 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 11.8 | 18.4 | 28.1 | 30.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.8 | 1.2 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.8 | 1.5 | 2.3 | 3.1 |
| -40.7 | -3.5 | -0.7 | 10.6 | 11.8 | 15.3 | 17.6 |
Profitability Ratios Profitability Ratios |
| 98.6 | 95.4 | 74.2 | 106.6 | 89.5 | 87.5 | 100.2 |
| 3.3 | 6.0 | 8.6 | 5.5 | 6.1 | 6.8 | 8.4 |
| 2.5 | 4.1 | 5.0 | 3.8 | 3.0 | 3.0 | 3.9 |
| 1.6 | 30.6 | 6.2 | 7.5 | 10.7 | 12.0 | 12.2 |
| 1.1 | 19.8 | 4.2 | 6.5 | 7.9 | 8.3 | 10.0 |
| 1.0 | 11.0 | 3.3 | 4.5 | 4.7 | 4.7 | 5.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Abhishek Integrations Limited (**AIL**) is an Indian infrastructure and utility services provider listed on the **NSE-EMERGE** platform. The company specializes in the operation and maintenance (**O&M**) of critical electrical and mechanical (**E&M**) installations, serving high-security government facilities, aviation hubs, and nuclear research centers.
### **Core Business Verticals & Revenue Contribution**
AIL operates a diversified business model with three distinct segments. The **Infrastructural & Utility Services** division remains the primary engine of growth and profitability.
| Segment | Primary Activities | FY 2024-25 Revenue (₹ Lakhs) | Segment Profit (PBT) |
| :--- | :--- | :--- | :--- |
| **Infrastructural & Utility Services** | O&M of airports, substations, and specialized government facilities. | **2,324.09** | **332.28** |
| **Coal Trading** | Procurement of coal/coal products via **e-Auctions** (e.g., from **ECL**). | **259.50** | **7.48** |
| **Electrical Goods Trading** | Manufacturing and trading of LED lights and electrical components. | **52.25** | **1.53** |
---
### **Specialized Infrastructure & Utility Operations**
AIL provides end-to-end technical services, including physical/engineering surveys, concept planning, master planning, and detailed design. Its operational expertise is concentrated in high-stakes environments:
* **Aviation Infrastructure:** Comprehensive O&M of Airfield Ground Lighting (**AGL/GLF**) systems, **11/0.433 KV** substations, **ATC** towers, Fire Hydrant/Alarm systems, and **HVAC** (AC units/Water coolers).
* **Nuclear & Research Facilities:** Technical assistance and maintenance for the **Bhabha Atomic Research Centre (BARC)**, including **110KV** receiving stations and fuel handling systems at reprocessing facilities.
* **Key Institutional Clients:** **Airports Authority of India (AAI)**, **BARC**, **ISRO**, **IIT**, **IIM**, and **Sardar Sarovar Narmada Nigam Limited**.
---
### **Strategic Project Pipeline & Recent Contract Wins (2024–2027)**
The company has secured a robust order book, maintaining **L1** (lowest bidder) status on several multi-year government contracts:
| Project Description | Client | Value (incl. GST) | Duration / Status |
| :--- | :--- | :--- | :--- |
| O&M of E&M Installations (Bagdogra Airport) | **AAI** | **₹3.00 Crore** | **2 Years** |
| O&M of 110KV Receiving Station (BARC Trombay) | **BARC** | **₹2.97 Crore** | Work Order (Jun 2025) |
| Assistance in Reprocessing Facility (Tarapur) | **BARC** | **₹2.93 Crore** | Active |
| O&M of SS, Terminal Building, MSSR (Jharsuguda) | **AAI** | **₹2.82 Crore** | **2 Years (L1)** |
| ARMO of E&M Installations (Dehradun Airport) | **AAI** | **₹2.70 Crore** | **2 Years** |
| E&M Installations & Facility Mgmt (Vadodara) | **AAI** | **₹2.23 Crore** | **2025–2027** |
| O&M of 132kV/11kV Substation (BARCF Vizag) | **BARC** | **₹2.06 Crore** | Ranked **L1** (Nov 2025) |
| O&M of Airfield Lighting & Substation (Agartala) | **AAI** | **₹1.96 Crore** | **2 Years** |
| LED Light Fitting Replacement (Aurangabad) | **AAI** | **₹76.65 Lakhs** | Work Order (Nov 2025) |
---
### **Manufacturing Expansion & Commodity Trading**
* **Electrical Manufacturing:** In **August 2024**, AIL leased a facility in **Ahmedabad** (Siddhi Industrial Park) to commence the **manufacture of electrical products**. This shift toward in-house manufacturing supports their green initiative of replacing traditional **HPSV MH** fittings with energy-efficient **LED** lighting across airport terminals.
* **Coal Trading:** AIL actively participates in **e-Auctions** for coal grades such as **G3** and **G4** (Steam coal) from sources like **Bansra UG** and **Shankarpur UG**, providing a secondary revenue stream and exposure to the energy sector.
---
### **Financial Performance & Capital Structure**
AIL has demonstrated consistent growth in both top-line and bottom-line performance, characterized by a **33.33% increase in Net Profit** in the most recent financial year.
**Three-Year Financial Summary:**
| Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **2,635.83** | **2,544.76** | **2,255.18** |
| **Total Income** | **2,652.57** | **2,561.76** | **2,262.05** |
| **Profit After Tax (PAT)** | **102.56** | **76.92** | **67.25** |
| **Operating Cash Flow** | **114.29** | **74.39** | - |
**Capital Management:**
* **Paid-up Capital:** **₹6.02 Crore** following a **1:1 bonus issue** executed in 2024 (**30,10,785 shares**).
* **Authorized Capital:** Increased from **₹6.03 Crore** to **₹13.00 Crore** in September 2024 to facilitate future fundraising.
* **Debt Strategy:** The Board has approved an enabling resolution to allow **Lenders** (Directors or Financial Institutions) to convert debt into fully paid-up equity shares, providing a flexible mechanism for capital infusion.
---
### **Market Outlook & Growth Catalysts**
* **Aviation Boom:** AIL is positioned to benefit from the Indian government's **US$ 11.88 billion** infrastructure spending plan through **2025**, which includes major projects like the **₹1,549 crore** New Civil Enclave at **Bagdogra Airport**.
* **Energy Demand:** The company targets the coal-based power sector, where installed capacity is projected to reach **330-441 GW** by **2040**.
* **Management Stability:** Re-appointed **Sanjay Narbada Dubey** (CMD) and **Jyoti Sanjay Dubey** (WTD) for a **3-year** term effective **February 2025** to ensure continuity.
---
### **Risk Assessment**
* **Competitive Landscape:** High competition from organized players who may offer "unrealistic prices" to secure government tenders.
* **Macroeconomic Sensitivity:** Operations are sensitive to national economic shifts and political volatility, which can impact the timing of government infrastructure disbursements.
* **Geographic Concentration:** While the company operates **all over India**, it currently reports as a single geographic segment, which may mask regional concentration risks.