Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Abhishek Integrations Ltd

AILIMITED
NSE
41.40
4.68%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Abhishek Integrations Ltd

AILIMITED
NSE
41.40
4.68%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
25Cr
Close
Close Price
41.40
Industry
Industry
Construction - Civil/Turnkey
PE
Price To Earnings
11.69
PS
Price To Sales
0.86
Revenue
Revenue
29Cr
Rev Gr TTM
Revenue Growth TTM
10.66%
PAT Gr TTM
PAT Growth TTM
37.18%
Peer Comparison
How does AILIMITED stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
AILIMITED
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
02589141115111514
Growth YoY
Revenue Growth YoY%
2,452.4268.264.074.623.66.05.72.021.7
Expenses
ExpensesCr
02588131014111313
Operating Profit
Operating ProfitCr
00001111111
OPM
OPM%
9.57.96.24.36.55.76.76.96.99.56.9
Other Income
Other IncomeCr
00000000000
Interest Expense
Interest ExpenseCr
00000000010
Depreciation
DepreciationCr
00000000000
PBT
PBTCr
00000101011
Tax
TaxCr
00000000000
PAT
PATCr
00000001010
Growth YoY
PAT Growth YoY%
2,700.0100.017.954.5-18.247.13.748.017.9
NPM
NPM%
4.85.15.22.83.82.52.53.42.45.02.4
EPS
EPS
0.00.01.10.71.11.11.31.60.92.51.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
0121323252629
Growth
Revenue Growth%
1,178.7223.6462.570.312.83.69.4
Expenses
ExpensesCr
0121321242426
Operating Profit
Operating ProfitCr
00011222
OPM
OPM%
3.36.08.65.56.16.88.48.3
Other Income
Other IncomeCr
00000000
Interest Expense
Interest ExpenseCr
00000111
Depreciation
DepreciationCr
00000000
PBT
PBTCr
00011112
Tax
TaxCr
00000000
PAT
PATCr
00011111
Growth
PAT Growth%
2,042.9295.7324.133.614.433.34.3
NPM
NPM%
2.54.15.03.83.03.03.93.7
EPS
EPS
0.40.80.80.91.11.51.73.5

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0023366
Reserves
ReservesCr
0015534
Current Liabilities
Current LiabilitiesCr
0013459
Non Current Liabilities
Non Current LiabilitiesCr
0001121
Total Liabilities
Total LiabilitiesCr
00411141620
Current Assets
Current AssetsCr
0037111317
Non Current Assets
Non Current AssetsCr
0015433
Total Assets
Total AssetsCr
00411141620

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
00-2-1-211
Investing Cash Flow
Investing Cash FlowCr
000-3100
Financing Cash Flow
Financing Cash FlowCr
00241-1-1
Net Cash Flow
Net Cash FlowCr
0000000
Free Cash Flow
Free Cash FlowCr
00-2-3-201
CFO To PAT
CFO To PAT%
-2,971.4408.7-1,411.8-220.1-302.696.7111.4
CFO To EBITDA
CFO To EBITDA%
-2,189.5279.9-825.5-152.2-149.042.751.8

Ratios

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0006122231
Price To Earnings
Price To Earnings
0.00.00.011.818.428.130.7
Price To Sales
Price To Sales
0.00.00.00.50.60.81.2
Price To Book
Price To Book
0.00.00.00.81.52.33.1
EV To EBITDA
EV To EBITDA
-40.7-3.5-0.710.611.815.317.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
98.695.474.2106.689.587.5100.2
OPM
OPM%
3.36.08.65.56.16.88.4
NPM
NPM%
2.54.15.03.83.03.03.9
ROCE
ROCE%
1.630.66.27.510.712.012.2
ROE
ROE%
1.119.84.26.57.98.310.0
ROA
ROA%
1.011.03.34.54.74.75.1
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.