Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:32 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:

Ace Integrated Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹15.62Fairly Valued by 4.76%vs CMP ₹16.40

P/E (15.0) × ROE (7.6%) × BV (₹16.90) × DY (2.00%)

Defaults: P/E=15

₹9.85Overvalued by 39.94%vs CMP ₹16.40
MoS: -66.5% (Negative)Confidence: 49/100 (Moderate)Models: 1 Fair, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹11.8933%Over (-27.5%)
Earnings PowerEarnings₹0.6420%Over (-96.1%)
Net Asset ValueAssets₹16.7920%Fair (+2.4%)
ROCE CapitalReturns₹5.1413%Over (-68.7%)
Revenue MultipleRevenue₹12.5215%Over (-23.7%)
Consensus (5 models)₹9.85100%Overvalued
Key Drivers: EPS CAGR -23.9% drags value — could be higher if earnings stabilize. | Wide model spread (₹1–₹17) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -23.9% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

37
Ace Integrated Solutions Ltd scores 37/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 10.3% AverageROE 7.6% AverageD/E 0.01 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 73.5% Stable
Earnings Quality30/100 · Weak
OPM contracting (13% → -12%) DecliningWorking capital: 301 days Capital intensive
Quarterly Momentum15/100 · Weak
Revenue (4Q): -69% YoY DecliningProfit (4Q): -411% YoY DecliningOPM: -205.9% (down 204.3% YoY) Margin pressure
Industry Rank20/100 · Weak
ROCE 10.3% vs industry 21.4% Below peersROE 7.6% vs industry 19.8% Below peers3Y sales CAGR: -1% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:32 am

Market Cap 16.8 Cr.
Current Price 16.4
Intrinsic Value₹9.85
High / Low 29.9/14.2
Stock P/E
Book Value 16.9
Dividend Yield0.00 %
ROCE10.3 %
ROE7.55 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Ace Integrated Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
IMEC Services Ltd 30.3 Cr. 159 448/54.21.32 1350.00 %177 %177 % 10.0
Focus Business Solution Ltd 104 Cr. 143 146/51.588.3 11.10.04 %15.5 %12.4 % 10.0
EKI Energy Services Ltd 195 Cr. 70.5 140/60.063.8 1542.84 %3.93 %3.46 % 10.0
CMS Info Systems Ltd 4,640 Cr. 282 541/26215.3 1352.31 %21.8 %15.7 % 10.0
Ashram Online.Com Ltd 5.16 Cr. 4.30 6.48/4.03 10.50.00 %0.32 %0.57 % 10.0
Industry Average9,395.86 Cr456.1029.58147.900.87%21.42%19.77%8.65

All Competitor Stocks of Ace Integrated Solutions Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 2.471.252.211.571.882.373.322.523.161.431.440.440.17
Expenses 2.041.161.831.642.102.512.792.483.211.723.540.890.52
Operating Profit 0.430.090.38-0.07-0.22-0.140.530.04-0.05-0.29-2.10-0.45-0.35
OPM % 17.41%7.20%17.19%-4.46%-11.70%-5.91%15.96%1.59%-1.58%-20.28%-145.83%-102.27%-205.88%
Other Income 0.070.010.060.000.050.030.350.060.060.060.300.070.33
Interest 0.010.010.010.010.000.000.000.000.000.010.000.000.00
Depreciation 0.040.030.040.030.030.040.040.040.040.040.040.030.03
Profit before tax 0.450.060.39-0.11-0.20-0.150.840.06-0.03-0.28-1.84-0.41-0.05
Tax % 11.11%16.67%38.46%-127.27%-5.00%6.67%11.90%16.67%-66.67%-25.00%-25.00%-26.83%-20.00%
Net Profit 0.400.050.240.03-0.19-0.160.740.05-0.01-0.21-1.38-0.30-0.04
EPS in Rs 0.390.050.240.03-0.19-0.160.730.05-0.01-0.21-1.35-0.29-0.04

Last Updated: January 13, 2026, 6:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 2:07 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 14.1015.1620.9718.8622.155.0511.456.648.746.919.148.552.16
Expenses 13.0013.0417.8115.8319.644.149.906.117.326.209.0210.765.43
Operating Profit 1.102.123.163.032.510.911.550.531.420.710.12-2.21-3.27
OPM % 7.80%13.98%15.07%16.07%11.33%18.02%13.54%7.98%16.25%10.27%1.31%-25.85%-151.39%
Other Income 0.650.080.090.230.430.390.440.160.270.140.420.290.74
Interest 0.080.060.420.460.290.220.170.080.040.020.020.020.00
Depreciation 0.160.440.630.620.390.480.470.470.180.160.150.160.13
Profit before tax 1.511.702.202.182.260.601.350.141.470.670.37-2.10-2.66
Tax % 21.19%37.65%32.73%41.74%27.43%40.00%25.93%0.00%32.65%29.85%-10.81%-25.71%
Net Profit 1.191.061.471.271.630.361.000.140.990.470.41-1.56-1.99
EPS in Rs 3.871.691.600.350.980.140.970.460.40-1.53-1.94
Dividend Payout % 0.00%0.00%1.19%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-10.92%38.68%-13.61%28.35%-77.91%177.78%-86.00%607.14%-52.53%-12.77%-480.49%
Change in YoY Net Profit Growth (%)0.00%49.60%-52.28%41.95%-106.26%255.69%-263.78%693.14%-659.67%39.76%-467.72%

Ace Integrated Solutions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-6%
5 Years:-6%
3 Years:-1%
TTM:-36%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-532%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-11%
1 Year:-29%
Return on Equity
10 Years:4%
5 Years:1%
3 Years:-1%
Last Year:-9%

Last Updated: September 4, 2025, 10:05 pm

Balance Sheet

Last Updated: December 4, 2025, 12:54 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.010.012.505.006.806.806.806.8010.2010.2010.2010.2010.20
Reserves 3.074.042.811.588.618.979.9710.117.768.258.837.347.00
Borrowings 0.222.606.208.072.181.100.980.422.030.250.200.140.11
Other Liabilities 5.073.199.056.886.903.622.972.592.461.851.210.530.34
Total Liabilities 8.379.8420.5621.5324.4920.4920.7219.9222.4520.5520.4418.2117.65
Fixed Assets 1.921.712.682.212.862.542.112.172.432.001.941.791.73
CWIP 0.740.790.000.000.000.000.000.000.000.000.000.000.06
Investments 0.110.030.030.540.543.581.740.720.630.650.890.970.97
Other Assets 5.607.3117.8518.7821.0914.3716.8717.0319.3917.9017.6115.4514.89
Total Assets 8.379.8420.5621.5324.4920.4920.7219.9222.4520.5520.4418.2117.65

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3.37-0.55-1.275.64-5.322.43-0.821.850.380.770.36-0.14
Cash from Investing Activity + -1.29-0.22-0.76-3.21-2.16-3.820.75-1.61-0.300.28-0.82-0.76
Cash from Financing Activity + -1.342.422.34-0.886.60-0.37-0.20-0.691.57-1.80-0.07-0.08
Net Cash Flow 0.741.650.311.55-0.89-1.76-0.28-0.441.65-0.75-0.53-0.98
Free Cash Flow 1.76-0.91-2.095.49-6.362.27-0.851.32-0.060.990.27-0.14
CFO/OP 343%2%-18%214%-187%281%-26%357%57%176%250%26%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.88-0.48-3.04-5.040.33-0.190.570.11-0.610.46-0.08-2.35

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 56.6965.97198.77119.99141.06294.17246.41366.65254.75302.67183.70140.88
Inventory Days 0.00121.6752.1438.92
Days Payable 407.4455.0423.61
Cash Conversion Cycle 56.6965.97198.77119.99141.06294.17246.41366.65254.7516.89180.80156.19
Working Capital Days -67.82-42.3710.79-54.3873.16204.54212.62349.61314.05538.26370.59300.54
ROCE %48.33%35.38%28.85%20.18%15.82%4.76%8.72%1.25%8.09%3.88%2.06%-10.30%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 73.53%73.53%73.53%73.53%73.53%73.53%73.53%73.53%73.53%73.53%73.53%73.53%
Public 26.47%26.47%26.47%26.47%26.47%26.47%26.47%26.47%26.47%26.47%26.47%26.47%
No. of Shareholders 4688528489371,9952,3362,6593,9564,5094,6704,7314,594

Shareholding Pattern Chart

No. of Shareholders

Ace Integrated Solutions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23
FaceValue 10.0010.0010.00
Basic EPS (Rs.) -1.460.580.47
Diluted EPS (Rs.) -1.460.580.47
Cash EPS (Rs.) -1.370.540.61
Book Value[Excl.RevalReserv]/Share (Rs.) 17.2018.6618.09
Book Value[Incl.RevalReserv]/Share (Rs.) 17.2018.6618.09
Revenue From Operations / Share (Rs.) 8.388.966.77
PBDIT / Share (Rs.) -1.880.520.83
PBIT / Share (Rs.) -2.040.380.67
PBT / Share (Rs.) -2.060.360.65
Net Profit / Share (Rs.) -1.530.400.46
NP After MI And SOA / Share (Rs.) -1.530.400.46
PBDIT Margin (%) -22.455.9012.30
PBIT Margin (%) -24.324.269.98
PBT Margin (%) -24.564.049.69
Net Profit Margin (%) -18.244.486.80
NP After MI And SOA Margin (%) -18.244.486.80
Return on Networth / Equity (%) -8.892.152.54
Return on Capital Employeed (%) -11.772.013.65
Return On Assets (%) -8.562.002.28
Long Term Debt / Equity (X) 0.000.010.01
Total Debt / Equity (X) 0.010.010.01
Asset Turnover Ratio (%) 0.440.440.00
Current Ratio (X) 19.6012.278.87
Quick Ratio (X) 18.4911.628.61
Inventory Turnover Ratio (X) 12.860.000.00
Interest Coverage Ratio (X) -96.0027.0042.50
Interest Coverage Ratio (Post Tax) (X) -77.0021.5024.50
Enterprise Value (Cr.) 19.2428.4032.24
EV / Net Operating Revenue (X) 2.253.114.67
EV / EBITDA (X) -10.0252.5937.93
MarketCap / Net Operating Revenue (X) 2.613.445.03
Price / BV (X) 1.271.651.89
Price / Net Operating Revenue (X) 2.613.445.03
EarningsYield -0.060.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Ace Integrated Solutions Ltd. is a Public Limited Listed company incorporated on 04/07/1997 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L82990DL1997PLC088373 and registration number is 088373. Currently Company is involved in the business activities of Human resources provision and management of human resources functions. Company's Total Operating Revenue is Rs. 8.55 Cr. and Equity Capital is Rs. 10.20 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Services - OthersB-13, DSIDC Complex, Functional Industrial Estate, New Delhi Delhi 110092Contact not found
Management
NamePosition Held
Mr. Chandra Shekhar VermaManaging Director
Mrs. Amita VermaWhole Time Director
Ms. Shivani ChandraExecutive Director
Mr. Rajeev Ranjan SarkariExecutive Director & CEO
Mr. Korudi Jagga RaoInd. Non-Executive Director
Mr. Nitinkumar Radheshyam SharmaInd. Non-Executive Director
Mr. Kumar Vishwajeet SinghInd. Non-Executive Director
Mrs. Ritika SrivastavaInd. Non-Executive Director

FAQ

What is the intrinsic value of Ace Integrated Solutions Ltd and is it undervalued?

As of 13 April 2026, Ace Integrated Solutions Ltd's intrinsic value is ₹9.85, which is 39.94% lower than the current market price of ₹16.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (7.55 %), book value (₹16.9), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Ace Integrated Solutions Ltd?

Ace Integrated Solutions Ltd is trading at ₹16.40 as of 13 April 2026, with a FY2026-2027 high of ₹29.9 and low of ₹14.2. The stock is currently near its 52-week low. Market cap stands at ₹16.8 Cr..

How does Ace Integrated Solutions Ltd's P/E ratio compare to its industry?

Ace Integrated Solutions Ltd has a P/E ratio of , which is below the industry average of 29.58. This is broadly in line with or below the industry average.

Is Ace Integrated Solutions Ltd financially healthy?

Key indicators for Ace Integrated Solutions Ltd: ROCE of 10.3 % is moderate; ROE of 7.55 % is below ideal levels (industry average: 19.77%). Dividend yield is 0.00 %.

Is Ace Integrated Solutions Ltd profitable and how is the profit trend?

Ace Integrated Solutions Ltd reported a net profit of ₹-2 Cr in Mar 2025 on revenue of ₹9 Cr. Compared to ₹1 Cr in Mar 2022, the net profit shows a declining trend.

Does Ace Integrated Solutions Ltd pay dividends?

Ace Integrated Solutions Ltd has a dividend yield of 0.00 % at the current price of ₹16.40. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Ace Integrated Solutions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports