Aditya Ispat Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 23, 2024, 10:34 am

Market Cap	5.75 Cr.
Current Price	10.7
High / Low	13.0/9.00
Stock P/E
Book Value	14.0
Dividend Yield	0.00 %
ROCE	0.72 %
ROE	29.9 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Aditya Ispat Ltd

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Aditya Ispat Ltd	5.75 Cr.	10.7	13.0/9.00		14.0	0.00 %	0.72 %	29.9 %	10.0
Kamdhenu Ltd	1,313 Cr.	473	673/292	22.2	102	0.42 %	33.0 %	24.9 %	10.0
Grand Foundry Ltd	27.1 Cr.	8.91	11.5/6.90		1.75	0.00 %	%	%	4.00
Industry Average	1,313.00 Cr	164.20		22.20	39.25	0.14%	16.86%	27.40%	8.00

All Competitor Stocks of

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	8.08	7.90	6.79	19.33	15.31	8.63	13.72	19.33	13.35	17.95	11.87	18.84	10.68
Expenses	7.44	7.27	6.19	18.20	14.03	7.58	12.67	18.20	12.19	16.84	10.75	21.10	10.29
Operating Profit	0.64	0.63	0.60	1.13	1.28	1.05	1.05	1.13	1.16	1.11	1.12	-2.26	0.39
OPM %	7.92%	7.97%	8.84%	5.85%	8.36%	12.17%	7.65%	5.85%	8.69%	6.18%	9.44%	-12.00%	3.65%
Other Income	0.02	0.02	0.02	0.03	0.02	0.02	0.03	0.03	0.02	0.02	0.02	0.61	0.01
Interest	0.43	0.42	0.40	0.59	0.76	0.71	0.82	0.59	0.80	0.74	0.76	0.68	0.70
Depreciation	0.14	0.16	0.17	0.24	0.25	0.25	0.25	0.24	0.38	0.38	0.38	0.37	0.37
Profit before tax	0.09	0.07	0.05	0.33	0.29	0.11	0.01	0.33	0.00	0.01	0.00	-2.70	-0.67
Tax %	33.33%	28.57%	-100.00%	45.45%	24.14%	27.27%	0.00%	45.45%		0.00%		-13.33%	-20.90%
Net Profit	0.05	0.04	0.10	0.17	0.21	0.08	0.01	0.17	0.01	0.01	0.00	-2.33	-0.54
EPS in Rs	0.09	0.07	0.19	0.32	0.39	0.15	0.02	0.32	0.02	0.02	0.00	-4.36	-1.01

Last Updated: October 7, 2024, 8:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	18.78	29.13	30.94	28.26	34.77	28.62	39.61	30.74	49.71	42.11	53.33	62.01	59.34
Expenses	17.66	27.68	29.33	26.54	32.64	26.52	37.44	28.82	47.25	39.13	48.85	60.86	58.98
Operating Profit	1.12	1.45	1.61	1.72	2.13	2.10	2.17	1.92	2.46	2.98	4.48	1.15	0.36
OPM %	5.96%	4.98%	5.20%	6.09%	6.13%	7.34%	5.48%	6.25%	4.95%	7.08%	8.40%	1.85%	0.61%
Other Income	0.02	0.03	0.05	0.05	0.05	0.07	0.07	0.07	0.07	0.10	0.12	0.67	0.66
Interest	0.66	0.87	0.89	0.92	1.17	1.24	1.21	1.24	1.56	1.84	2.97	2.99	2.88
Depreciation	0.15	0.21	0.30	0.38	0.40	0.41	0.43	0.41	0.42	0.72	1.23	1.50	1.50
Profit before tax	0.33	0.40	0.47	0.47	0.61	0.52	0.60	0.34	0.55	0.52	0.40	-2.67	-3.36
Tax %	30.30%	30.00%	29.79%	31.91%	31.15%	9.62%	26.67%	29.41%	25.45%	26.92%	25.00%	-13.11%
Net Profit	0.23	0.28	0.32	0.32	0.42	0.48	0.44	0.25	0.40	0.38	0.30	-2.31	-2.86
EPS in Rs	0.43	0.52	0.60	0.60	0.79	0.90	0.82	0.47	0.75	0.71	0.56	-4.32	-5.35
Dividend Payout %	0.00%	0.00%	0.00%	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

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	21.74%	14.29%	0.00%	31.25%	14.29%	-8.33%	-43.18%	60.00%	-5.00%	-21.05%	-870.00%
Change in YoY Net Profit Growth (%)	0.00%	-7.45%	-14.29%	31.25%	-16.96%	-22.62%	-34.85%	103.18%	-65.00%	-16.05%	-848.95%

Aditya Ispat Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	8%
5 Years:	9%
3 Years:	8%
TTM:	-15%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-1805%

Stock Price CAGR
10 Years:	10%
5 Years:	20%
3 Years:	-6%
1 Year:	11%

Return on Equity
10 Years:	0%
5 Years:	-3%
3 Years:	-7%
Last Year:	-30%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:22 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35	5.35
Reserves	1.84	2.12	2.41	2.73	3.15	3.63	4.04	4.29	4.71	5.11	5.42	3.20	2.13
Borrowings	6.10	10.58	9.26	10.79	13.17	12.85	17.23	23.51	27.27	35.59	36.35	33.48	26.62
Other Liabilities	1.15	0.94	2.44	2.93	5.42	2.84	3.99	4.31	3.98	5.53	4.99	3.71	12.18
Total Liabilities	14.44	18.99	19.46	21.80	27.09	24.67	30.61	37.46	41.31	51.58	52.11	45.74	46.28
Fixed Assets	3.23	4.79	5.63	5.84	5.66	5.33	5.95	6.20	9.71	16.65	24.56	23.07	22.28
CWIP	0.61	-0.00	0.28	-0.00	-0.00	0.72	4.20	13.12	12.56	8.31	-0.00	-0.00	-0.00
Investments	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Other Assets	10.60	14.20	13.55	15.96	21.43	18.62	20.46	18.14	19.04	26.62	27.55	22.67	24.00
Total Assets	14.44	18.99	19.46	21.80	27.09	24.67	30.61	37.46	41.31	51.58	52.11	45.74	46.28

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	1.17	-2.38	3.63	-0.20	-1.07	2.36	1.80	4.46	1.13	-3.12	3.01	5.19
Cash from Investing Activity +	-0.86	-1.14	-1.42	-0.27	-0.19	-0.78	-4.51	-9.56	-3.37	-3.39	-0.80	0.59
Cash from Financing Activity +	-0.28	3.55	-2.18	0.65	1.06	-1.51	2.64	5.10	2.21	6.50	-2.13	-5.81
Net Cash Flow	0.03	0.03	0.02	0.18	-0.20	0.07	-0.07	0.00	-0.03	-0.01	0.08	-0.03

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-4.98	-9.13	-7.65	-9.07	-11.04	-10.75	-15.06	-21.59	-24.81	-32.61	-31.87	-32.33

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	102.43	97.23	86.71	141.17	158.09	151.76	97.40	128.36	88.11	151.08	133.94	74.93
Inventory Days	100.66	64.66	66.79	55.20	63.28	81.45	64.70	57.39	40.66	69.73	56.59	54.18
Days Payable	9.68	1.23	18.19	23.32	48.74	25.46	28.99	33.90	16.97	36.32	27.20	14.18
Cash Conversion Cycle	193.41	160.66	135.31	173.05	172.63	207.75	133.11	151.84	111.80	184.49	163.33	114.93
Working Capital Days	185.61	153.99	127.88	162.09	166.28	195.64	143.84	141.89	109.48	183.06	156.59	110.95
ROCE %	7.62%	8.10%	7.76%	7.75%	8.78%	8.09%	7.47%	5.29%	5.99%	5.66%	7.19%	0.72%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Promoters	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%	24.32%
Public	75.68%	75.68%	75.68%	75.68%	75.68%	75.67%	75.67%	75.68%	75.67%	75.67%	75.68%	75.69%
No. of Shareholders	6,929	7,299	7,552	7,653	7,718	7,797	7,857	7,912	8,153	8,519	9,190	9,305

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	-4.33	0.55	0.70	0.75	0.47
Diluted EPS (Rs.)	-4.33	0.55	0.70	0.75	0.47
Cash EPS (Rs.)	-1.53	2.85	2.04	1.53	1.23
Book Value[Excl.RevalReserv]/Share (Rs.)	15.98	20.13	19.55	18.81	18.02
Book Value[Incl.RevalReserv]/Share (Rs.)	15.98	20.13	19.55	18.81	18.02
Revenue From Operations / Share (Rs.)	115.91	99.68	78.70	92.92	57.48
PBDIT / Share (Rs.)	3.39	8.60	5.76	4.74	3.71
PBIT / Share (Rs.)	0.60	6.31	4.42	3.96	2.95
PBT / Share (Rs.)	-4.98	0.74	0.96	1.03	0.63
Net Profit / Share (Rs.)	-4.33	0.55	0.70	0.75	0.46
PBDIT Margin (%)	2.92	8.63	7.31	5.09	6.46
PBIT Margin (%)	0.51	6.32	5.61	4.25	5.13
PBT Margin (%)	-4.29	0.75	1.23	1.10	1.09
Net Profit Margin (%)	-3.73	0.55	0.89	0.81	0.80
Return on Networth / Equity (%)	-27.07	2.74	3.58	4.00	2.55
Return on Capital Employeed (%)	1.40	12.84	8.90	8.35	8.10
Return On Assets (%)	-5.05	0.56	0.72	0.97	0.65
Long Term Debt / Equity (X)	1.62	1.37	1.47	1.45	0.96
Total Debt / Equity (X)	3.92	3.38	3.40	2.39	2.24
Asset Turnover Ratio (%)	1.27	1.03	0.90	1.26	0.90
Current Ratio (X)	0.97	1.06	1.04	1.17	0.99
Quick Ratio (X)	0.59	0.77	0.75	0.85	0.75
Inventory Turnover Ratio (X)	2.65	3.71	5.28	8.19	4.28
Interest Coverage Ratio (X)	0.60	1.55	1.67	1.62	1.60
Interest Coverage Ratio (Post Tax) (X)	0.22	1.10	1.20	1.26	1.20
Enterprise Value (Cr.)	38.40	40.81	40.78	26.56	24.13
EV / Net Operating Revenue (X)	0.61	0.76	0.96	0.53	0.78
EV / EBITDA (X)	21.14	8.87	13.24	10.48	12.14
MarketCap / Net Operating Revenue (X)	0.08	0.08	0.12	0.05	0.09
Price / BV (X)	0.59	0.43	0.50	0.26	0.29
Price / Net Operating Revenue (X)	0.08	0.08	0.12	0.05	0.09
EarningsYield	-0.45	0.06	0.07	0.15	0.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Aditya Ispat Ltd as of December 23, 2024 is: 64.05

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of December 23, 2024, Aditya Ispat Ltd is Undervalued by 498.60% compared to the current share price 10.70

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Aditya Ispat Ltd as of December 23, 2024 is: 43.28

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of December 23, 2024, Aditya Ispat Ltd is Undervalued by 304.49% compared to the current share price 10.70

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -32.43%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
	The stock has a low average ROCE of 6.70%, which may not be favorable. The stock has a high average Working Capital Days of 153.11, which may not be favorable. The stock has a high average Cash Conversion Cycle of 158.53, which may not be favorable. The company has higher borrowings (20.22) compared to reserves (3.44), which may suggest financial risk. The company has not shown consistent growth in sales (39.03) and profit (-0.06).

Strength

Weakness

The stock has a low average ROCE of 6.70%, which may not be favorable.
The stock has a high average Working Capital Days of 153.11, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 158.53, which may not be favorable.
The company has higher borrowings (20.22) compared to reserves (3.44), which may suggest financial risk.
The company has not shown consistent growth in sales (39.03) and profit (-0.06).

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Aditya Ispat Ltd:
1. Net Profit Margin: -3.73%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 1.4% (Industry Average ROCE: 16.86%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: -27.07% (Industry Average ROE: 27.4%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 0.22
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 0.59
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 0 (Industry average Stock P/E: 22.2)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 3.92
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating:

About the Company - Qualitative Analysis

Aditya Ispat Ltd. is a Public Limited Listed company incorporated on 18/12/1990 and has its registered office in the State of Andhra Pradesh, India. Company’s Corporate Identification Number(CIN) is L27109TG1990PLC012099 and registration number is 012099. Currently Company is involved in the business activities of Manufacture of other basic iron and steel n.e.c. Company’s Total Operating Revenue is Rs. 42.11 Cr. and Equity Capital is Rs. 5.35 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Steel - Bright Bars	Plot No. 20, Phase V, Hyderabad Telangana 500055	info@adityaispat.com www.adityaispat.com

Management
Name	Position Held
Mr. Aditya Chachan	Managing Director
Mrs. Usha Chachan	Non Executive Director
Mrs. Sushila Kabra	Non Executive Director
Mr. Sanjay Solanki	Independent Director
Mr. S K Chirania	Independent Director
Mr. Kashinath Sahu	Independent Director
Mrs. Asfia Moin	Independent Director

FAQ

What is the latest intrinsic value of Aditya Ispat Ltd?

The latest intrinsic value of Aditya Ispat Ltd as on 23 December 2024 is ₹64.05, which is 498.60% higher than the current market price of ₹10.70. The stock has a market capitalization of 5.75 Cr. and recorded a high/low of 13.0/9.00 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹2.13 Cr and total liabilities of ₹46.28 Cr.

What is the Market Cap of Aditya Ispat Ltd?

The Market Cap of Aditya Ispat Ltd is 5.75 Cr..

What is the current Stock Price of Aditya Ispat Ltd as on 23 December 2024?

The current stock price of Aditya Ispat Ltd as on 23 December 2024 is 10.7.

What is the High / Low of Aditya Ispat Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Aditya Ispat Ltd stocks is 13.0/9.00.

What is the Stock P/E of Aditya Ispat Ltd?

The Stock P/E of Aditya Ispat Ltd is .

What is the Book Value of Aditya Ispat Ltd?

The Book Value of Aditya Ispat Ltd is 14.0.

What is the Dividend Yield of Aditya Ispat Ltd?

The Dividend Yield of Aditya Ispat Ltd is 0.00 %.

What is the ROCE of Aditya Ispat Ltd?

The ROCE of Aditya Ispat Ltd is 0.72 %.

What is the ROE of Aditya Ispat Ltd?

The ROE of Aditya Ispat Ltd is 29.9 %.

What is the Face Value of Aditya Ispat Ltd?

The Face Value of Aditya Ispat Ltd is 10.0.