Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 15 September, 2025
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543811 | NSE: AIRAN

Airan Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: September 15, 2025, 7:59 pm

Market Cap 322 Cr.
Current Price 25.6
High / Low 43.0/22.5
Stock P/E
Book Value 11.5
Dividend Yield0.00 %
ROCE10.9 %
ROE8.87 %
Face Value 2.00
PEG Ratio0.00

Quick Insight

Airan Ltd, an IT Enabled Services company, currently trades at ₹25.5 with a market capitalization of ₹319 Cr. The company boasts a healthy Return on Equity (ROE) of 13.6% and Return on Capital Employed (ROCE) of 16.3%, indicating efficient utilization of capital. With a Price-to-Earnings (P/E) ratio not provided, investors might find it challenging to gauge the stock's valuation. However, the company's Operating Profit Margin (OPM) stands at a respectable 15.18%, reflecting operational efficiency. Airan Ltd's Interest Coverage Ratio (ICR) of 73.73x signals a comfortable ability to service debt obligations.

On the positive side, Airan Ltd's strong promoter holding of 72.34% provides stability and aligns interests with shareholders. The company's low level of borrowings at ₹2 Cr and healthy reserves of ₹119 Cr offer a robust financial position. However, the absence of Foreign Institutional Investors (FIIs) and negligible Domestic Institutional Investors (DIIs) ownership could raise concerns about limited institutional interest. Looking ahead, Airan Ltd could enhance investor confidence by improving transparency through detailed financial disclosures and diversifying its shareholder base to reduce concentration risk.

In the context of India's evolving IT services sector, where technological advancements and digital transformation are driving growth, Airan Ltd's financial metrics position it reasonably well. Comparing these figures with industry peers or sector averages would provide a clearer picture of the company's performance relative to its competitors. Indian investors should closely monitor any regulatory changes impacting the IT sector and keep an eye on macroeconomic indicators that could influence Airan Ltd's future prospects. In conclusion, while Airan Ltd exhibits strengths in financial stability and operational efficiency, diversification of its investor base and enhanced transparency could further bolster its position in the market.

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

View Share Price Target for Airan Ltd

Competitors of Airan Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
N2N Technologies Ltd 8.99 Cr. 27.8 29.6/14.26.33 21.40.00 %19.6 %22.4 % 10.0
eMudhra Ltd 5,644 Cr. 682 1,024/65261.6 90.00.18 %15.3 %12.1 % 5.00
BNR Udyog Ltd 15.9 Cr. 53.1 96.0/46.6 32.30.00 %10.0 %5.52 % 10.0
BGIL Films & Technologies Ltd 16.2 Cr. 14.3 14.8/4.45 16.90.00 %0.34 %0.88 % 10.0
Aurum Proptech Ltd 1,228 Cr. 171 265/144 93.70.00 %2.86 %14.7 % 5.00
Industry Average9,036.69 Cr723.8933.68193.800.47%20.84%22.00%7.60

All Competitor Stocks of Airan Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 21.0924.2026.4025.7023.8726.6425.2529.7426.1626.2326.8027.3125.70
Expenses 19.0419.8521.2520.6321.0921.9820.7821.8620.9923.4821.2022.7321.80
Operating Profit 2.054.355.155.072.784.664.477.885.172.755.604.583.90
OPM % 9.72%17.98%19.51%19.73%11.65%17.49%17.70%26.50%19.76%10.48%20.90%16.77%15.18%
Other Income 1.210.430.940.360.910.610.970.3621.95-1.30-2.91-6.591.61
Interest 0.120.110.260.130.140.090.050.020.02-0.020.010.080.04
Depreciation 1.161.251.321.411.111.421.571.371.361.391.521.161.26
Profit before tax 1.983.424.513.892.443.763.826.8525.740.081.16-3.254.21
Tax % 18.18%24.56%19.07%26.48%25.41%17.29%17.28%30.07%15.38%2,037.50%-70.69%5.54%23.04%
Net Profit 1.622.583.642.861.833.123.164.8021.78-1.541.99-3.443.23
EPS in Rs 0.130.200.280.220.150.240.240.371.74-0.130.15-0.280.25

Last Updated: August 20, 2025, 2:10 pm

Below is a detailed analysis of the quarterly data for Airan Ltd based on the most recent figures (Jun 2025) and their trends compared to the previous period:

  • For Sales, as of Jun 2025, the value is 25.70 Cr.. The value appears to be declining and may need further review. It has decreased from 27.31 Cr. (Mar 2025) to 25.70 Cr., marking a decrease of 1.61 Cr..
  • For Expenses, as of Jun 2025, the value is 21.80 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 22.73 Cr. (Mar 2025) to 21.80 Cr., marking a decrease of 0.93 Cr..
  • For Operating Profit, as of Jun 2025, the value is 3.90 Cr.. The value appears to be declining and may need further review. It has decreased from 4.58 Cr. (Mar 2025) to 3.90 Cr., marking a decrease of 0.68 Cr..
  • For OPM %, as of Jun 2025, the value is 15.18%. The value appears to be declining and may need further review. It has decreased from 16.77% (Mar 2025) to 15.18%, marking a decrease of 1.59%.
  • For Other Income, as of Jun 2025, the value is 1.61 Cr.. The value appears strong and on an upward trend. It has increased from -6.59 Cr. (Mar 2025) to 1.61 Cr., marking an increase of 8.20 Cr..
  • For Interest, as of Jun 2025, the value is 0.04 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.08 Cr. (Mar 2025) to 0.04 Cr., marking a decrease of 0.04 Cr..
  • For Depreciation, as of Jun 2025, the value is 1.26 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.16 Cr. (Mar 2025) to 1.26 Cr., marking an increase of 0.10 Cr..
  • For Profit before tax, as of Jun 2025, the value is 4.21 Cr.. The value appears strong and on an upward trend. It has increased from -3.25 Cr. (Mar 2025) to 4.21 Cr., marking an increase of 7.46 Cr..
  • For Tax %, as of Jun 2025, the value is 23.04%. The value appears to be increasing, which may not be favorable. It has increased from 5.54% (Mar 2025) to 23.04%, marking an increase of 17.50%.
  • For Net Profit, as of Jun 2025, the value is 3.23 Cr.. The value appears strong and on an upward trend. It has increased from -3.44 Cr. (Mar 2025) to 3.23 Cr., marking an increase of 6.67 Cr..
  • For EPS in Rs, as of Jun 2025, the value is 0.25. The value appears strong and on an upward trend. It has increased from -0.28 (Mar 2025) to 0.25, marking an increase of 0.53.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: August 22, 2025, 5:19 pm

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 29374958668797106106106
Expenses 24304047567581868889
Operating Profit 58911101217201817
OPM % 16%20%18%19%16%14%17%19%17%16%
Other Income 2332263311-9
Interest 1111101000
Depreciation 2254455555
Profit before tax 37688121417242
Tax % 26%27%29%16%23%18%22%24%21%
Net Profit 25476101113190
EPS in Rs 0.922.030.330.540.470.770.831.001.47-0.01
Dividend Payout % 0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)150.00%-20.00%75.00%-14.29%66.67%10.00%18.18%46.15%
Change in YoY Net Profit Growth (%)0.00%-170.00%95.00%-89.29%80.95%-56.67%8.18%27.97%

Airan Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2017-2018 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:13%
3 Years:7%
TTM:-2%
Compounded Profit Growth
10 Years:%
5 Years:21%
3 Years:39%
TTM:-100%
Stock Price CAGR
10 Years:%
5 Years:17%
3 Years:9%
1 Year:-33%
Return on Equity
10 Years:%
5 Years:10%
3 Years:11%
Last Year:14%

Last Updated: September 4, 2025, 10:30 pm

Balance Sheet

Last Updated: June 16, 2025, 12:32 pm

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 121212252525252525
Reserves 23686357637989101119
Borrowings 13151111105512
Other Liabilities 2411122026293132
Total Liabilities 5110097105117135148158179
Fixed Assets 155756576563788281
CWIP 000000022
Investments 010611118815
Other Assets 353235465161616781
Total Assets 5110097105117135148158179

Below is a detailed analysis of the balance sheet data for Airan Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Mar 2025, the value is 25.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 25.00 Cr..
  • For Reserves, as of Mar 2025, the value is 119.00 Cr.. The value appears strong and on an upward trend. It has increased from 101.00 Cr. (Mar 2024) to 119.00 Cr., marking an increase of 18.00 Cr..
  • For Borrowings, as of Mar 2025, the value is 2.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 1.00 Cr. (Mar 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
  • For Other Liabilities, as of Mar 2025, the value is 32.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 31.00 Cr. (Mar 2024) to 32.00 Cr., marking an increase of 1.00 Cr..
  • For Total Liabilities, as of Mar 2025, the value is 179.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 158.00 Cr. (Mar 2024) to 179.00 Cr., marking an increase of 21.00 Cr..
  • For Fixed Assets, as of Mar 2025, the value is 81.00 Cr.. The value appears to be declining and may need further review. It has decreased from 82.00 Cr. (Mar 2024) to 81.00 Cr., marking a decrease of 1.00 Cr..
  • For CWIP, as of Mar 2025, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 2.00 Cr..
  • For Investments, as of Mar 2025, the value is 15.00 Cr.. The value appears strong and on an upward trend. It has increased from 8.00 Cr. (Mar 2024) to 15.00 Cr., marking an increase of 7.00 Cr..
  • For Other Assets, as of Mar 2025, the value is 81.00 Cr.. The value appears strong and on an upward trend. It has increased from 67.00 Cr. (Mar 2024) to 81.00 Cr., marking an increase of 14.00 Cr..
  • For Total Assets, as of Mar 2025, the value is 179.00 Cr.. The value appears strong and on an upward trend. It has increased from 158.00 Cr. (Mar 2024) to 179.00 Cr., marking an increase of 21.00 Cr..

Notably, the Reserves (119.00 Cr.) exceed the Borrowings (2.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +-1026-0111122321
Cash from Investing Activity +1-1411-10-7-15-9-3
Cash from Financing Activity +181-6-1-28-1-41
Net Cash Flow10-112-0-1126-1120

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-8.00-7.00-2.000.000.007.0012.0019.0016.00

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 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days176757196123777210979
Inventory Days
Days Payable
Cash Conversion Cycle176757196123777210979
Working Capital Days25213018921515914198149131
ROCE %9%6%10%8%8%11%13%16%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Promoters72.42%72.42%72.41%72.41%72.38%72.37%72.37%72.37%72.34%72.34%72.34%72.34%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.09%0.00%0.01%
Public27.58%27.58%27.58%27.58%27.62%27.62%27.63%27.62%27.65%27.57%27.66%27.64%
No. of Shareholders44,23243,21442,82543,24848,85850,03356,29556,60864,24664,39363,81262,267

Shareholding Pattern Chart

No. of Shareholders

Airan 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 24Mar 23Mar 22Mar 21Mar 20
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 0.980.810.800.460.55
Diluted EPS (Rs.) 0.980.810.800.460.55
Cash EPS (Rs.) 1.471.271.210.810.86
Book Value[Excl.RevalReserv]/Share (Rs.) 10.089.108.937.126.54
Book Value[Incl.RevalReserv]/Share (Rs.) 10.089.108.937.126.54
Revenue From Operations / Share (Rs.) 8.447.796.985.304.61
PBDIT / Share (Rs.) 1.811.571.421.021.03
PBIT / Share (Rs.) 1.371.151.010.660.69
PBT / Share (Rs.) 1.351.110.970.610.64
Net Profit / Share (Rs.) 1.030.850.800.470.53
NP After MI And SOA / Share (Rs.) 1.000.820.760.460.53
PBDIT Margin (%) 21.4520.1020.3319.1522.34
PBIT Margin (%) 16.2814.8214.4812.6115.16
PBT Margin (%) 15.9914.1913.9211.5313.93
Net Profit Margin (%) 12.2111.0111.498.8711.65
NP After MI And SOA Margin (%) 11.8910.6311.018.8311.65
Return on Networth / Equity (%) 9.959.109.286.698.22
Return on Capital Employeed (%) 12.0610.9810.488.669.22
Return On Assets (%) 7.927.017.124.996.41
Long Term Debt / Equity (X) 0.000.010.010.000.07
Total Debt / Equity (X) 0.010.040.050.100.13
Asset Turnover Ratio (%) 0.680.680.660.590.57
Current Ratio (X) 4.734.275.052.534.71
Quick Ratio (X) 4.734.275.052.534.71
Interest Coverage Ratio (X) 73.7331.9136.2817.6718.12
Interest Coverage Ratio (Post Tax) (X) 42.9918.4921.509.1910.46
Enterprise Value (Cr.) 287.80168.45226.53204.62126.83
EV / Net Operating Revenue (X) 2.731.732.603.092.20
EV / EBITDA (X) 12.718.6012.7616.119.84
MarketCap / Net Operating Revenue (X) 2.711.792.592.942.05
Price / BV (X) 2.271.532.192.231.45
Price / Net Operating Revenue (X) 2.711.792.592.942.05
EarningsYield 0.040.050.040.030.05

After reviewing the key financial ratios for Airan Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 0.98. This value is below the healthy minimum of 5. It has increased from 0.81 (Mar 23) to 0.98, marking an increase of 0.17.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 0.98. This value is below the healthy minimum of 5. It has increased from 0.81 (Mar 23) to 0.98, marking an increase of 0.17.
  • For Cash EPS (Rs.), as of Mar 24, the value is 1.47. This value is below the healthy minimum of 3. It has increased from 1.27 (Mar 23) to 1.47, marking an increase of 0.20.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 10.08. It has increased from 9.10 (Mar 23) to 10.08, marking an increase of 0.98.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 10.08. It has increased from 9.10 (Mar 23) to 10.08, marking an increase of 0.98.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 8.44. It has increased from 7.79 (Mar 23) to 8.44, marking an increase of 0.65.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 1.81. This value is below the healthy minimum of 2. It has increased from 1.57 (Mar 23) to 1.81, marking an increase of 0.24.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 1.37. This value is within the healthy range. It has increased from 1.15 (Mar 23) to 1.37, marking an increase of 0.22.
  • For PBT / Share (Rs.), as of Mar 24, the value is 1.35. This value is within the healthy range. It has increased from 1.11 (Mar 23) to 1.35, marking an increase of 0.24.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 1.03. This value is below the healthy minimum of 2. It has increased from 0.85 (Mar 23) to 1.03, marking an increase of 0.18.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 1.00. This value is below the healthy minimum of 2. It has increased from 0.82 (Mar 23) to 1.00, marking an increase of 0.18.
  • For PBDIT Margin (%), as of Mar 24, the value is 21.45. This value is within the healthy range. It has increased from 20.10 (Mar 23) to 21.45, marking an increase of 1.35.
  • For PBIT Margin (%), as of Mar 24, the value is 16.28. This value is within the healthy range. It has increased from 14.82 (Mar 23) to 16.28, marking an increase of 1.46.
  • For PBT Margin (%), as of Mar 24, the value is 15.99. This value is within the healthy range. It has increased from 14.19 (Mar 23) to 15.99, marking an increase of 1.80.
  • For Net Profit Margin (%), as of Mar 24, the value is 12.21. This value exceeds the healthy maximum of 10. It has increased from 11.01 (Mar 23) to 12.21, marking an increase of 1.20.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 11.89. This value is within the healthy range. It has increased from 10.63 (Mar 23) to 11.89, marking an increase of 1.26.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 9.95. This value is below the healthy minimum of 15. It has increased from 9.10 (Mar 23) to 9.95, marking an increase of 0.85.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 12.06. This value is within the healthy range. It has increased from 10.98 (Mar 23) to 12.06, marking an increase of 1.08.
  • For Return On Assets (%), as of Mar 24, the value is 7.92. This value is within the healthy range. It has increased from 7.01 (Mar 23) to 7.92, marking an increase of 0.91.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.01 (Mar 23) to 0.00, marking a decrease of 0.01.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.01. This value is within the healthy range. It has decreased from 0.04 (Mar 23) to 0.01, marking a decrease of 0.03.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.68. There is no change compared to the previous period (Mar 23) which recorded 0.68.
  • For Current Ratio (X), as of Mar 24, the value is 4.73. This value exceeds the healthy maximum of 3. It has increased from 4.27 (Mar 23) to 4.73, marking an increase of 0.46.
  • For Quick Ratio (X), as of Mar 24, the value is 4.73. This value exceeds the healthy maximum of 2. It has increased from 4.27 (Mar 23) to 4.73, marking an increase of 0.46.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 73.73. This value is within the healthy range. It has increased from 31.91 (Mar 23) to 73.73, marking an increase of 41.82.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 42.99. This value is within the healthy range. It has increased from 18.49 (Mar 23) to 42.99, marking an increase of 24.50.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 287.80. It has increased from 168.45 (Mar 23) to 287.80, marking an increase of 119.35.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 2.73. This value is within the healthy range. It has increased from 1.73 (Mar 23) to 2.73, marking an increase of 1.00.
  • For EV / EBITDA (X), as of Mar 24, the value is 12.71. This value is within the healthy range. It has increased from 8.60 (Mar 23) to 12.71, marking an increase of 4.11.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.71. This value is within the healthy range. It has increased from 1.79 (Mar 23) to 2.71, marking an increase of 0.92.
  • For Price / BV (X), as of Mar 24, the value is 2.27. This value is within the healthy range. It has increased from 1.53 (Mar 23) to 2.27, marking an increase of 0.74.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.71. This value is within the healthy range. It has increased from 1.79 (Mar 23) to 2.71, marking an increase of 0.92.
  • For EarningsYield, as of Mar 24, the value is 0.04. This value is below the healthy minimum of 5. It has decreased from 0.05 (Mar 23) to 0.04, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Airan Ltd as of September 15, 2025 is: 12.49

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 September 15, 2025, Airan Ltd is Overvalued by 51.21% compared to the current share price 25.60

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

Intrinsic Value of Airan Ltd as of September 15, 2025 is: 11.13

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 September 15, 2025, Airan Ltd is Overvalued by 56.52% compared to the current share price 25.60

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

Last 5 Year EPS CAGR: -10.89%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock is trading at a low valuation with an average P/B ratio of 0.98 and average Dividend Yield of 14.67%.
  2. The company has higher reserves (73.56 cr) compared to borrowings (8.11 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (74.10 cr) and profit (10.10 cr) over the years.
  1. The stock has a low average ROCE of 9.00%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 162.67, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 97.56, which may not be favorable.

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 Airan Ltd:
    1. Net Profit Margin: 12.21%
      • 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: 12.06% (Industry Average ROCE: 20.84%)
      • 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%: 9.95% (Industry Average ROE: 22%)
      • 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): 42.99
      • 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: 4.73
      • 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: 18.53)
      • 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: 0.01
      • 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

Airan Ltd. is a Public Limited Listed company incorporated on 19/04/1995 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L74140GJ1995PLC025519 and registration number is 025519. Currently Company is involved in the business activities of Other business support service activities. Company's Total Operating Revenue is Rs. 94.08 Cr. and Equity Capital is Rs. 25.00 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Enabled Services408, Kirtiman Complex, B/h.Rembrandt Building, Ahmedabad Gujarat 380006shares@airanlimited.in
http://www.airanlimited.in
Management
NamePosition Held
Mr. Sandeepkumar Vishwanath AgrawalChairman & Managing Director
Mrs. Poonam Sandeepkumar AgrawalExecutive Director
Mr. Abhishek Sandeepkumar AgrawalNon Executive Director
Mrs. Sarita Neeraj AggarwalNon Executive Director
Mr. Ajit Gyanchand JainIndependent Director
Mrs. Bhoomika Aditya GuptaIndependent Director
Mr. Siddharth Sampatji DugarIndependent Director
Mr. Manish Chidambaram IyerIndependent Director

FAQ

What is the intrinsic value of Airan Ltd?

Airan Ltd's intrinsic value (as of 15 September 2025) is 12.49 which is 51.21% lower the current market price of 25.60, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹322 Cr. market cap, FY2025-2026 high/low of 43.0/22.5, reserves of ₹119 Cr, and liabilities of 179 Cr.

What is the Market Cap of Airan Ltd?

The Market Cap of Airan Ltd is 322 Cr..

What is the current Stock Price of Airan Ltd as on 15 September 2025?

The current stock price of Airan Ltd as on 15 September 2025 is 25.6.

What is the High / Low of Airan Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Airan Ltd stocks is 43.0/22.5.

What is the Stock P/E of Airan Ltd?

The Stock P/E of Airan Ltd is .

What is the Book Value of Airan Ltd?

The Book Value of Airan Ltd is 11.5.

What is the Dividend Yield of Airan Ltd?

The Dividend Yield of Airan Ltd is 0.00 %.

What is the ROCE of Airan Ltd?

The ROCE of Airan Ltd is 10.9 %.

What is the ROE of Airan Ltd?

The ROE of Airan Ltd is 8.87 %.

What is the Face Value of Airan Ltd?

The Face Value of Airan Ltd is 2.00.

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 Airan 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