Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 31, 2026, 4:05 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 542524 | NSE: AIHL

Ambassador Intra Holdings Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹83.77Undervalued by 69.92%vs CMP ₹49.30

P/E (60.7) × ROE (4.9%) × BV (₹34.80) × DY (2.00%)

₹49.10Fairly Valued by 0.41%vs CMP ₹49.30
MoS: -0.4% (Negative)Confidence: 53/100 (Moderate)Models: 1 Under, 5 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹119.0132%Under (+141.4%)
Graham NumberEarnings₹25.1823%Over (-48.9%)
DCFCash Flow₹3.7415%Over (-92.4%)
Net Asset ValueAssets₹34.8510%Over (-29.3%)
Earnings YieldEarnings₹8.1010%Over (-83.6%)
ROCE CapitalReturns₹7.7010%Over (-84.4%)
Consensus (6 models)₹49.10100%Fairly Valued
Key Drivers: EPS CAGR 42.1% lifts DCF — verify sustainability. | ROE 4.9% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 42.1%

*Investments are subject to market risks

Investment Snapshot

55
Ambassador Intra Holdings Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health55/100 · Moderate
ROCE 7.5% WeakROE 4.9% WeakD/E 0.12 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 0.7% Stable
Earnings Quality65/100 · Strong
OPM expanding (-22% → 0%) Improving
Quarterly Momentum50/100 · Moderate
Profit (4Q): -6% YoY DecliningOPM: 6.9% (up 6.9% YoY) Margin expansion
Industry Rank45/100 · Moderate
P/E 60.7 vs industry 102.1 Cheaper than peersROCE 7.5% vs industry 15.2% Below peers3Y sales CAGR: -100% 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.

Ambassador Intra Holdings Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
70/100
High
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 60.7 vs Ind 102.1 | ROCE 7.5% | ROE 4.9% | CFO/NP N/A
Balance Sheet Stress
20/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.12x | IntCov 0.0x | Current 3.50x | Borrow/Reserve 0.65x
Cash Flow Reliability
43/100
Mixed
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹0 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
+100
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +264.6% | Q NP +9.1% | Q OPM +17.3 pp
Derived FieldValueHow it is derived
Valuation Gap %-0.4%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.65xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+11Latest shareholder count minus previous count
Quarterly Sales Change+264.6%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+9.1%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change+17.3 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: March 31, 2026, 4:05 am

Market Cap 10.3 Cr.
Current Price 49.3
Intrinsic Value₹49.10
High / Low 51.9/32.8
Stock P/E60.7
Book Value 34.8
Dividend Yield0.00 %
ROCE7.48 %
ROE4.86 %
Face Value 10.0
PEG Ratio1.44

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

View Share Price Target for Ambassador Intra Holdings Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Ambassador Intra Holdings Ltd 10.3 Cr. 49.3 51.9/32.860.7 34.80.00 %7.48 %4.86 % 10.0
Anik Industries Ltd 98.1 Cr. 35.4 133/32.558.4 1400.00 %0.86 %0.68 % 10.0
Goyal Aluminiums Ltd 81.5 Cr. 5.71 11.4/5.3257.0 1.540.00 %14.4 %10.8 % 1.00
AKG Exim Ltd 31.9 Cr. 10.0 16.8/9.0857.0 16.80.00 %3.45 %1.61 % 10.0
Adani Enterprises Ltd 2,37,985 Cr. 1,842 2,613/1,75364.5 4180.07 %9.45 %9.82 % 1.00
Industry Average10,858.54 Cr140.30102.09119.050.48%15.22%8.81%7.62

All Competitor Stocks of Ambassador Intra Holdings Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.200.000.000.000.000.000.000.000.000.000.481.75
Expenses 0.070.300.020.020.060.030.060.330.01-0.080.060.531.63
Operating Profit -0.07-0.10-0.02-0.02-0.06-0.03-0.06-0.33-0.010.08-0.06-0.050.12
OPM % -50.00%-10.42%6.86%
Other Income 0.070.060.030.030.060.040.010.600.020.010.000.190.00
Interest 0.000.000.000.000.000.000.000.000.000.090.000.000.00
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax 0.00-0.040.010.010.000.01-0.050.270.010.00-0.060.140.12
Tax % -25.00%0.00%0.00%0.00%0.00%22.22%0.00%0.00%21.43%0.00%
Net Profit 0.00-0.030.010.010.000.01-0.050.210.010.00-0.060.110.12
EPS in Rs 0.00-0.140.050.050.000.05-0.241.000.050.00-0.290.530.57

Last Updated: March 3, 2026, 12:29 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 26, 2026, 6:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0.096.793.494.505.6310.664.901.401.220.530.000.002.23
Expenses 0.096.903.474.485.6310.755.011.451.370.700.120.332.14
Operating Profit 0.00-0.110.020.020.00-0.09-0.11-0.05-0.15-0.17-0.12-0.330.09
OPM % 0.00%-1.62%0.57%0.44%0.00%-0.84%-2.24%-3.57%-12.30%-32.08%4.04%
Other Income 0.000.000.000.000.030.150.120.110.180.180.160.640.20
Interest 0.000.000.000.000.000.000.000.000.000.000.000.090.09
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax 0.00-0.110.020.020.030.060.010.060.030.010.040.220.20
Tax % 0.00%0.00%0.00%33.33%33.33%0.00%16.67%33.33%0.00%0.00%27.27%
Net Profit 0.00-0.110.010.010.020.050.000.040.030.010.030.160.17
EPS in Rs 0.240.000.190.140.050.140.770.81
Dividend Payout % 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

Year2015-20162016-20172017-20182018-20192019-20202021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)109.09%0.00%100.00%150.00%-100.00%-25.00%-66.67%200.00%433.33%
Change in YoY Net Profit Growth (%)0.00%-109.09%100.00%50.00%-250.00%75.00%-41.67%266.67%233.33%

Ambassador Intra Holdings Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:%
Compounded Profit Growth
10 Years:13%
5 Years:%
3 Years:75%
TTM:633%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:13%
1 Year:45%
Return on Equity
10 Years:1%
5 Years:2%
3 Years:2%
Last Year:5%

Last Updated: September 5, 2025, 2:16 pm

Balance Sheet

Last Updated: December 4, 2025, 2:21 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.252.092.092.092.092.092.092.092.092.092.092.092.09
Reserves 0.100.910.920.940.961.011.011.051.081.091.121.295.19
Borrowings 0.030.030.130.070.270.240.240.390.590.590.441.263.39
Other Liabilities -0.010.561.213.629.166.211.820.870.590.370.030.070.61
Total Liabilities 0.373.594.356.7212.489.555.164.404.354.143.684.7111.28
Fixed Assets 0.000.000.000.000.000.000.000.010.000.000.000.010.01
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.008.40
Other Assets 0.373.594.356.7212.489.555.164.394.354.143.684.702.87
Total Assets 0.373.594.356.7212.489.555.164.404.354.143.684.7111.28

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -0.01-2.290.870.470.390.260.12-0.390.100.190.09-0.47
Cash from Investing Activity + 0.003.320.000.00-0.250.000.000.00-0.45-0.230.130.00
Cash from Financing Activity + 0.02-0.92-0.94-0.43-0.23-0.01-0.360.580.200.00-0.150.72
Net Cash Flow 0.010.11-0.070.05-0.100.25-0.240.19-0.15-0.040.070.25
Free Cash Flow -0.01-2.290.870.470.390.260.12-0.390.100.190.09-0.47
CFO/OP 2,082%4,350%2,350%-289%-109%760%-73%-112%-75%124%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.03-0.14-0.11-0.05-0.27-0.33-0.35-0.44-0.74-0.76-0.56-1.59

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 0.000.00141.19319.58331.94212.63125.89286.79143.61254.81
Inventory Days 146.00117.0469.520.00264.790.000.0030.0096.050.00
Days Payable 0.0029.93130.36602.58415.00185.70
Cash Conversion Cycle 146.0087.1180.36319.58-5.85212.63125.89-98.2153.96254.81
Working Capital Days 81.1187.6280.5325.96171.8096.90229.43761.29930.45943.49
ROCE %0.00%-6.45%0.65%0.64%0.93%1.80%0.30%1.75%0.82%0.27%1.08%7.48%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 10.24%10.23%10.23%10.23%10.23%10.23%0.67%0.67%0.67%0.67%0.67%0.67%
Public 89.76%89.76%89.76%89.77%89.76%89.76%99.33%99.33%99.32%99.34%99.33%99.33%
No. of Shareholders 698699726731733749869863864865864875

Shareholding Pattern Chart

No. of Shareholders

Ambassador Intra Holdings 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 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 0.790.150.050.120.20
Diluted EPS (Rs.) 0.790.150.050.120.20
Cash EPS (Rs.) 0.790.150.050.120.20
Book Value[Excl.RevalReserv]/Share (Rs.) 16.1515.3615.2115.1615.03
Book Value[Incl.RevalReserv]/Share (Rs.) 16.1515.3615.2115.1615.03
Revenue From Operations / Share (Rs.) 0.000.002.545.856.70
PBDIT / Share (Rs.) 1.520.170.060.160.27
PBIT / Share (Rs.) 1.510.170.050.160.27
PBT / Share (Rs.) 1.070.170.050.160.27
Net Profit / Share (Rs.) 0.780.150.050.120.20
PBDIT Margin (%) 0.000.002.442.854.10
PBIT Margin (%) 0.000.002.332.804.06
PBT Margin (%) 0.000.002.312.784.04
Net Profit Margin (%) 0.000.002.162.082.99
Return on Networth / Equity (%) 4.880.990.360.801.33
Return on Capital Employeed (%) 9.361.110.381.081.81
Return On Assets (%) 3.490.860.270.580.95
Total Debt / Equity (X) 0.370.130.180.180.12
Asset Turnover Ratio (%) 0.000.000.120.270.29
Current Ratio (X) 0.813.062.443.683.50
Quick Ratio (X) 0.813.062.443.423.45
Interest Coverage Ratio (X) 3.43363.00130.00159.31193.59
Interest Coverage Ratio (Post Tax) (X) 2.78320.00116.00117.43142.14
Enterprise Value (Cr.) 9.969.639.156.540.00
EV / Net Operating Revenue (X) 0.000.0017.235.350.00
EV / EBITDA (X) 31.39265.21703.98187.290.00
MarketCap / Net Operating Revenue (X) 0.000.0016.134.910.00
Price / BV (X) 2.682.892.701.890.00
Price / Net Operating Revenue (X) 0.000.0016.144.910.00
EarningsYield 0.010.000.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Ambassador Intra Holdings Ltd. is a Public Limited Listed company incorporated on 21/05/1982 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L17119GJ1982PLC009258 and registration number is 009258. Currently company belongs to the Industry of Trading. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 2.09 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Trading & Distributors401, AISHVARYA 02, PRAKASHNAGAR C.H.S.L, UTTAMNAGAR, MANINAGAR, Ahmedabad Gujarat 38008Contact not found
Management
NamePosition Held
Mr. Rajesh Singh ThakurChairman & Managing Director
Mr. Dilipbhai Baldevbhai PatelWholeTime Director & CFO
Mr. Durgesh PandeyNon Executive Director
Ms. Juhi SawajaniNon Exe. & Ind. Director
Ms. Avani Ashwinkumar ShahNon Exe. & Ind. Director

FAQ

What is the intrinsic value of Ambassador Intra Holdings Ltd and is it undervalued?

As of 05 April 2026, Ambassador Intra Holdings Ltd's intrinsic value is ₹49.10, which is 0.41% lower than the current market price of ₹49.30, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (4.86 %), book value (₹34.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Ambassador Intra Holdings Ltd?

Ambassador Intra Holdings Ltd is trading at ₹49.30 as of 05 April 2026, with a FY2026-2027 high of ₹51.9 and low of ₹32.8. The stock is currently near its 52-week high. Market cap stands at ₹10.3 Cr..

How does Ambassador Intra Holdings Ltd's P/E ratio compare to its industry?

Ambassador Intra Holdings Ltd has a P/E ratio of 60.7, which is below the industry average of 102.09. This is broadly in line with or below the industry average.

Is Ambassador Intra Holdings Ltd financially healthy?

Key indicators for Ambassador Intra Holdings Ltd: ROCE of 7.48 % is on the lower side compared to the industry average of 15.22%; ROE of 4.86 % is below ideal levels (industry average: 8.81%). Dividend yield is 0.00 %.

Is Ambassador Intra Holdings Ltd profitable and how is the profit trend?

Ambassador Intra Holdings Ltd reported a net profit of ₹0 Cr in Mar 2025. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Ambassador Intra Holdings Ltd pay dividends?

Ambassador Intra Holdings Ltd has a dividend yield of 0.00 % at the current price of ₹49.30. 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 Ambassador Intra Holdings 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