Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

ANI Integrated Services Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹50.11Overvalued by 12.40%vs CMP ₹57.20

P/E (24.6) × ROE (3.7%) × BV (₹67.10) × DY (2.00%)

₹54.70Fairly Valued by 4.37%vs CMP ₹57.20
MoS: -4.6% (Negative)Confidence: 48/100 (Moderate)Models: 5 Under, 4 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹47.5723%Over (-16.8%)
Graham NumberEarnings₹81.0416%Under (+41.7%)
Earnings PowerEarnings₹19.0811%Over (-66.6%)
DCFCash Flow₹26.8114%Over (-53.1%)
Net Asset ValueAssets₹67.657%Under (+18.3%)
EV/EBITDAEnterprise₹66.799%Under (+16.8%)
Earnings YieldEarnings₹43.507%Over (-24%)
ROCE CapitalReturns₹78.847%Under (+37.8%)
Revenue MultipleRevenue₹91.625%Under (+60.2%)
Consensus (9 models)₹54.70100%Fairly Valued
Key Drivers: ROE 3.7% is below cost of equity. | Wide model spread (₹19–₹92) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -5.1%

*Investments are subject to market risks

Analyst Summary

ANI Integrated Services Ltd operates in the Services - Others segment, NSE: Code | BSE: Code, current market price is ₹57.20, market cap is 66.8 Cr.. At a glance, stock P/E is 24.6, ROE is 3.72 %, ROCE is 5.40 %, book value is 67.1, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹54.70, which is broadly in line with the current market price. On operating trend, latest reported sales are about ₹214 Cr versus the prior period change of 18.9%, while latest net profit is about ₹7 Cr with a prior-period change of 40.0%. The 52-week range shown on this page is 113/49.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisANI Integrated Services Ltd. is a Public Limited Listed company incorporated on 04/07/2008 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(C…

This summary is generated from the stock page data available for ANI Integrated Services Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

49
ANI Integrated Services Ltd scores 49/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 5.4% WeakROE 3.7% WeakD/E 0.16 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 75.0% Stable
Earnings Quality50/100 · Moderate
OPM stable around 5% Steady
Quarterly Momentum40/100 · Moderate
Revenue (4Q): +15% YoY GrowingProfit (4Q): -9% YoY DecliningOPM: 2.0% (down 3.5% YoY) Margin pressure
Industry Rank30/100 · Weak
P/E 24.6 vs industry 33.0 In-lineROCE 5.4% vs industry 12.8% Below peersROE 3.7% vs industry 12.0% Below peers3Y sales CAGR: 14% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: June 12, 2026, 4:27 am

Market Cap 66.8 Cr.
Current Price 57.2
Intrinsic Value₹53.90
High / Low 113/49.0
Stock P/E24.6
Book Value 67.1
Dividend Yield0.00 %
ROCE5.40 %
ROE3.72 %
Face Value 10.0
PEG Ratio-4.86

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

View Share Price Target for ANI Integrated Services Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
ANI Integrated Services Ltd 66.8 Cr. 57.2 113/49.024.6 67.10.00 %5.40 %3.72 % 10.0
Affordable Robotic & Automation Ltd 206 Cr. 173 540/12029.5 98.10.00 %8.80 %6.60 % 10.0
Touchwood Entertainment Ltd 76.7 Cr. 69.2 137/63.018.1 41.00.00 %13.4 %9.81 % 10.0
SIS Ltd 6,057 Cr. 429 444/25717.2 1801.63 %13.9 %14.2 % 5.00
CMS Info Systems Ltd 4,756 Cr. 289 541/26216.5 1402.25 %17.2 %12.9 % 10.0
Industry Average9,623.64 Cr490.2132.98146.100.72%12.82%11.98%8.65

All Competitor Stocks of ANI Integrated Services Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 40.8139.9442.9640.2845.4144.6150.0349.7054.0354.9355.0655.0963.34
Expenses 40.0739.7840.7038.8743.4642.4447.1647.4451.0651.9652.0053.0662.06
Operating Profit 0.740.162.261.411.952.172.872.262.972.973.062.031.28
OPM % 1.81%0.40%5.26%3.50%4.29%4.86%5.74%4.55%5.50%5.41%5.56%3.68%2.02%
Other Income 0.210.580.020.050.120.360.180.070.020.390.060.090.37
Interest 0.540.230.400.440.500.850.880.570.630.580.680.650.59
Depreciation 0.110.110.110.120.240.270.440.260.280.280.300.200.26
Profit before tax 0.300.401.770.901.331.411.731.502.082.502.141.270.80
Tax % -6.67%-22.50%20.34%20.00%6.77%7.09%14.45%16.67%4.81%21.60%23.83%26.77%-21.25%
Net Profit 0.320.511.410.721.231.311.481.261.991.961.630.920.97
EPS in Rs 0.330.531.460.741.271.351.531.221.921.891.570.890.83

Last Updated: January 2, 2026, 12:08 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 18, 2026, 7:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 202440635577107102143157180214235
Expenses 18213650467010897136154172202227
Operating Profit 2231387-15748118
OPM % 10%9%8%20%15%9%-1%5%5%2%5%5%3%
Other Income 0000010011111
Interest 0001001111323
Depreciation 0000011100111
Profit before tax 2231287-3463585
Tax % 42%34%36%35%25%23%17%-27%10%10%12%17%
Net Profit 112865-4552575
EPS in Rs 21.0023.2036.4076.805.985.40-3.754.805.642.554.886.614.35
Dividend Payout % 0%0%0%0%8%9%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%100.00%300.00%-25.00%-16.67%-180.00%225.00%0.00%-60.00%150.00%40.00%
Change in YoY Net Profit Growth (%)0.00%100.00%200.00%-325.00%8.33%-163.33%405.00%-225.00%-60.00%210.00%-110.00%

ANI Integrated Services 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:25%
5 Years:15%
3 Years:14%
TTM:15%
Compounded Profit Growth
10 Years:19%
5 Years:31%
3 Years:8%
TTM:23%
Stock Price CAGR
10 Years:%
5 Years:32%
3 Years:29%
1 Year:-40%
Return on Equity
10 Years:12%
5 Years:10%
3 Years:9%
Last Year:11%

Last Updated: September 4, 2025, 11:15 pm

Balance Sheet

Last Updated: June 16, 2026, 6:00 am

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital 0.500.501101010101010101012
Reserves 4613242925293537425767
Borrowings 2530246811242118
Other Liabilities 25861020142023262729
Total Liabilities 91625405058597282102116125
Fixed Assets 111122122334
CWIP 001000012000
Investments 000000000010
Other Assets 8152438485657697899112121
Total Assets 91625405058597282102116125

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + 0210-90-12-1-10-1-1
Cash from Investing Activity + -0-1-1-1-0-0-0-2-1-1-0-1
Cash from Financing Activity + 0-0-211001-021042
Net Cash Flow 01-110-90-000-020
Free Cash Flow -020-1-10-0-20-2-11-2-2
CFO/OP 13%69%42%26%-103%-36%-22%39%-9%-111%-2%-2%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow2.000.00-2.0010.008.005.00-5.00-1.00-1.00-7.00-16.00-10.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 88789399112125888571727361
Inventory Days 00
Days Payable
Cash Conversion Cycle 88789399112125888571727361
Working Capital Days 486030711361599211793858798
ROCE %34%38%89%31%19%-5%12%15%8%12%13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Mar 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.97%74.97%74.97%74.97%74.97%74.97%71.75%71.75%71.75%71.75%74.98%74.98%
FIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.03%0.03%0.22%0.20%0.00%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.02%0.02%
Public 25.03%25.03%25.03%25.03%25.03%25.03%28.25%28.22%28.22%28.03%24.81%25.01%
No. of Shareholders 539542520510502471480455467490514511

Shareholding Pattern Chart

No. of Shareholders

ANI Integrated Services 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.) 8.795.842.705.344.43
Diluted EPS (Rs.) 7.945.842.705.344.43
Cash EPS (Rs.) 9.806.943.115.815.09
Book Value[Excl.RevalReserv]/Share (Rs.) 68.1653.9948.0845.4340.09
Book Value[Incl.RevalReserv]/Share (Rs.) 68.1653.9948.0845.4340.09
Revenue From Operations / Share (Rs.) 219.72193.56162.71148.26105.55
PBDIT / Share (Rs.) 13.9610.614.937.955.36
PBIT / Share (Rs.) 12.869.504.517.484.71
PBT / Share (Rs.) 10.046.472.995.943.40
Net Profit / Share (Rs.) 8.705.842.705.344.43
NP After MI And SOA / Share (Rs.) 8.705.842.705.344.43
PBDIT Margin (%) 6.355.483.025.365.07
PBIT Margin (%) 5.854.912.775.044.45
PBT Margin (%) 4.573.341.834.003.22
Net Profit Margin (%) 3.953.011.653.604.20
NP After MI And SOA Margin (%) 3.953.011.653.604.20
Return on Networth / Equity (%) 12.7510.815.6011.7611.05
Return on Capital Employeed (%) 18.7217.399.2816.0411.39
Return On Assets (%) 7.215.373.167.167.16
Long Term Debt / Equity (X) 0.000.010.010.020.02
Total Debt / Equity (X) 0.300.460.240.170.16
Asset Turnover Ratio (%) 1.982.002.042.181.75
Current Ratio (X) 2.231.902.132.442.78
Quick Ratio (X) 2.231.902.132.442.78
Interest Coverage Ratio (X) 4.963.503.235.174.12
Interest Coverage Ratio (Post Tax) (X) 4.092.932.774.484.41
Enterprise Value (Cr.) 122.1493.8947.5153.7837.28
EV / Net Operating Revenue (X) 0.530.500.300.370.36
EV / EBITDA (X) 8.459.139.956.997.18
MarketCap / Net Operating Revenue (X) 0.460.380.240.330.32
Price / BV (X) 1.501.390.831.100.85
Price / Net Operating Revenue (X) 0.460.380.240.330.32
EarningsYield 0.080.070.060.100.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

ANI Integrated Services Ltd. is a Public Limited Listed company incorporated on 04/07/2008 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L29268MH2008PLC184326 and registration number is 184326. Currently company belongs to the Industry of Services - Others. Company's Total Operating Revenue is Rs. 239.82 Cr. and Equity Capital is Rs. 11.69 Cr. for the Year ended 31/03/2026.
INDUSTRYADDRESSCONTACT
Services - OthersNo.624, Lodha Supremus II, A Wing, Thane Maharashtra 400604Contact not found
Management
NamePosition Held
Mr. Navin KorpeChairman & Managing Director
Mr. Akshay KorpeWhole Time Director
Mr. Kedar KorpeWhole Time Director
Mrs. Anita Navin KorpeNon Exe.Non Ind.Director
Mr. Rajendra Ramchandra GadveIndependent Director
Mr. Srikant Venkatrao JainapurIndependent Director
Mr. Chandrashekhar JoshiIndependent Director

FAQ

What is the intrinsic value of ANI Integrated Services Ltd and is it undervalued?

As of 16 June 2026, ANI Integrated Services Ltd's intrinsic value is ₹54.70, which is 4.37% lower than the current market price of ₹57.20, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.72 %), book value (₹67.1), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of ANI Integrated Services Ltd?

ANI Integrated Services Ltd is trading at ₹57.20 as of 16 June 2026, with a FY2026-2027 high of ₹113 and low of ₹49.0. The stock is currently near its 52-week low. Market cap stands at ₹66.8 Cr..

How does ANI Integrated Services Ltd's P/E ratio compare to its industry?

ANI Integrated Services Ltd has a P/E ratio of 24.6, which is below the industry average of 32.98. This is broadly in line with or below the industry average.

Is ANI Integrated Services Ltd financially healthy?

Key indicators for ANI Integrated Services Ltd: ROCE of 5.40 % is on the lower side compared to the industry average of 12.82%; ROE of 3.72 % is below ideal levels (industry average: 11.98%). Dividend yield is 0.00 %.

Is ANI Integrated Services Ltd profitable and how is the profit trend?

ANI Integrated Services Ltd reported a net profit of ₹7 Cr in Mar 2025 on revenue of ₹214 Cr. Compared to ₹5 Cr in Mar 2022, the net profit shows an improving trend.

Does ANI Integrated Services Ltd pay dividends?

ANI Integrated Services Ltd has a dividend yield of 0.00 % at the current price of ₹57.20. The company is currently not paying meaningful dividends.

Last Updated: June 12, 2026, 4:27 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: | NSE:
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 ANI Integrated Services 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