Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:39 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 532668 | NSE: AURIONPRO

Aurionpro Solutions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹758.96Fairly Valued by 3.07%vs CMP ₹783.00

P/E (21.2) × ROE (15.3%) × BV (₹291.00) × DY (0.51%)

₹545.60Overvalued by 30.32%vs CMP ₹783.00
MoS: -43.5% (Negative)Confidence: 54/100 (Moderate)Models: 1 Under, 1 Fair, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹897.6825%Under (+14.6%)
Graham NumberEarnings₹484.6918%Over (-38.1%)
Earnings PowerEarnings₹211.1712%Over (-73%)
DCFCash Flow₹830.2812%Fair (+6%)
Net Asset ValueAssets₹290.558%Over (-62.9%)
EV/EBITDAEnterprise₹388.2410%Over (-50.4%)
Earnings YieldEarnings₹358.808%Over (-54.2%)
Revenue MultipleRevenue₹212.216%Over (-72.9%)
Consensus (8 models)₹545.60100%Overvalued
Key Drivers: Wide model spread (₹211–₹898) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 18.3%

*Investments are subject to market risks

Investment Snapshot

71
Aurionpro Solutions Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health77/100 · Strong
ROCE 18.1% GoodROE 15.3% GoodD/E 0.28 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money60/100 · Moderate
FII holding up 1.76% (6mo) AccumulatingDII holding down 2.11% MF sellingPromoter holding at 26.9% Stable
Earnings Quality50/100 · Moderate
OPM stable around 22% Steady
Quarterly Momentum78/100 · Strong
Revenue (4Q): +27% YoY AcceleratingProfit (4Q): +13% YoY Positive
Industry Rank90/100 · Strong
P/E 21.2 vs industry 98.1 Cheaper than peersROCE 18.1% vs industry 14.9% Above peers3Y sales CAGR: 32% High growth

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, 2:39 am

Market Cap 4,328 Cr.
Current Price 783
Intrinsic Value₹545.60
High / Low 1,666/720
Stock P/E21.2
Book Value 291
Dividend Yield0.51 %
ROCE18.1 %
ROE15.3 %
Face Value 10.0
PEG Ratio1.16

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

View Share Price Target for Aurionpro Solutions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Aurionpro Solutions Ltd 4,328 Cr. 783 1,666/72021.2 2910.51 %18.1 %15.3 % 10.0
Mastek Ltd 4,536 Cr. 1,463 2,818/1,33411.8 8641.57 %17.3 %16.1 % 5.00
CE Info Systems Ltd 4,729 Cr. 864 2,167/79533.7 1570.41 %27.6 %19.8 % 2.00
ASM Technologies Ltd 3,611 Cr. 2,476 4,596/1,10959.2 2020.18 %19.3 %16.8 % 10.0
Colab Cloud Platforms Ltd 3,390 Cr. 166 205/24.4702 1.340.01 %16.6 %12.4 % 1.00
Industry Average17,316.11 Cr418.4898.13120.780.77%14.90%21.00%6.77

All Competitor Stocks of Aurionpro Solutions Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 168191199211231247262278306327337358371
Expenses 131150155165180194206222242261269286296
Operating Profit 37404446515356566466687275
OPM % 22%21%22%22%22%21%21%20%21%20%20%20%20%
Other Income 0332217544310-6
Interest 3433342122212
Depreciation 44555667710101111
Profit before tax 30353841454554535959606956
Tax % 14%25%17%16%16%12%18%14%19%14%15%20%22%
Net Profit 26273234383945464851515644
EPS in Rs 5.485.506.987.277.577.497.878.168.579.129.299.847.63

Last Updated: February 6, 2026, 3:18 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 20, 2026, 5:00 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 6497377104934185224703745056598871,1731,392
Expenses 5696126074473404013822903945156949311,111
Operating Profit 8012510346791218884111145193242281
OPM % 12%17%14%9%19%23%19%22%22%22%22%21%20%
Other Income 23-205-14682-25-1185492011
Interest 18232316131218168111377
Depreciation 363817303231401391416213041
Profit before tax 49-14162461167634-18995122169225245
Tax % -23%2%12%8%1%20%8%2%20%17%15%16%
Net Profit 60-14455421146132-19276102143188201
EPS in Rs 16.58-36.2112.3410.2618.7612.047.00-26.7415.5021.3427.4333.7235.88
Dividend Payout % 6%-4%12%5%5%8%0%0%8%6%4%10%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-340.00%138.19%-23.64%171.43%-46.49%-47.54%-700.00%139.58%34.21%40.20%31.47%
Change in YoY Net Profit Growth (%)0.00%478.19%-161.83%195.06%-217.92%-1.05%-652.46%839.58%-105.37%5.99%-8.73%

Aurionpro 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:5%
5 Years:20%
3 Years:32%
TTM:31%
Compounded Profit Growth
10 Years:10%
5 Years:38%
3 Years:38%
TTM:27%
Stock Price CAGR
10 Years:31%
5 Years:110%
3 Years:99%
1 Year:-32%
Return on Equity
10 Years:12%
5 Years:13%
3 Years:18%
Last Year:15%

Last Updated: September 5, 2025, 12:00 am

Balance Sheet

Last Updated: April 8, 2026, 6:30 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 18202222242423232323255454
Reserves 5824645723023864745213143744759051,4501,552
Borrowings 181209195110731151541246188813130
Other Liabilities 148132136267331305279154189263386414432
Total Liabilities 9288259257018149179766156478491,3981,9482,068
Fixed Assets 360201225370310296317143144213449732798
CWIP 981051062328971341314623200
Investments 046331842364036000
Other Assets 4705155883054745074844234485949261,1961,270
Total Assets 9288259257018149179766156478491,3981,9482,068

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 6477331091326422496241164157
Cash from Investing Activity + -66-92-43-53-8-180-52-1031-56-203-421
Cash from Financing Activity + 19814-52-352715-37-75-2265283
Net Cash Flow 17-74489-89-15218-1622619
Free Cash Flow -18-21-1035127-96-333949-513162
CFO/OP 91%67%35%261%203%74%35%67%74%43%100%82%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-101.00-84.00-92.00-64.006.006.00-66.00-40.0050.0057.00112.00211.00

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 1099194941111331041019411012095
Inventory Days
Days Payable
Cash Conversion Cycle 1099194941111331041019411012095
Working Capital Days 444166-19186410014411612790116
ROCE %9%14%12%5%22%15%8%-8%22%25%22%18%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 33.00%31.19%30.79%30.17%29.91%26.88%26.88%26.88%26.88%26.88%26.88%26.88%
FIIs 1.89%2.90%4.44%6.22%6.27%12.85%13.93%14.82%15.01%14.58%15.55%16.77%
DIIs 0.23%0.22%0.58%0.86%0.73%1.64%1.44%2.73%3.00%3.08%1.89%0.89%
Public 64.88%65.70%64.17%62.76%63.09%58.65%57.74%55.58%55.10%55.45%55.67%55.47%
No. of Shareholders 13,10612,02311,83012,76713,47319,80324,62727,22231,82735,91545,24249,178

Shareholding Pattern Chart

No. of Shareholders

Aurionpro 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 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 34.7260.4842.6931.00-53.48
Diluted EPS (Rs.) 34.2158.2642.6931.00-53.48
Cash EPS (Rs.) 40.6866.1751.8339.28-23.07
Book Value[Excl.RevalReserv]/Share (Rs.) 279.89382.66225.90177.00148.94
Book Value[Incl.RevalReserv]/Share (Rs.) 279.89382.66225.90177.00148.94
Revenue From Operations / Share (Rs.) 218.39359.04289.18221.49164.04
PBDIT / Share (Rs.) 48.7681.9265.5251.2738.04
PBIT / Share (Rs.) 43.1773.5758.5645.14-23.09
PBT / Share (Rs.) 41.9368.2853.8441.52-50.28
Net Profit / Share (Rs.) 35.0857.8244.8833.15-84.21
NP After MI And SOA / Share (Rs.) 34.6657.0342.6931.00-53.48
PBDIT Margin (%) 22.3222.8122.6523.1423.19
PBIT Margin (%) 19.7620.4920.2520.37-14.07
PBT Margin (%) 19.1919.0118.6118.74-30.64
Net Profit Margin (%) 16.0616.1015.5114.96-51.33
NP After MI And SOA Margin (%) 15.8715.8814.7613.99-32.60
Return on Networth / Equity (%) 12.3815.1619.5517.80-36.24
Return on Capital Employeed (%) 14.7318.3623.6822.80-12.91
Return On Assets (%) 9.5410.0811.4610.95-19.82
Long Term Debt / Equity (X) 0.000.000.050.080.15
Total Debt / Equity (X) 0.010.070.140.130.28
Asset Turnover Ratio (%) 0.700.790.880.800.27
Current Ratio (X) 2.952.201.952.181.89
Quick Ratio (X) 2.872.121.862.061.77
Inventory Turnover Ratio (X) 35.670.000.000.000.00
Dividend Payout Ratio (NP) (%) 10.084.275.850.000.00
Dividend Payout Ratio (CP) (%) 8.683.725.030.000.00
Earning Retention Ratio (%) 89.9295.7394.150.000.00
Cash Earning Retention Ratio (%) 91.3296.2894.970.000.00
Interest Coverage Ratio (X) 39.4215.4913.8714.155.49
Interest Coverage Ratio (Post Tax) (X) 29.3611.9310.5010.15-3.52
Enterprise Value (Cr.) 8276.945234.90751.28744.91373.54
EV / Net Operating Revenue (X) 7.065.901.141.480.99
EV / EBITDA (X) 31.6025.855.036.374.31
MarketCap / Net Operating Revenue (X) 7.356.111.061.470.83
Retention Ratios (%) 89.9195.7294.140.000.00
Price / BV (X) 5.735.831.411.870.92
Price / Net Operating Revenue (X) 7.356.111.061.470.83
EarningsYield 0.020.020.130.09-0.39

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Aurionpro Solutions Ltd. is a Public Limited Listed company incorporated on 31/10/1997 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L99999MH1997PLC111637 and registration number is 111637. Currently company belongs to the Industry of IT Consulting & Software. Company's Total Operating Revenue is Rs. 798.04 Cr. and Equity Capital is Rs. 53.71 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareSynergia IT Park, Plot no-R-270, T.T.C., Industrial Estate, Navi Mumbai Maharashtra 400701Contact not found
Management
NamePosition Held
Mr. Paresh ZaveriChairman & Managing Director
Mr. Amit ShethCo-Chairman & Non Executive Director
Mr. Ashish RaiVice Chairman & CEO
Mr. Ajay SarupriaNon Executive Director
Dr. Rajeev OberoiInd. Non-Executive Director
Mr. Ajay Kumar ChoudharyInd. Non-Executive Director
Ms. Sudha BhushanInd. Non-Executive Director

FAQ

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

As of 09 April 2026, Aurionpro Solutions Ltd's intrinsic value is ₹545.60, which is 30.32% lower than the current market price of ₹783.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (15.3 %), book value (₹291), dividend yield (0.51 %), and 5-year EPS CAGR.

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

Aurionpro Solutions Ltd is trading at ₹783.00 as of 09 April 2026, with a FY2026-2027 high of ₹1,666 and low of ₹720. The stock is currently near its 52-week low. Market cap stands at ₹4,328 Cr..

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

Aurionpro Solutions Ltd has a P/E ratio of 21.2, which is below the industry average of 98.13. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Aurionpro Solutions Ltd financially healthy?

Key indicators for Aurionpro Solutions Ltd: ROCE of 18.1 % indicates efficient capital utilization; ROE of 15.3 % shows strong shareholder returns. Dividend yield is 0.51 %.

Is Aurionpro Solutions Ltd profitable and how is the profit trend?

Aurionpro Solutions Ltd reported a net profit of ₹188 Cr in Mar 2025 on revenue of ₹1,173 Cr. Compared to ₹76 Cr in Mar 2022, the net profit shows an improving trend.

Does Aurionpro Solutions Ltd pay dividends?

Aurionpro Solutions Ltd has a dividend yield of 0.51 % at the current price of ₹783.00. The company pays dividends, though the yield is modest.

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 Aurionpro 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