ANI Integrated Services Ltd

ANI Integrated Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

ANI Integrated Services Ltd

₹ 144 -2.44%
06 Mar - close price
aniintegratedservices.com NSE - SME: AISL
About

Incorporated in 2008, ANI Integrated Services Ltd operates in four verticals viz. deputation of manpower, operations and maintenance, project and consulting services, and detailed engineering vertical[1]

Key Points

Services Offered:[1]
a) Turnkey E&I Projects:[2]
Erection, Installation, Testing and Commissioning Services for Electrical, Instrumentation and Control
b) Operation and Maintenance:[3]
Company provides services for Day-to-Day Plant Operations, Breakdown Maintenance and Preventive Maintenance
c) Manpower Deputation:[4]
Manpower Deputation services include Construction Supervision, Engineering Design Deputation, Project Management Services, etc.

Website NSE - SM
  • Market Cap ₹ 149 Cr.
  • Current Price ₹ 144
  • High / Low ₹ 218 / 65.7
  • Stock P/E 21.4
  • Book Value ₹ 61.9
  • Dividend Yield 0.00 %
  • ROCE 12.0 %
  • ROE 9.58 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company's median sales growth is 19.3% of last 10 years

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Tax rate seems low
  • Company has a low return on equity of 9.22% over last 3 years.
  • Promoter holding has decreased over last 3 years: -3.22%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
36.34 34.72 33.58 40.81 39.94 42.96 40.28 45.41 44.61 50.03 49.70 54.03 54.93
34.38 33.39 33.12 40.07 39.78 40.70 38.87 43.46 42.44 47.16 47.44 51.06 51.96
Operating Profit 1.96 1.33 0.46 0.74 0.16 2.26 1.41 1.95 2.17 2.87 2.26 2.97 2.97
OPM % 5.39% 3.83% 1.37% 1.81% 0.40% 5.26% 3.50% 4.29% 4.86% 5.74% 4.55% 5.50% 5.41%
0.52 0.20 0.16 0.21 0.58 0.02 0.05 0.12 0.36 0.18 0.07 0.02 0.12
Interest 0.47 0.39 0.29 0.54 0.23 0.40 0.44 0.50 0.85 0.88 0.57 0.63 0.58
Depreciation 0.13 0.14 0.08 0.11 0.11 0.11 0.12 0.24 0.27 0.44 0.26 0.28 0.28
Profit before tax 1.88 1.00 0.25 0.30 0.40 1.77 0.90 1.33 1.41 1.73 1.50 2.08 2.23
Tax % 5.32% 44.00% 8.00% -6.67% -22.50% 20.34% 20.00% 6.77% 7.09% 14.45% 16.67% 4.81% 12.11%
1.78 0.56 0.23 0.32 0.51 1.41 0.72 1.23 1.31 1.48 1.26 1.99 1.96
EPS in Rs 1.84 0.58 0.24 0.33 0.53 1.46 0.74 1.27 1.35 1.53 1.22 1.92 1.89
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
10 20 24 40 63 55 77 107 102 143 157 180 209
9 18 21 36 50 46 70 108 97 136 154 172 198
Operating Profit 1 2 2 3 13 8 7 -1 5 7 4 8 11
OPM % 8% 10% 9% 8% 20% 15% 9% -1% 5% 5% 2% 5% 5%
0 0 0 0 0 0 1 0 0 1 1 1 0
Interest 0 0 0 0 1 0 0 1 1 1 1 3 3
Depreciation 0 0 0 0 0 0 1 1 1 0 0 1 1
Profit before tax 1 2 2 3 12 8 7 -3 4 6 3 5 8
Tax % 30% 42% 34% 36% 35% 25% 23% 17% -27% 10% 10% 12%
1 1 1 2 8 6 5 -4 5 5 2 5 7
EPS in Rs 570.00 21.00 23.20 36.40 76.80 5.98 5.40 -3.75 4.80 5.64 2.55 4.88 6.56
Dividend Payout % 0% 0% 0% 0% 0% 8% 9% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 25%
5 Years: 18%
3 Years: 21%
TTM: 20%
Compounded Profit Growth
10 Years: 16%
5 Years: -2%
3 Years: 1%
TTM: 49%
Stock Price CAGR
10 Years: %
5 Years: 40%
3 Years: 43%
1 Year: 82%
Return on Equity
10 Years: 12%
5 Years: 7%
3 Years: 9%
Last Year: 10%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 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 0.01 0.50 0.50 0.50 1 10 10 10 10 10 10 10 10
Reserves 1 3 4 6 13 24 29 25 29 35 37 42 54
1 2 2 5 3 0 2 4 6 8 11 24 24
2 2 2 5 8 6 10 20 14 20 23 26 28
Total Liabilities 4 7 9 16 25 40 50 58 59 72 82 102 116
0 0 1 1 1 1 2 2 1 2 2 3 3
CWIP 0 0 0 0 1 0 0 0 0 1 2 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
4 7 8 15 24 38 48 56 57 69 78 99 113
Total Assets 4 7 9 16 25 40 50 58 59 72 82 102 116

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0 0 2 1 0 -9 0 -1 2 -1 -10
0 -0 -1 -1 -1 -0 -0 -0 -2 -1 -1
0 0 -0 -2 11 0 0 1 -0 2 10
Net Cash Flow 0 0 1 -1 10 -9 0 -0 0 0 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 98 88 78 93 99 112 125 88 85 71 72 73
Inventory Days 0 0
Days Payable
Cash Conversion Cycle 98 88 78 93 99 112 125 88 85 71 72 73
Working Capital Days 63 79 88 66 87 137 166 105 136 110 111 135
ROCE % 58% 34% 38% 89% 31% 19% -5% 12% 15% 8% 12%

Shareholding Pattern

Numbers in percentages

Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 74.97% 71.75% 71.75%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.03%
1.05% 1.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
23.97% 23.97% 25.02% 25.03% 25.03% 25.03% 25.03% 25.03% 25.03% 25.03% 28.25% 28.22%
No. of Shareholders 623596581549539542520510502471480455

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls