Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹12542 Cr.
Stock P/E
-122.5
P/B
8.4
Current Price
₹187
Book Value
₹ 22.2
Face Value
10
52W High
₹224.1
52W Low
₹ 113.7
Dividend Yield
0%

Aequs Overview

Business

Aequs Ltd. is an Indian manufacturing company primarily operating in the Defence sector, specializing in precision manufacturing. Its core business involves providing critical components, assemblies, and sub-systems for the global aerospace and defence industries. The company acts as a supply chain partner to leading aerospace OEMs and Tier-1 suppliers, offering end-to-end solutions from design validation, engineering, manufacturing (machining, forging, sheet metal fabrication, surface treatment), to assembly. Aequs generates revenue by producing and supplying these highly engineered products, often under long-term contracts.

Revenue Mix

While specific revenue breakdown for segments is not available from the provided information, Aequs's revenue is predominantly derived from its aerospace and defence manufacturing operations. This includes components and assemblies for commercial aircraft, military aircraft, and other defence applications, as well as associated engineering services.

Industry

The Defence industry is characterized by high barriers to entry, stringent quality and regulatory requirements (e.g., AS9100, NADCAP certifications), long qualification cycles, and a limited number of global prime contractors. It demands advanced manufacturing capabilities, significant capital investment, and deep technical expertise. Aequs positions itself as a reliable, integrated manufacturing partner within this global supply chain, leveraging India's cost advantages and growing manufacturing ecosystem. The company competes with other specialized aerospace and defence component manufacturers globally, often as an outsourcing partner for larger players. In India, it benefits from the "Make in India" initiative aimed at indigenizing defence production.

MOAT

Aequs's competitive advantages likely stem from several factors:

High Switching Costs: Once components are qualified and integrated into complex aerospace and defence systems, suppliers are rarely changed due to the rigorous certification processes, technical integration, and safety implications.

Proprietary Processes & Certifications: Deep technical expertise, specialized manufacturing processes, and critical industry certifications (e.g., AS9100, NADCAP) act as significant barriers to entry for competitors.

Customer Relationships: Long-term relationships and trusted supplier status with global aerospace and defence OEMs.

Integrated Capabilities: Offering a wide range of manufacturing capabilities under one roof (forging, machining, surface treatment, assembly) reduces complexity for customers.

Growth Drivers

Increasing Global Defence Spending: Geopolitical tensions and modernization efforts continue to drive defence budgets globally.

"Make in India" & Indigenization: Indian government's push for self-reliance in defence manufacturing creates opportunities for domestic players like Aequs.

Outsourcing by OEMs: Global aerospace and defence OEMs increasingly look to optimize their supply chains by outsourcing manufacturing to specialized partners.

New Aircraft Programs & Backlogs: Growth in commercial aerospace (post-COVID recovery) and ongoing military aircraft programs contribute to demand for components.

Technological Advancements: Demand for precision-engineered components made from advanced materials drives need for specialized manufacturers.

Risks

Geopolitical Instability: Can impact defence budgets, export controls, and supply chain stability.

Customer Concentration: Dependence on a few large global OEMs and prime contractors.

Long Sales Cycles & Contract Volatility: Defence contracts often have long lead times and can be subject to government policy changes or budget cuts.

Technological Obsolescence: Need for continuous investment in R&D and manufacturing technology to remain competitive.

Supply Chain Disruptions: Reliance on global suppliers for raw materials and specialized equipment.

Regulatory & Compliance Risks: Strict international export controls, intellectual property protection, and environmental regulations.

Currency Fluctuations: Exposure to foreign exchange risk given its global customer base and supply chain.

Management & Ownership

Aequs Ltd. is an Indian company, typically implying a promoter-led ownership structure common in India. While specific details on the promoters, management quality, or detailed ownership structure are not provided in the input, the company's operational track record in a highly demanding industry suggests experienced leadership in manufacturing and aerospace.

Outlook

Aequs Ltd. is positioned in a strategic sector with high growth potential, driven by both global defence spending and India's indigenization thrust. Its established capabilities and strong customer relationships provide a solid foundation. The company is likely to benefit from increased outsourcing trends by global OEMs seeking cost efficiencies and specialized expertise. However, its performance will be subject to geopolitical risks, global economic cycles impacting defence budgets, and intense competition. The ability to continually innovate, manage complex supply chains, and secure new long-term contracts will be crucial for sustained growth.

Aequs Share Price

Live · BSE / NSE · Inception: 2000
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Aequs Quarterly Results

#(Fig in Cr.) Dec 2024 Mar 2025 Dec 2025 Mar 2026
Net Sales 216 249 326 367
Other Income 1 17 9 28
Total Income 217 266 335 395
Total Expenditure 209 225 297 363
Operating Profit 8 42 38 32
Interest 18 13 21 36
Depreciation 26 24 35 45
Exceptional Income / Expenses 0 0 -17 9
Profit Before Tax -36 4 -34 -40
Provision for Tax 6 -3 10 21
Profit After Tax -41 7 -44 -61
Adjustments 2 2 1 7
Profit After Adjustments -40 9 -43 -54
Adjusted Earnings Per Share -0.9 0.2 -0.6 -0.8

Aequs Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 549 402 529 812 965 925 1158
Other Income 18 31 9 28 23 35 55
Total Income 567 433 538 841 988 959 1213
Total Expenditure 490 427 516 774 837 846 1094
Operating Profit 77 5 23 67 151 113 120
Interest 48 50 44 69 69 64 88
Depreciation 59 78 75 100 108 103 130
Exceptional Income / Expenses -0 0 -13 -1 19 -48 -8
Profit Before Tax -31 -123 -108 -103 -2 -94 -106
Provision for Tax -20 -9 -5 6 10 8 34
Profit After Tax -12 -114 -103 -109 -12 -102 -139
Adjustments -63 33 -3 10 1 0 12
Profit After Adjustments -74 -81 -106 -99 -11 -102 -128
Adjusted Earnings Per Share -3.4 -3 -2.7 -2.3 -0.3 -1.8 -2.1

Aequs Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 95 177 292 279 817 717
Minority's Interest -4 -5 -0 -11 -1 -1
Borrowings 119 78 85 125 86 142
Other Non-Current Liabilities 126 177 228 322 332 292
Total Current Liabilities 508 406 489 577 558 676
Total Liabilities 873 835 1094 1291 1791 1827
Fixed Assets 374 395 541 677 660 525
Other Non-Current Assets 94 90 107 110 294 558
Total Current Assets 362 350 445 503 836 744
Total Assets 873 835 1094 1291 1791 1827

Aequs Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 35 21 85 83 51 79
Cash Flow from Operating Activities 44 66 -1 10 -19 26
Cash Flow from Investing Activities -30 44 -87 -89 -343 -74
Cash Flow from Financing Activities -6 -29 84 54 393 25
Net Cash Inflow / Outflow 7 80 -3 -25 31 -22
Closing Cash & Cash Equivalent 15 85 83 51 79 61

Aequs Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -3.35 -3.01 -2.68 -2.33 -0.26 -1.76
CEPS(Rs) 2.16 -1.35 -0.71 -0.22 2.25 0.02
DPS(Rs) 0 0 0 0 0 0
Book NAV/Share(Rs) 3.42 5.86 6.85 6.03 9.5 12.2
Core EBITDA Margin(%) 10.74 -6.4 2.49 4.76 13.23 8.52
EBIT Margin(%) 3.09 -18.03 -12.25 -4.2 6.94 -3.22
Pre Tax Margin(%) -5.72 -30.59 -20.47 -12.64 -0.23 -10.18
PAT Margin (%) -2.11 -28.37 -19.45 -13.39 -1.26 -11.08
Cash Profit Margin (%) 8.7 -8.99 -5.35 -1.13 9.9 0.11
ROA(%) -1.33 -13.34 -10.67 -9.12 -0.79 -5.66
ROE(%) -15.3 -97.77 -48.03 -41.22 -3.68 -18.4
ROCE(%) 4.46 -17.51 -12.71 -5.78 7.82 -2.64
Receivable days 53.75 64.59 57.43 47.74 46.14 57.93
Inventory Days 144.03 177.59 134.04 115.32 123.41 150.48
Payable days 322.34 247.77 216.51 191.25 187.61 201.67
PER(x) 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0
EV/Net Sales(x) 0.93 1.16 1.15 0.88 0.9 1.01
EV/Core EBITDA(x) 6.64 86.3 27.13 10.63 5.77 8.24
Net Sales Growth(%) 0 -26.92 31.78 53.49 18.83 -4.19
EBIT Growth(%) 0 -525.88 10.5 47.38 296.42 -144.41
PAT Growth(%) 0 -881.9 9.66 -5.66 88.83 -743.16
EPS Growth(%) 0 10.26 10.86 13.26 89.03 -589.26
Debt/Equity(x) 4 1.82 1.11 1.35 0.36 0.61
Current Ratio(x) 0.71 0.86 0.91 0.87 1.5 1.1
Quick Ratio(x) 0.29 0.43 0.47 0.35 0.86 0.5
Interest Cover(x) 0.35 -1.44 -1.49 -0.5 0.97 -0.46
Total Debt/Mcap(x) 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -4% +20% +11%
Operating Profit CAGR -25% +70% +8%
PAT CAGR
Share Price CAGR
ROE Average -18% -21% -42% -37%
ROCE Average -3% 0% -6% -4%

Aequs Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 59.08 %
FII 3.9 %
DII (MF + Insurance) 11.23 %
Public (retail) 40.92 %
# Sep 2025 Dec 2025 Mar 2026
Promoter 59.0859.0859.08
FII 2.962.963.9
DII 12.0812.0811.23
Public 40.9240.9240.92
Others 000
Total 100100100

Aequs Peer Comparison

Aequs Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Aequs Pros & Cons

Pros

Cons

  • Company has a low return on equity of -21% over the last 3 years.
  • Debtor days have increased from 187.61 to 201.67days.
  • Stock is trading at 8.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp