WEBSITE BSE:532683 NSE: AIAENGINEER Inc. Year: 1991 Industry: Castings/Forgings
Last updated: 15:44
AIA Engineering Limited manufactures and markets various high chromium consumable elements (mill internals). The Company employs alloy-casting system for manufacture of the products, which involves designing and choosing the high-chrome alloy composition with relation to the end application. The Company produces a range of high chrome mill internals, which can be used as wear parts within the process of crushing/grinding inside the cement, mining, software, thermal energy and combination industries. The Company's offerings comprises mill audits...Read More
AIA Engineering Limited manufactures and markets various high chromium consumable elements (mill internals). The Company employs alloy-casting system for manufacture of the products, which involves designing and choosing the high-chrome alloy composition with relation to the end application. The Company produces a range of high chrome mill internals, which can be used as wear parts within the process of crushing/grinding inside the cement, mining, software, thermal energy and combination industries. The Company's offerings comprises mill audits, turnkey set up and commissioning tasks, stock assessment and control, and performance tracking. The Company manufactures and elements Grinding media, Shell liners and Diaphragms (partition wall, discharge diaphragms, drying chamber diaphragms and dopple rotator diaphragms) for tube mill programs. In addition to grinding media, it additionally presents shell liners for ball generators. The Company has its operations in about 120 international locations. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹36843 Cr.
Stock P/E 34.8
P/B 5
Current Price ₹3948
Book Value ₹ 789.4
Face Value 2
52W High ₹4170
Dividend Yield 0.41%
52W Low ₹ 3000.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1240 | 1295 | 1169 | 1150 | 1020 | 1044 | 1066 | 1157 | 1039 | 1048 |
| Other Income | 60 | 62 | 83 | 76 | 82 | 90 | 67 | 92 | 108 | 98 |
| Total Income | 1299 | 1357 | 1252 | 1227 | 1102 | 1134 | 1134 | 1249 | 1147 | 1146 |
| Total Expenditure | 897 | 913 | 858 | 853 | 731 | 769 | 783 | 855 | 733 | 751 |
| Operating Profit | 403 | 444 | 394 | 374 | 371 | 366 | 350 | 394 | 415 | 395 |
| Interest | 7 | 7 | 7 | 6 | 6 | 5 | 1 | 8 | 7 | 8 |
| Depreciation | 24 | 25 | 27 | 25 | 25 | 24 | 26 | 28 | 28 | 28 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 371 | 412 | 360 | 343 | 339 | 337 | 323 | 357 | 380 | 360 |
| Provision for Tax | 98 | 88 | 81 | 83 | 81 | 81 | 69 | 78 | 80 | 82 |
| Profit After Tax | 273 | 324 | 279 | 260 | 258 | 256 | 255 | 280 | 299 | 277 |
| Adjustments | -0 | -1 | 0 | 1 | 2 | 1 | 5 | 6 | 6 | 0 |
| Profit After Adjustments | 272 | 323 | 280 | 261 | 260 | 257 | 259 | 285 | 305 | 277 |
| Adjusted Earnings Per Share | 28.9 | 34.3 | 29.6 | 27.6 | 27.5 | 27.5 | 27.8 | 30.6 | 32.7 | 29.7 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2184 | 2098 | 2246 | 2445 | 3069 | 2970 | 2881 | 3567 | 4909 | 4854 | 4287 | 4310 |
| Other Income | 84 | 102 | 104 | 122 | 121 | 142 | 172 | 156 | 235 | 281 | 332 | 365 |
| Total Income | 2268 | 2200 | 2350 | 2567 | 3190 | 3112 | 3054 | 3723 | 5143 | 5135 | 4619 | 4676 |
| Total Expenditure | 1596 | 1486 | 1607 | 1906 | 2406 | 2285 | 2222 | 2841 | 3663 | 3515 | 3134 | 3122 |
| Operating Profit | 672 | 715 | 743 | 661 | 784 | 827 | 831 | 882 | 1480 | 1620 | 1485 | 1554 |
| Interest | 8 | 8 | 8 | 11 | 11 | 10 | 8 | 9 | 25 | 33 | 26 | 24 |
| Depreciation | 70 | 66 | 72 | 66 | 79 | 98 | 94 | 92 | 93 | 100 | 103 | 110 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 594 | 641 | 662 | 585 | 694 | 719 | 730 | 781 | 1362 | 1488 | 1368 | 1420 |
| Provision for Tax | 163 | 184 | 205 | 141 | 183 | 128 | 164 | 162 | 306 | 351 | 308 | 309 |
| Profit After Tax | 431 | 457 | 457 | 444 | 511 | 590 | 566 | 620 | 1057 | 1137 | 1060 | 1111 |
| Adjustments | 0 | 0 | -0 | -0 | -1 | 0 | 0 | 0 | -1 | -1 | 1 | 17 |
| Profit After Adjustments | 431 | 457 | 457 | 443 | 511 | 590 | 566 | 620 | 1056 | 1136 | 1061 | 1126 |
| Adjusted Earnings Per Share | 45.7 | 48.4 | 48.4 | 47 | 54.2 | 62.6 | 60 | 65.7 | 112 | 120.4 | 113.7 | 120.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -12% | 6% | 8% | 7% |
| Operating Profit CAGR | -8% | 19% | 12% | 8% |
| PAT CAGR | -7% | 20% | 12% | 9% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 13% | 17% | 14% | 17% |
| ROE Average | 16% | 18% | 16% | 17% |
| ROCE Average | 19% | 22% | 21% | 22% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 2084 | 2323 | 2717 | 3009 | 3514 | 3701 | 4244 | 4755 | 5691 | 6658 | 6927 |
| Minority's Interest | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 8 | 9 | 10 | 10 |
| Borrowings | 55 | 25 | 0 | 0 | 15 | 0 | 0 | 1 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 34 | 60 | 79 | 82 | 96 | 88 | 1498 | 1346 | 55 | 78 | 108 |
| Total Current Liabilities | 369 | 375 | 385 | 458 | 399 | 363 | 617 | 464 | 875 | 749 | 788 |
| Total Liabilities | 2549 | 2791 | 3190 | 3559 | 4033 | 4162 | 6369 | 6574 | 6630 | 7494 | 7833 |
| Fixed Assets | 551 | 672 | 670 | 671 | 845 | 890 | 811 | 790 | 1003 | 1110 | 1175 |
| Other Non-Current Assets | 91 | 59 | 111 | 190 | 131 | 128 | 1917 | 1898 | 315 | 385 | 223 |
| Total Current Assets | 1906 | 2060 | 2409 | 2697 | 3057 | 3144 | 3640 | 3887 | 5312 | 5999 | 6435 |
| Total Assets | 2549 | 2791 | 3190 | 3559 | 4033 | 4162 | 6369 | 6574 | 6630 | 7494 | 7833 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 220 | 187 | 118 | 242 | 181 | 208 | 148 | 462 | 257 | 307 | 180 |
| Cash Flow from Operating Activities | 307 | 595 | 231 | 294 | 190 | 679 | 598 | -40 | 868 | 903 | 1162 |
| Cash Flow from Investing Activities | -257 | -449 | -16 | -205 | -164 | -311 | -351 | 100 | -1208 | -819 | -194 |
| Cash Flow from Financing Activities | -83 | -208 | -91 | -158 | -0 | -429 | 67 | -267 | 395 | -211 | -743 |
| Net Cash Inflow / Outflow | -33 | -63 | 123 | -69 | 26 | -60 | 314 | -207 | 54 | -127 | 225 |
| Closing Cash & Cash Equivalent | 187 | 124 | 242 | 181 | 208 | 148 | 462 | 257 | 307 | 180 | 397 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 45.69 | 48.44 | 48.43 | 47 | 54.16 | 62.59 | 60.02 | 65.7 | 111.95 | 120.4 | 113.67 |
| CEPS(Rs) | 53.08 | 55.38 | 56.16 | 53.99 | 62.58 | 72.96 | 69.89 | 75.46 | 121.88 | 131.18 | 124.64 |
| DPS(Rs) | 8 | 18 | 8 | 8 | 9 | 27 | 9 | 9 | 16 | 16 | 16 |
| Book NAV/Share(Rs) | 220.9 | 246.25 | 288.09 | 319.05 | 372.53 | 392.42 | 449.99 | 504.13 | 603.4 | 705.86 | 742.28 |
| Core EBITDA Margin(%) | 26.01 | 28.21 | 27.52 | 21.83 | 21.58 | 22.95 | 22.83 | 20.32 | 25.37 | 27.55 | 26.89 |
| EBIT Margin(%) | 26.67 | 29.88 | 28.9 | 24.1 | 22.95 | 24.42 | 25.55 | 22.11 | 28.25 | 31.31 | 32.49 |
| Pre Tax Margin(%) | 26.33 | 29.5 | 28.53 | 23.66 | 22.58 | 24.08 | 25.27 | 21.87 | 27.74 | 30.62 | 31.89 |
| PAT Margin (%) | 19.09 | 21.03 | 19.7 | 17.94 | 16.63 | 19.78 | 19.59 | 17.35 | 21.52 | 23.4 | 24.71 |
| Cash Profit Margin (%) | 22.18 | 24.04 | 22.83 | 20.6 | 19.2 | 23.06 | 22.83 | 19.93 | 23.41 | 25.46 | 27.11 |
| ROA(%) | 18.02 | 17.11 | 15.29 | 13.15 | 13.47 | 14.41 | 10.74 | 9.57 | 16 | 16.1 | 13.83 |
| ROE(%) | 22.55 | 20.73 | 18.14 | 15.49 | 15.68 | 16.36 | 14.24 | 13.77 | 20.23 | 18.41 | 15.61 |
| ROCE(%) | 29.79 | 27.69 | 25 | 19.9 | 20.83 | 19.55 | 17.9 | 17.19 | 25.34 | 22.88 | 19.2 |
| Receivable days | 66.73 | 69.24 | 72.77 | 80.83 | 77.55 | 82.83 | 81.33 | 73.51 | 61.74 | 65.39 | 72.59 |
| Inventory Days | 65.53 | 71.3 | 72.61 | 80.27 | 79.5 | 95.64 | 96.89 | 101.21 | 90.85 | 90.99 | 94.48 |
| Payable days | 60.39 | 55.49 | 57.97 | 55.86 | 49.35 | 48.22 | 48.27 | 44.98 | 40.47 | 38.74 | 39.42 |
| PER(x) | 27.27 | 19.36 | 32.76 | 30.36 | 33.05 | 22.08 | 34.12 | 24.77 | 25.93 | 32.52 | 29.45 |
| Price/Book(x) | 5.64 | 3.81 | 5.51 | 4.47 | 4.8 | 3.52 | 4.55 | 3.23 | 4.81 | 5.55 | 4.51 |
| Dividend Yield(%) | 0.64 | 1.92 | 0.5 | 0.56 | 0.5 | 1.95 | 0.44 | 0.55 | 0.55 | 0.41 | 0.48 |
| EV/Net Sales(x) | 5.34 | 4.24 | 6.62 | 5.45 | 5.47 | 4.37 | 6.28 | 4.16 | 5.51 | 7.59 | 7.3 |
| EV/Core EBITDA(x) | 17.36 | 12.46 | 20 | 20.13 | 21.41 | 15.72 | 21.78 | 16.84 | 18.29 | 22.73 | 21.06 |
| Net Sales Growth(%) | 4.98 | -3.9 | 7.04 | 8.87 | 25.53 | -3.24 | -2.98 | 23.77 | 37.63 | -1.12 | -11.67 |
| EBIT Growth(%) | 28.17 | 7.85 | 3.29 | -11.13 | 18.41 | 3.3 | 1.24 | 7.04 | 75.6 | 9.7 | -8.37 |
| PAT Growth(%) | 32.3 | 6 | 0.09 | -2.97 | 15.29 | 15.42 | -4.17 | 9.53 | 70.51 | 7.62 | -6.77 |
| EPS Growth(%) | 32.61 | 6.02 | -0.02 | -2.94 | 15.22 | 15.57 | -4.11 | 9.46 | 70.4 | 7.54 | -5.59 |
| Debt/Equity(x) | 0.05 | 0.08 | 0.05 | 0.04 | 0.04 | 0.03 | 0.04 | 0 | 0.09 | 0.07 | 0.07 |
| Current Ratio(x) | 5.17 | 5.49 | 6.25 | 5.89 | 7.67 | 8.67 | 5.9 | 8.38 | 6.07 | 8.01 | 8.17 |
| Quick Ratio(x) | 3.92 | 4.45 | 4.86 | 4.68 | 5.7 | 6.52 | 4.68 | 5.74 | 4.68 | 6.4 | 6.88 |
| Interest Cover(x) | 79.61 | 78.3 | 79.51 | 54.96 | 63.4 | 72.38 | 90.14 | 92.91 | 55.84 | 45.51 | 54.35 |
| Total Debt/Mcap(x) | 0.01 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0.02 | 0.01 | 0.02 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.47 | 58.47 | 58.47 | 58.47 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 58.5 |
| FII | 18.5 | 18.29 | 18.17 | 17.68 | 17.94 | 17.21 | 17.06 | 16.99 | 16.66 | 16.58 |
| DII | 20.29 | 20.46 | 20.54 | 20.95 | 20.84 | 21.85 | 22.03 | 22.02 | 22.18 | 22.25 |
| Public | 2.74 | 2.78 | 2.82 | 2.91 | 2.72 | 2.45 | 2.41 | 2.49 | 2.66 | 2.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.51 | 5.51 | 5.51 | 5.51 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 | 5.46 |
| FII | 1.74 | 1.73 | 1.71 | 1.67 | 1.67 | 1.61 | 1.59 | 1.59 | 1.56 | 1.55 |
| DII | 1.91 | 1.93 | 1.94 | 1.98 | 1.95 | 2.04 | 2.06 | 2.06 | 2.07 | 2.08 |
| Public | 0.26 | 0.26 | 0.27 | 0.27 | 0.25 | 0.23 | 0.23 | 0.23 | 0.25 | 0.25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.43 | 9.43 | 9.43 | 9.43 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 | 9.33 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
