Micro Infrastructure

Akash Infra-Projects Ltd.

AKASH

₹29.19

-2.24% (-0.67)

Market Cap

₹49 Cr.

P/E

55.24

Akash Infra-Projects Ltd.
Overview
Financials
Benchmarking
Shareholding

Akash Infra-Projects Ltd.

Akash Infra-Projects Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Akash Infra-Projects Ltd. Shareprice

Has the share price of Akash Infra-Projects grown faster than its competition?

Akash Infra-Projects has given lower returns compared to its competitors.
Akash Infra-Projects has grown at ~-4.71% over the last 2yrs while peers have grown at a median rate of 47.2%

Is Akash Infra-Projects stock expensive?

Akash Infra-Projects is not expensive.
Latest PE of Akash Infra-Projects is 55.24, while 3 year average PE is 68.56.
Also latest EV/EBITDA of Akash Infra-Projects is 20.58 while 3yr average is 38.3.

View FAQ's On Business

Growth Table

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-14.25	-4.71	-2.40	-40.01	-20.51	-10.02	-4.40	-6.28	—	—
TTM EPS CAGR	285	-18.11	-29.07	—	6.28	—	—	—	—	—
Sales CAGR	-2.57	-3.11	-9.73	-3.56	-4.40	2.10	—	—	—	—
PAT Margin (Abs Growth)	-1.94	-2.70	-1.35	-0.56	-1.55	-0.96	-3.71	-3.88	-4.99	-6.11
PE CAGR	-77.75	16.37	37.60	—	-25.21	—	—	—	—	—
CFO CAGR	-32.26	324	112	—	78.95	-1.74	—	—	16.34	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	70.00	95.95	133	149	127	138	150	192	210	208
Non Current Assets	19.90	27.26	24.69	25.14	14.79	12.77	12.15	11.53	15.26	14.26
Net Block	10.44	12.04	13.56	11.21	8.97	6.12	5.74	5.14	8.93	5.95
Capital Work in Progress	0.00	0.00	0.00	0.00	0.00	0.23	0.00	0.00	0.00	—
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	0.40	0.40	0.40	3.33	3.32	3.36	3.29	3.28	3.33	3.30
Current Assets	50.22	68.83	108	123	111	124	138	181	194	194
Inventory	7.36	10.10	14.25	17.02	25.33	30.08	11.21	38.39	30.95	35.52
Accounts Receivable	32.83	31.04	70.74	79.98	52.88	65.52	107	123	153	149
Short Term Investments	—	5.00	—	—	—	—	—	—	—	—
Cash & Bank Balances	8.84	16.10	15.27	15.71	10.91	11.77	6.22	5.94	5.69	6.38
Liabilities	70.00	95.95	133	149	127	138	150	192	210	208
Shareholders Funds	47.60	67.94	68.98	79.12	78.78	79.92	82.25	83.53	83.80	84.67
Share Capital	4.74	7.59	7.59	16.86	16.86	16.86	16.86	16.86	16.86	16.86
Reserves	42.86	60.35	61.39	62.26	61.92	63.06	65.39	66.67	66.93	67.80
Non Current Liabilities	7.04	9.74	13.62	13.93	11.10	14.58	16.72	14.46	14.99	13.98
Secured Loans	—	1.01	2.59	0.89	0.19	3.32	3.73	2.49	1.26	—
Unsecured Loans	—	—	0.69	0.75	—	—	—	—	—	0.60
Current Liabilities	14.51	17.38	49.49	55.40	36.56	42.97	50.69	94.04	111	110
Accounts Payable	1.73	9.73	24.21	31.48	15.54	20.99	30.23	34.71	21.89	23.73
Short Term Loans	10.41	4.14	22.87	21.51	19.27	20.59	18.98	58.07	86.98	83.49

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	87.70	112	160	92.32	72.62	67.22	78.84	61.78	59.52	58.00
Operating Expenses	82.24	104	156	88.59	67.31	62.63	88.72	55.60	56.29	51.84
Raw Material	53.89	43.89	88.97	40.58	35.89	36.24	27.82	50.77	36.13	37.82
Material Cost (%)	60.22	37.43	52.89	39.90	39.34	45.76	61.49	42.37	67.09	56.38
Employee Cost	3.76	6.11	4.98	1.82	1.53	1.70	2.08	2.03	2.36	4.08
Power & Fuel Cost	2.72	7.54	13.69	8.25	8.07	6.40	7.79	9.59	4.48	—
Operating Profit	5.46	8.73	4.00	3.72	5.31	4.58	-9.87	6.18	3.23	6.16
Other Income	1.22	1.21	4.73	4.52	0.78	1.81	16.87	1.06	2.50	0.81
OPM (%)	6.22	7.77	2.50	4.03	7.31	6.82	-12.52	10.01	5.43	10.62
Depreciation and Amortisation	2.31	2.48	3.19	3.14	2.40	1.55	1.26	1.06	1.00	1.16
Interest	1.98	1.81	2.84	3.20	2.92	3.57	3.39	4.44	4.13	4.75
Profit Before Tax	4.45	5.65	2.70	1.90	0.77	1.27	2.35	1.73	0.59	1.06
Tax	0.77	1.13	0.66	0.19	0.14	0.16	-0.03	0.34	0.41	0.14
Net Profit	3.68	4.51	2.03	1.72	0.62	1.15	2.32	1.38	0.23	0.92
Number of shares(Crs)	—	0.76	0.76	1.69	1.69	1.69	1.69	1.69	1.69	—
Dividend Payout Ratio(%)	12.89	16.81	18.66	49.08	0.00	14.62	7.26	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Sep'24
Cash from Operating Activity	14.09	10.49	-25.20	-1.24	2.02	-2.37	-1.26	-33.48	-22.68	-9.21
Profit Before Tax	4.45	5.65	2.70	1.90	0.77	1.27	2.35	1.73	0.59	0.77
Adjustments	3.21	3.19	4.87	4.81	4.03	3.11	3.50	5.05	3.98	5.90
OCF Before Working Capital	7.65	8.84	7.57	6.90	4.81	4.38	5.85	6.78	4.58	6.67
Working Capital Changes	7.37	2.79	-31.81	-7.95	-2.78	-6.63	-7.11	-39.84	-26.96	-15.45
Taxes Paid	-0.94	-1.13	-0.95	-0.19	—	-0.12	—	-0.42	-0.30	-0.42
Cash from Investing Activity	2.91	-13.71	5.75	2.96	1.69	0.14	5.18	0.51	-1.03	0.93
Net Fixed Assets Purchased	-0.56	-4.02	-4.25	-0.03	-0.14	0.70	-0.53	-0.39	-2.12	0.00
Fixed Assets Purchased	-0.58	-4.09	-4.50	-0.04	-0.28	-0.22	-0.94	-0.39	-2.12	—
Fixed Assets Sold	0.02	0.06	0.26	0.01	0.14	0.93	0.41	—	—	—
Investment Purchased	—	-5.00	—	—	—	-1.07	—	—	—	—
Investment Sold	—	—	5.00	2.48	1.65	—	5.28	0.98	0.05	—
Interest Recieved	1.08	1.06	1.04	0.85	0.55	0.77	0.47	0.34	1.03	-0.28
Dividends Recieved	—	—	—	—	—	—	0.01	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	-0.42	—	—
Cash from Financing Activity	-16.28	10.47	18.63	1.44	-6.85	2.03	-3.89	33.37	23.51	9.64
Proceeds From Shares	—	15.84	—	7.00	—	—	—	—	—	—
Net Long Term Borrowings	-1.36	1.01	3.66	0.00	0.00	4.45	-1.21	37.86	27.68	0.00
Proceeds From Borrowings	—	1.01	3.66	—	—	4.45	—	37.86	27.68	—
Repayment From Borrowings	-1.36	—	—	—	—	—	-1.21	—	—	—
Interest Paid	-1.98	-1.81	-2.84	-2.46	-2.13	-2.54	-2.57	-4.44	-4.13	-4.49
Dividend Paid	-0.55	—	-0.91	-0.42	-1.01	—	-0.17	-0.17	—	—
Net Cash Flow	0.72	7.26	-0.83	3.17	-3.14	-0.21	0.03	0.40	-0.20	1.36
Opening Cash & Cash Equivalents	8.12	8.84	16.10	0.34	3.51	0.37	0.16	0.19	0.59	—
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	8.84	16.10	15.27	3.51	0.37	0.16	0.19	0.59	0.39	—
Net Capex (est)	0.56	4.02	4.25	0.03	0.14	-0.70	0.53	0.39	2.12	0.00
Free Cash Flow (est)	13.53	6.47	-29.44	-1.26	1.88	-1.67	-1.79	-33.87	-24.80	-9.21

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	1.79	2.95	3.38	1.90	1.91	2.35	2.20	2.50	1.51	1.47
Liquid Assets (Crs)	55.20	42.87	58.73	94.04	106	86.04	94.37	126	142	163
Current Liabilities (Crs)	30.86	14.51	17.38	49.49	55.40	36.56	42.97	50.69	94.04	111
Current Ratio	2.03	3.46	3.96	2.19	2.22	3.05	2.90	2.72	1.92	1.75
Current Assets (Crs)	62.72	50.22	68.83	108	123	111	124	138	181	194
Current Liabilities (Crs)	30.86	14.51	17.38	49.49	55.40	36.56	42.97	50.69	94.04	111
Interest Coverage Ratio	3.06	3.25	4.12	1.95	1.59	1.27	1.36	1.69	1.39	1.14
EBIT (Crs)	8.04	4.37	7.46	5.54	5.11	3.69	4.84	5.74	6.17	4.73
Interest Expenses (Crs)	2.63	1.98	1.81	2.84	3.20	2.92	3.57	3.39	4.44	4.13
Fixed Asset Turnover	4.00	3.36	3.77	4.67	2.69	2.17	2.36	2.72	2.10	1.74
Net Sales (Crs)	102	87.70	112	160	92.32	72.62	67.22	78.84	61.78	59.52
Fixed Assets (Crs)	25.55	26.12	29.77	34.27	34.29	33.41	28.44	28.95	29.42	34.21
Cash Conversion Cycle	115	166	82.39	104	246	140	255	302	374	800
Inventory Days	19.60	30.97	28.37	27.76	61.82	106	150	95.58	147	213
Days Receivable	143	156	104	116	298	334	321	400	681	846
Days Payable	46.87	20.88	49.75	39.96	114	300	217	193	453	259
Debt to Equity Ratio	0.56	0.22	0.09	0.38	0.29	0.25	0.30	0.28	0.73	1.05
Total Debt (Crs)	26.60	10.66	5.87	26.15	23.15	19.46	23.91	22.71	60.56	88.25
Shareholders Equity (Crs)	47.60	47.60	67.94	68.98	79.12	78.78	79.92	82.25	83.53	83.80
Free Cash Flow/Sales (%)	-5.90	15.42	5.76	-18.39	-1.37	2.59	-2.48	-2.27	-54.83	-41.66
Free Cash Flow(est) (Crs)	-6.03	13.53	6.47	-29.44	-1.26	1.88	-1.67	-1.79	-33.87	-24.80
Net Sales (Crs)	102	87.70	112	160	92.32	72.62	67.22	78.84	61.78	59.52
Profitability Ratios
Gross Margin (%)	44.60	39.78	62.57	47.11	60.10	60.66	54.24	38.51	57.63	32.91
Op Profit Margin (%)	10.49	6.22	7.77	2.50	4.03	7.31	6.82	-12.52	10.01	5.43
Operating Profit (Crs)	11.86	6.68	9.93	8.73	8.25	6.09	6.39	7.00	7.24	5.73
Net Sales (Crs)	102	87.70	112	160	92.32	72.62	67.22	78.84	61.78	59.52
Net Profit Margin (%)	5.30	4.19	4.02	1.27	1.86	0.86	1.72	2.95	2.23	0.38
Net Profit (Crs)	5.43	3.68	4.51	2.03	1.72	0.62	1.15	2.32	1.38	0.23
Net Sales (Crs)	102	87.70	112	160	92.32	72.62	67.22	78.84	61.78	59.52
ROCE (%)	14.08	7.87	9.49	6.63	5.49	4.10	5.12	5.79	6.29	4.78
EBIT (Crs)	8.04	4.37	7.46	5.54	5.11	3.69	4.84	5.74	6.17	4.73
Capital Employed (Crs)	57.14	55.49	78.57	83.58	93.11	89.95	94.56	99.03	98.05	98.86
Return on Assets (%)	6.17	5.26	4.70	1.53	1.16	0.49	0.84	1.55	0.72	0.11
Net Profit (Crs)	5.43	3.68	4.51	2.03	1.72	0.62	1.15	2.32	1.38	0.23
Total Assets (Crs)	88.00	70.00	95.95	133	149	127	138	150	192	210
ROIC (%)	21.21	6.98	10.54	1.04	0.82	3.25	3.49	-13.00	4.80	0.80
Op Profit after Taxes (Crs)	6.93	2.60	5.00	0.61	0.53	2.37	2.65	-11.26	4.12	0.70
Invested Capital (Crs)	32.68	37.32	47.40	59.02	64.72	72.86	76.06	86.60	85.88	86.93
ROE (%)	11.40	7.73	6.64	2.95	2.17	0.79	1.44	2.82	1.65	0.27
Net Profit Margin (%)	5.30	4.19	4.02	1.27	1.86	0.86	1.72	2.95	2.23	0.38
Asset Turnover ratio	1.16	1.25	1.17	1.20	0.62	0.57	0.49	0.53	0.32	0.28
Equity Multiplier	1.85	1.47	1.41	1.93	1.88	1.61	1.72	1.82	2.30	2.50
Adjusted EPS	5.85	3.88	2.97	1.34	1.02	0.37	0.68	1.38	0.82	0.13
Valuation Ratios
P/E	0.00	0.00	21.50	29.85	50.06	246	308	45.45	28.97	234
Price to Book	0.00	0.00	1.43	0.88	1.09	1.95	4.44	1.28	0.48	0.63
EV/EBITDA	1.67	0.98	8.74	8.20	11.33	26.58	57.39	17.44	13.07	23.61
Dividend Yield (%)	—	—	0.78	0.63	0.98	0.00	0.05	0.16	0.00	0.00

Quarterly Results

Akash Infra-Projects Ltd.
Kridhan Infra
Loading...
Kaiser Corp.
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	14.88	13.29	24.31	14.71	5.28	15.23	14.69	9.20	13.87	20.23
Operating Expenses	13.22	11.40	24.50	13.79	6.51	11.48	13.21	10.08	12.73	15.81
Increase/Decrease in Stock	-4.46	-9.08	-0.97	2.55	1.04	0.23	-1.92	0.18	0.07	-3.45
Raw Material	11.83	15.35	19.66	7.67	2.37	2.63	12.25	7.54	9.49	8.52
Employee Cost	0.84	0.70	0.67	0.79	0.85	0.95	0.92	1.02	1.10	1.04
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	1.65	1.88	-0.20	0.91	-1.23	3.74	1.48	-0.88	1.15	4.42
Other Income	0.10	0.15	0.12	0.76	0.14	1.48	0.17	0.24	0.22	0.17
Interest	1.03	1.67	0.92	1.02	0.85	1.34	1.00	0.99	0.97	1.79
PBDT	0.72	0.37	-1.00	0.66	-1.94	3.88	0.65	-1.63	0.40	2.79
Depreciation and Amortization	0.28	0.27	0.21	0.22	0.22	0.35	0.30	0.29	0.29	0.28
Profit Before Tax	0.45	0.09	-1.22	0.44	-2.16	3.53	0.36	-1.92	0.11	2.51
Tax	0.07	0.09	-0.00	0.01	0.01	0.38	0.01	-0.01	0.05	0.09
Profit After Tax	0.38	-0.00	-1.22	0.42	-2.17	3.15	0.35	-1.92	0.06	2.42
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	0.27	0.01	-1.22	0.45	-2.14	3.14	0.35	-1.90	0.06	2.39
Quarterly Ratios
EPS	0.16	0.00	-0.72	0.26	-1.27	1.86	0.21	-1.13	0.04	1.42
Operating Profit Margin	11.12	14.17	-0.81	6.21	-23.22	24.60	10.06	-9.61	8.25	21.84
Net Profit Margin	2.53	-0.01	-5.00	2.86	-41.05	20.68	2.38	-20.82	0.43	11.96

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

59.30%

Implied Growth Rate over a 5 year period*

22.50%

Implied Growth Rate over a 10 year period*

10.10%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Akash Infra-Projects Ltd. Financials

How strong is Akash Infra-Projects balance sheet?

Akash Infra-Projects balance sheet is weak and might have solvency issues

Is the debt of Akash Infra-Projects increasing or decreasing?

Yes, The net debt of Akash Infra-Projects is increasing.
Latest net debt of Akash Infra-Projects is ₹77.71 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹77 Crs.

Is the profitablity of Akash Infra-Projects improving?

The profit is oscillating.
The profit of Akash Infra-Projects is ₹0.92 Crs for TTM, ₹0.23 Crs for Mar 2024 and ₹1.38 Crs for Mar 2023.

Does Akash Infra-Projects pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Akash Infra-Projects latest dividend payout ratio is 7.26% and 3yr average dividend payout ratio is 7.26%

How has Akash Infra-Projects allocated its funds?

Companies resources are allocated to majorly unproductive assets like Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Akash Infra-Projects Ltd.

Akash Infra-Projects Ltd.

Has the share price of Akash Infra-Projects grown faster than its competition?

Is Akash Infra-Projects stock expensive?

How strong is Akash Infra-Projects balance sheet?

Is the debt of Akash Infra-Projects increasing or decreasing?

Is the profitablity of Akash Infra-Projects improving?

Does Akash Infra-Projects pay decent dividends?

How has Akash Infra-Projects allocated its funds?

SIGN UP FOR FREE