Alankit Ltd

ALANKIT
IT - Software
โ‚น 14.44
Price
โ‚น 391.55
Market Cap
Small Cap
16.55
P/E Ratio

๐Ÿ“Š Score Snapshot

16.89 / 25
Performance
25 / 25
Valuation
4.1 / 20
Growth
7.0 / 30
Profitability
52.99 / 100
Risky

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 62.35 26.55 -40.00 12.44 4.44 -3.09 27.86 37.82
Adj Cash EBITDA Margin 15.10 18.44 -17.09 15.95 3.89 -2.86 19.90 56.45
Adj Cash EBITDA To EBITDA 1.21 0.73 -1.74 0.64 0.20 -0.11 1.00 1.15
Adj Cash EPS 0.98 0.47 -6.35 -0.33 -0.57 -1.16 0.98 1.87
Adj Cash PAT 28.80 13.03 -144.06 -3.97 -7.00 -16.49 14.00 27.00
Adj Cash PAT To PAT 1.62 0.57 1.78 -1.31 -0.64 -1.06 1.00 1.23
Adj Cash PE 12.96 39.86 - - - - 32.61 24.73
Adj EPS 0.58 0.84 -3.55 0.17 0.69 1.09 0.98 1.52
Adj EV To Cash EBITDA 5.11 15.13 - 13.68 52.79 - 15.91 16.91
Adj EV To EBITDA 6.21 10.99 5.60 8.75 10.44 5.58 15.91 19.48
Adj Number Of Shares 27.21 26.95 22.49 13.88 14.30 14.24 14.28 14.30
Adj PE 20.29 21.52 - 81.93 23.54 11.95 32.61 30.42
Adj Peg - - - - - 1.06 - 0.48
Bvps 11.72 11.02 8.05 10.37 6.85 6.32 5.32 4.69
Cash Conversion Cycle 35.00 -10.00 41.00 -28.00 -88.00 -129.00 -196.00 -1,083
Cash ROCE 6.65 3.99 -37.82 -15.90 -4.69 -15.02 -2.51 31.92
Cash Roic 3.91 0.87 -37.98 -16.10 -5.77 -16.26 -9.24 30.95
Cash Revenue 413.00 144.00 234.00 78.00 114.00 108.00 140.00 67.00
Cash Revenue To Revenue 1.37 0.61 0.75 0.61 0.99 0.69 1.08 0.64
Dio 19.00 31.00 9.00 62.00 119.00 57.00 288.00 142.00
Dpo 56.00 153.00 47.00 221.00 316.00 274.00 561.00 1,274
Dso 72.00 111.00 80.00 131.00 110.00 89.00 78.00 49.00
Dividend Yield - - - 1.47 1.23 1.68 0.61 0.43
EV 318.82 401.58 128.73 170.18 234.38 161.32 443.25 639.38
EV To EBITDA 5.57 11.38 1.76 8.79 10.44 6.10 15.91 19.48
EV To Fcff 34.17 192.14 - - - - - 38.61
Fcfe -21.30 39.91 -170.55 -16.58 -6.12 -14.25 5.07 17.41
Fcfe Margin -5.16 27.72 -72.88 -21.26 -5.37 -13.19 3.62 25.99
Fcfe To Adj PAT -1.20 1.73 2.10 -5.47 -0.56 -0.92 0.36 0.79
Fcff 9.33 2.09 -77.47 -25.19 -7.56 -17.48 -7.02 16.56
Fcff Margin 2.26 1.45 -33.11 -32.29 -6.63 -16.19 -5.01 24.72
Fcff To NOPAT 0.57 0.14 -16.80 -33.59 -0.69 -1.51 -0.69 0.78
Market Cap 394.82 467.58 163.73 194.18 232.38 166.32 456.25 661.38
PB 1.24 1.57 0.90 1.35 2.37 1.85 6.01 9.86
PE 19.88 21.69 - 82.29 23.55 11.92 32.60 30.43
Peg - - - - - - - 0.48
PS 1.31 1.98 0.52 1.52 2.02 1.07 3.51 6.30
ROCE 8.73 8.68 7.66 2.83 12.58 15.09 18.86 39.33
ROE 5.78 9.64 -49.88 2.50 11.70 18.69 19.58 38.60
Roic 6.84 6.07 2.26 0.48 8.40 10.76 13.39 39.53
Share Price 14.51 17.35 7.28 13.99 16.25 11.68 31.95 46.25

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 102.01 72.77 64.35 61.93 91.16 52.61 43.32 48.62 148.18 116.10 13.19 34.22 28.94 33.93
Interest 1.05 0.97 0.95 0.86 -0.29 0.56 0.60 0.25 0.13 0.52 0.49 0.48 0.35 0.51
Expenses - 89.53 66.14 58.94 53.72 80.79 49.05 38.70 43.26 139.92 105.15 27.86 27.02 34.42 26.79
Other Income - 9.44 1.95 3.85 3.11 1.16 5.76 2.47 2.45 2.08 -6.81 13.24 1.58 3.17 1.28
Exceptional Items -5.92 - - - - - - - - - -50.09 - - -
Depreciation 3.56 2.77 2.16 1.90 1.94 1.88 1.91 1.94 2.47 1.97 1.90 2.13 2.40 2.17
Profit Before Tax 11.39 4.84 6.15 8.56 9.88 6.88 4.58 5.62 7.74 1.65 -53.91 6.17 -5.06 5.74
Tax % 53.73 -7.44 40.33 12.03 34.51 -18.02 44.54 13.70 27.65 -161.21 7.83 24.64 14.23 61.50
Net Profit - 5.27 5.20 3.67 7.53 6.47 8.12 2.54 4.85 5.60 4.31 -49.69 4.65 -4.34 2.21
Minority Share -1.05 -0.11 -0.52 -0.13 0.15 0.01 -0.46 -0.12 -0.89 -0.89 3.40 -0.23 -0.09 -0.13
Exceptional Items At -2.73 - - - - - - - - - -48.32 - - -
Profit For PE 6.41 5.09 3.15 7.40 6.47 8.12 2.08 4.73 4.71 3.42 -1.28 4.42 -4.34 2.08
Profit For EPS 4.22 5.09 3.15 7.40 6.62 8.13 2.08 4.73 4.71 3.42 -46.29 4.42 -4.43 2.08
EPS In Rs 0.16 0.19 0.12 0.27 0.24 0.36 0.09 0.21 0.21 0.24 -3.24 0.31 -0.31 0.15
PAT Margin % 5.17 7.15 5.70 12.16 7.10 15.43 5.86 9.98 3.78 3.71 -376.72 13.59 -15.00 6.51
PBT Margin 11.17 6.65 9.56 13.82 10.84 13.08 10.57 11.56 5.22 1.42 -408.72 18.03 -17.48 16.92
Tax 6.12 -0.36 2.48 1.03 3.41 -1.24 2.04 0.77 2.14 -2.66 -4.22 1.52 -0.72 3.53
Yoy Profit Growth % -0.99 -37.32 51.44 56.45 37.37 137.43 262.98 7.01 208.53 64.42 -198.93 23.46 -407.80 -42.38
Adj Ebit 18.36 5.81 7.10 9.42 9.59 7.44 5.18 5.87 7.87 2.17 -3.33 6.65 -4.71 6.25
Adj EBITDA 21.92 8.58 9.26 11.32 11.53 9.32 7.09 7.81 10.34 4.14 -1.43 8.78 -2.31 8.42
Adj EBITDA Margin 21.49 11.79 14.39 18.28 12.65 17.72 16.37 16.06 6.98 3.57 -10.84 25.66 -7.98 24.82
Adj Ebit Margin 18.00 7.98 11.03 15.21 10.52 14.14 11.96 12.07 5.31 1.87 -25.25 19.43 -16.28 18.42
Adj PAT 2.53 5.20 3.67 7.53 6.47 8.12 2.54 4.85 5.60 4.31 -95.86 4.65 -4.34 2.21
Adj PAT Margin 2.48 7.15 5.70 12.16 7.10 15.43 5.86 9.98 3.78 3.71 -726.76 13.59 -15.00 6.51
Ebit 24.28 5.81 7.10 9.42 9.59 7.44 5.18 5.87 7.87 2.17 46.76 6.65 -4.71 6.25
EBITDA 27.84 8.58 9.26 11.32 11.53 9.32 7.09 7.81 10.34 4.14 48.66 8.78 -2.31 8.42
EBITDA Margin 27.29 11.79 14.39 18.28 12.65 17.72 16.37 16.06 6.98 3.57 368.92 25.66 -7.98 24.82
Ebit Margin 23.80 7.98 11.03 15.21 10.52 14.14 11.96 12.07 5.31 1.87 354.51 19.43 -16.28 18.42
NOPAT 4.13 4.15 1.94 5.55 5.52 1.98 1.50 2.95 4.19 23.46 -15.27 3.82 -6.76 1.91
NOPAT Margin 4.05 5.70 3.01 8.96 6.06 3.76 3.46 6.07 2.83 20.21 -115.77 11.16 -23.36 5.63
Operating Profit 8.92 3.86 3.25 6.31 8.43 1.68 2.71 3.42 5.79 8.98 -16.57 5.07 -7.88 4.97
Operating Profit Margin 8.74 5.30 5.05 10.19 9.25 3.19 6.26 7.03 3.91 7.73 -125.63 14.82 -27.23 14.65

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015
Sales 301.00 236.00 312.00 128.00 115.00 156.00 130.00 105.00 85.00 31.00 3.00
Interest 4.00 3.00 2.00 3.00 4.00 3.00 2.00 3.00 1.00 - -
Expenses - 268.00 210.00 299.00 117.00 96.00 132.00 110.00 76.00 64.00 22.00 3.00
Other Income - 18.35 10.55 10.00 8.44 3.44 4.91 7.86 3.82 1.71 - 1.78
Exceptional Items -5.92 1.26 -50.00 0.09 - 2.48 - - - - 0.03
Depreciation 10.00 8.00 8.00 9.00 4.00 5.00 4.00 4.00 1.00 3.00 -
Profit Before Tax 31.00 27.00 -38.00 8.00 15.00 23.00 22.00 26.00 20.00 5.00 1.00
Tax % 29.03 18.52 7.89 62.50 26.67 39.13 36.36 15.38 35.00 20.00 100.00
Net Profit - 22.00 22.00 -35.00 3.00 11.00 14.00 14.00 22.00 13.00 4.00 -
Minority Share -1.81 -0.42 1.39 -0.51 -1.20 - - - - - -
Exceptional Items At -4.15 0.88 -56.35 0.03 - 1.55 - - - - 0.03
Profit For PE 23.66 20.70 20.38 2.34 9.87 12.41 13.99 21.74 13.28 3.70 0.34
Profit For EPS 19.86 21.56 -33.74 2.36 9.87 13.96 13.99 21.74 13.28 3.70 0.37
EPS In Rs 0.73 0.80 -1.50 0.17 0.69 0.98 0.98 1.52 0.93 0.26 0.03
Dividend Payout % - - - 121.00 29.00 20.00 20.00 13.00 22.00 39.00 193.00
PAT Margin % 7.31 9.32 -11.22 2.34 9.57 8.97 10.77 20.95 15.29 12.90 -
PBT Margin 10.30 11.44 -12.18 6.25 13.04 14.74 16.92 24.76 23.53 16.13 33.33
Tax 9.00 5.00 -3.00 5.00 4.00 9.00 8.00 4.00 7.00 1.00 1.00
Adj Ebit 41.35 28.55 15.00 10.44 18.44 23.91 23.86 28.82 21.71 6.00 1.78
Adj EBITDA 51.35 36.55 23.00 19.44 22.44 28.91 27.86 32.82 22.71 9.00 1.78
Adj EBITDA Margin 17.06 15.49 7.37 15.19 19.51 18.53 21.43 31.26 26.72 29.03 59.33
Adj Ebit Margin 13.74 12.10 4.81 8.16 16.03 15.33 18.35 27.45 25.54 19.35 59.33
Adj PAT 17.80 23.03 -81.06 3.03 11.00 15.51 14.00 22.00 13.00 4.00 -
Adj PAT Margin 5.91 9.76 -25.98 2.37 9.57 9.94 10.77 20.95 15.29 12.90 -
Ebit 47.27 27.29 65.00 10.35 18.44 21.43 23.86 28.82 21.71 6.00 1.75
EBITDA 57.27 35.29 73.00 19.35 22.44 26.43 27.86 32.82 22.71 9.00 1.75
EBITDA Margin 19.03 14.95 23.40 15.12 19.51 16.94 21.43 31.26 26.72 29.03 58.33
Ebit Margin 15.70 11.56 20.83 8.09 16.03 13.74 18.35 27.45 25.54 19.35 58.33
NOPAT 16.32 14.67 4.61 0.75 11.00 11.57 10.18 21.15 13.00 4.80 -
NOPAT Margin 5.42 6.22 1.48 0.59 9.57 7.42 7.83 20.14 15.29 15.48 -
Operating Profit 23.00 18.00 5.00 2.00 15.00 19.00 16.00 25.00 20.00 6.00 -
Operating Profit Margin 7.64 7.63 1.60 1.56 13.04 12.18 12.31 23.81 23.53 19.35 -

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 47.00 - 39.00 31.00 22.00 18.00 10.00 9.00
Advance From Customers - - 129.00 - 34.00 46.00 3.00 3.00 1.00 -
Average Capital Employed 336.00 272.00 268.00 - 180.50 138.50 107.50 96.50 80.50 62.00
Average Invested Capital 238.50 216.00 241.50 - 204.00 156.50 131.00 107.50 76.00 53.50
Average Total Assets 478.00 399.00 416.50 - 281.50 213.00 168.50 156.00 133.00 102.00
Average Total Equity 308.00 248.50 239.00 - 162.50 121.00 94.00 83.00 71.50 57.00
Cwip - - 9.00 - - - 1.00 18.00 16.00 18.00
Capital Employed 331.00 342.00 341.00 202.00 195.00 166.00 111.00 104.00 89.00 72.00
Cash Equivalents 30.00 46.00 68.00 21.00 17.00 22.00 7.00 15.00 23.00 22.00
Fixed Assets 81.00 73.00 50.00 59.00 56.00 87.00 68.00 50.00 55.00 36.00
Gross Block - - 97.00 - 95.00 118.00 90.00 68.00 65.00 45.00
Inventory 8.00 8.00 6.00 5.00 5.00 4.00 4.00 5.00 9.00 3.00
Invested Capital 227.00 193.00 250.00 239.00 233.00 175.00 138.00 124.00 91.00 61.00
Investments 36.00 36.00 21.00 9.00 11.00 12.00 1.00 - 1.00 1.00
Loans N Advances 37.00 68.00 3.00 - 3.00 2.00 2.00 2.00 2.00 1.00
Long Term Borrowings 4.35 4.85 5.55 7.26 7.39 7.40 8.94 7.56 8.22 -
Net Debt -54.00 -49.00 -45.00 -17.00 -15.00 -13.00 6.00 -2.00 -10.00 -18.00
Net Working Capital 146.00 120.00 191.00 180.00 177.00 88.00 69.00 56.00 20.00 7.00
Non Controlling Interest 22.00 21.00 21.00 21.00 20.00 11.00 4.00 3.00 3.00 4.00
Other Asset Items 173.00 167.00 302.00 161.00 143.00 87.00 49.00 43.00 6.00 30.00
Other Borrowings - - - - - - - 0.60 0.61 -
Other Liability Items 71.00 94.00 30.00 98.00 47.00 35.00 39.00 42.00 32.00 28.00
Reserves 270.00 260.00 249.00 146.00 139.00 119.00 80.00 73.00 59.00 49.00
Share Capital 27.00 27.00 27.00 22.00 22.00 14.00 14.00 14.00 14.00 14.00
Short Term Borrowings 7.18 27.95 38.09 5.63 6.07 13.47 4.99 4.93 4.97 4.92
Short Term Loans And Advances - - 1.00 - - - - - - -
Total Assets 425.00 474.00 531.00 324.00 302.00 261.00 165.00 172.00 140.00 126.00
Total Borrowings 12.00 33.00 44.00 13.00 13.00 21.00 14.00 13.00 14.00 5.00
Total Equity 319.00 308.00 297.00 189.00 181.00 144.00 98.00 90.00 76.00 67.00
Total Equity And Liabilities 425.00 474.00 531.00 324.00 302.00 261.00 165.00 172.00 140.00 126.00
Total Liabilities 106.00 166.00 234.00 135.00 121.00 117.00 67.00 82.00 64.00 59.00
Trade Payables 23.00 38.00 31.00 24.00 26.00 14.00 12.00 23.00 18.00 26.00
Trade Receivables 59.00 77.00 72.00 136.00 136.00 92.00 70.00 76.00 56.00 28.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity -35.00 122.00 63.00 41.00 -3.00 -2.00 4.00 1.00
Cash From Investing Activity -37.00 -80.00 -19.00 -27.00 -3.00 4.00 -22.00 -27.00
Cash From Operating Activity 34.00 10.00 -49.00 2.00 -2.00 -9.00 19.00 28.00
Cash Paid For Purchase Of Fixed Assets -27.99 -10.58 -27.08 -27.94 -4.56 -2.96 -21.20 -13.59
Cash Paid For Purchase Of Investments -11.62 -9.23 - -5.08 -0.56 - -1.08 -13.40
Cash Paid For Repayment Of Borrowings -32.11 -1.85 -7.41 -1.54 - -0.71 - -
Cash Received From Borrowings - 31.31 - 7.87 1.44 - 8.27 -
Cash Received From Issue Of Shares - 93.20 102.00 38.58 - - - 7.05
Cash Received From Sale Of Fixed Assets - - - - - 0.91 - -
Cash Received From Sale Of Investments - - 1.96 - - 3.64 - -
Change In Inventory -1.00 -2.00 -1.00 1.00 - 4.00 -6.00 1.00
Change In Payables -100.00 84.00 17.00 43.00 -17.00 11.00 -3.00 42.00
Change In Receivables 112.00 -92.00 -78.00 -50.00 -1.00 -48.00 10.00 -38.00
Change In Working Capital 11.00 -10.00 -63.00 -7.00 -18.00 -32.00 - 5.00
Direct Taxes Paid -7.00 -7.00 -4.00 -6.00 -5.00 -4.00 -5.00 -7.00
Dividends Paid - - -2.86 -2.86 -2.86 - -3.45 -5.16
Dividends Received 0.04 0.04 0.01 0.07 - - - -
Interest Paid -3.16 -0.95 -1.29 -1.38 -1.55 -1.43 -0.77 -0.69
Interest Received 11.80 9.81 6.11 5.70 2.47 2.51 0.05 0.36
Net Cash Flow -38.00 51.00 -6.00 15.00 -8.00 -7.00 - 2.00
Other Cash Financing Items Paid - - -27.69 - - - - -0.07
Other Cash Investing Items Paid -8.77 -69.88 - - - - - -
Profit From Operations 30.00 27.00 17.00 14.00 20.00 26.00 23.00 30.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Alankit 2025-03-31 - 0.38 0.01 45.45 0.00
Alankit 2024-12-31 - 0.37 0.01 45.47 0.00
Alankit 2024-09-30 - 0.37 0.01 45.49 0.00
Alankit 2024-06-30 - 0.60 0.01 45.24 0.00
๐Ÿ’ฌ
Stock Chat