A-1 Ltd

542012

Summary

Fair Value Assessment
Overvalued (10% Premium)
Fair ValueQ423.86UncertaintyHigh
Close Price468.10Mar 28, 2025
Price Down by |%
Chart Data Not Available
Previous Close
468.10
Day Range
458.50 – 470.00
Year Range
290.35 – 534.80
Bid / Ask
Market Cap
5.4 Bil
Volume / Average
35.8 k / 61.1 k
Beta (5-Year)
0.44
Shares Outstanding
11.50 Mil
Primary Exchange
Bombay Stock Exchange

Financial Statements

Financials lists the Income Statement, Balance Sheet and Cash Flow statements (annual and quaterly) reported.
Name INR in Million except per share data
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
Gross Profit
Operating Income/Expenses
Total Operating Profit/Loss
Non-Operating Income/Expense, Total
Pretax Income
Provision for Income Tax
Net Income before Extraordinary Items and Discontinued Operations
Net Income after Extraordinary Items and Discontinued Operations
Net Income after Non-Controlling/Minority Interests
Net Income Available to Common Stockholders
Diluted Net Income Available to Common Stockholders
Income Statement Supplemental Section
Earnings from Equity Interest
Other Net of Taxes Adjustments
Basic Weighted Average Shares Outstanding
Diluted Weighted Average Shares Outstanding
Total Dividend Per Share
Reported Normalized Basic EPS
136.26
126.03
229.64
240.84
178.94
174.43
217.40
319.16
307.77
249.51
417.92
-119.66
-100.46
-163.84
-199.07
-199.97
-242.04
-205.10
-257.92
-304.71
-260.34
-350.98
16.60
25.57
65.80
41.77
-21.03
-67.62
12.30
61.25
3.060
-10.83
66.94
-14.91
-13.10
-20.95
-3.940
77.21
108.38
29.20
25.05
45.17
31.73
-18.71
1.690
12.47
44.85
37.83
56.17
40.76
41.50
86.30
48.23
17.12
44.46
-0.430
-3.220
-14.85
-13.04
-14.34
-10.07
-14.20
-21.79
-11.50
-6.160
-11.64
1.260
9.250
30
24.79
41.83
30.69
27.30
64.51
36.14
10.96
32.82
1.260
9.250
30
24.79
41.83
31.04
27.30
63.05
36.14
10.96
35.57
1.260
9.250
30
24.79
41.83
31.04
27.30
63.05
36.14
10.96
35.57
1.260
9.250
30
24.79
41.83
31.04
27.30
63.05
36.14
10.96
35.57
1.260
9.250
30
24.79
41.83
31.04
27.30
63.05
36.14
10.96
35.57
-0.590
-0.990
0
0.340
-1.460
-0.770
11.50
11.50
11.50
11.50
9.690
11.50
11.50
11.50
11.50
11.50
11.46
11.50
11.50
11.50
11.50
9.690
11.50
11.50
11.50
11.50
11.50
11.46
1.500
1.500
1.500
0
0
0
View 10-K Form
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
Name INR in Million except per share data
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
TTM
Gross Profit 136.26 126.03 229.64 240.84 178.94 174.43 217.40 319.16 307.77 249.51 417.92
Operating Income/Expenses -119.66 -100.46 -163.84 -199.07 -199.97 -242.04 -205.10 -257.92 -304.71 -260.34 -350.98
Total Operating Profit/Loss 16.60 25.57 65.80 41.77 -21.03 -67.62 12.30 61.25 3.060 -10.83 66.94
Non-Operating Income/Expense, Total -14.91 -13.10 -20.95 -3.940 77.21 108.38 29.20 25.05 45.17 31.73 -18.71
Pretax Income 1.690 12.47 44.85 37.83 56.17 40.76 41.50 86.30 48.23 17.12 44.46
Provision for Income Tax -0.430 -3.220 -14.85 -13.04 -14.34 -10.07 -14.20 -21.79 -11.50 -6.160 -11.64
Net Income before Extraordinary Items and Discontinued Operations 1.260 9.250 30 24.79 41.83 30.69 27.30 64.51 36.14 10.96 32.82
Net Income after Extraordinary Items and Discontinued Operations 1.260 9.250 30 24.79 41.83 31.04 27.30 63.05 36.14 10.96 35.57
Net Income after Non-Controlling/Minority Interests 1.260 9.250 30 24.79 41.83 31.04 27.30 63.05 36.14 10.96 35.57
Net Income Available to Common Stockholders 1.260 9.250 30 24.79 41.83 31.04 27.30 63.05 36.14 10.96 35.57
Diluted Net Income Available to Common Stockholders 1.260 9.250 30 24.79 41.83 31.04 27.30 63.05 36.14 10.96 35.57
Income Statement Supplemental Section
Earnings from Equity Interest -0.590 -0.990
Other Net of Taxes Adjustments 0 0.340 -1.460 -0.770
Basic Weighted Average Shares Outstanding 11.50 11.50 11.50 11.50 9.690 11.50 11.50 11.50 11.50 11.50 11.46
Diluted Weighted Average Shares Outstanding 11.50 11.50 11.50 11.50 9.690 11.50 11.50 11.50 11.50 11.50 11.46
Total Dividend Per Share 1.500 1.500 1.500
Reported Normalized Basic EPS 0 0 0

© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top