Acme India Industries Ltd
Incorporated in 2021, ACME India Industries Ltd is in the business of design, manufacture, and warranty maintenance of railway coach interiors[1]
- Market Cap ₹ 535 Cr.
- Current Price ₹ 228
- High / Low ₹ 242 / 221
- Stock P/E 23.5
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 26.8 %
- ROE 27.5 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 39.4%
Cons
- Company has high debtors of 416 days.
- Working capital days have increased from 15.8 days to 65.3 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| 0 | 141 | 213 | 226 | 231 | |
| 0 | 127 | 183 | 190 | 190 | |
| Operating Profit | -0 | 14 | 30 | 36 | 41 |
| OPM % | 10% | 14% | 16% | 18% | |
| 0 | 0 | 2 | 2 | 4 | |
| Interest | 0 | 2 | 5 | 10 | 13 |
| Depreciation | 0 | 1 | 1 | 1 | 1 |
| Profit before tax | -0 | 11 | 26 | 28 | 32 |
| Tax % | -100% | 29% | 28% | 29% | 28% |
| 0 | 8 | 19 | 20 | 23 | |
| EPS in Rs | 0.00 | 4.94 | 11.43 | 11.87 | 12.58 |
| Dividend Payout % | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 18% |
| TTM: | 2% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 41% |
| TTM: | 12% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 39% |
| 3 Years: | 39% |
| Last Year: | 27% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 17 | 18 |
| Reserves | 0 | 8 | 28 | 43 | 88 |
| 0 | 43 | 76 | 80 | 84 | |
| 0 | 82 | 105 | 130 | 186 | |
| Total Liabilities | 8 | 141 | 218 | 270 | 376 |
| 0 | 2 | 2 | 2 | 3 | |
| CWIP | 0 | 0 | 1 | 1 | 0 |
| Investments | 0 | 0 | 1 | 0 | 0 |
| 8 | 139 | 215 | 267 | 374 | |
| Total Assets | 8 | 141 | 218 | 270 | 376 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| -0 | 8 | -29 | 15 | -11 | |
| 0 | -48 | -1 | -19 | -4 | |
| 0 | 41 | 30 | 4 | 15 | |
| Net Cash Flow | -0 | 0 | -0 | 0 | -0 |
| Free Cash Flow | -0 | 5 | -30 | 13 | -12 |
| CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | 100% | 56% | -84% | 66% | -24% |
Ratios
Standalone / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Debtor Days | 202 | 263 | 294 | 416 | |
| Inventory Days | 46 | 21 | 24 | 71 | |
| Days Payable | 261 | 209 | 286 | 385 | |
| Cash Conversion Cycle | -13 | 75 | 32 | 101 | |
| Working Capital Days | -60 | -9 | -9 | 65 | |
| ROCE % | 40% | 36% | 31% | 27% |
Business Overview:[1][2]
AIIL was formed by takeover of ACME India, a proprietorship firm, in December 31st, 2021. The company provide turnkey furnishing solutions for the interiors of new railway coaches, refurbishment, up-gradation & conversion of old coaches, upgradation of toilet facilities within railway coaches and manufacturing of components for the interiors of Indian Railway coaches. Currently, it is a market leader in Rolling Stock category and has emphasized on in-house manufacturing of Key Components for furnishing work.