Aqylon Nexus Ltd

₹ 23.5 4.81%

07 Sep - close price

About

Aqylon Nexus Ltd, formerly Sri Adhikari Brothers Television Network Ltd, emerged from insolvency resolution and changed control in November 2025. The company subsequently changed its name and shifted its focus from television content production and distribution to AI software, IT services and computing infrastructure.^[1]

Key Points

** Business Transformation^[1]^[2]^[3]
⁠The NCLT-approved resolution plan was fully implemented in May 2025, and the CIRP proceedings were closed in September 2025. A subsequent open offer resulted in a change of management and control in November 2025. The company was renamed Aqylon Nexus Ltd in January 2026 and amended its objects to cover AI/ML software, SaaS, technology consulting, licensing and computing infrastructure.**

Website BSE NSE

Market Cap ₹ 597 Cr.
Current Price ₹ 23.5
High / Low ₹ 226 / 19.7
Stock P/E
Book Value ₹ -0.44
Dividend Yield 0.00 %
ROCE 39.2 %
ROE 391 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Debtor days have improved from 193 to 28.1 days.

Cons

Company has low interest coverage ratio.
Promoter holding has decreased over last quarter: -12.7%
Promoters have pledged 96.6% of their holding.

* 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.

Peer comparison

Consumer Discretionary Media, Entertainment & Publication Entertainment TV Broadcasting & Software Production

Part of Nifty Waves

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	0.00	0.00	0.00	0.00	0.00	0.00	0.32	2.45	1.09	1.27	2.36	1.39	0.03
	0.16	0.19	0.17	0.32	0.18	0.30	0.43	4.72	0.97	1.31	2.44	1.02	0.74
Operating Profit	-0.16	-0.19	-0.17	-0.32	-0.18	-0.30	-0.11	-2.27	0.12	-0.04	-0.08	0.37	-0.71
OPM %							-34.38%	-92.65%	11.01%	-3.15%	-3.39%	26.62%	-2,366.67%
	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.50	0.00	0.00	-22.76	0.21	0.34
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.03	0.01	0.03	0.00	1.45
Depreciation	5.11	5.11	5.11	5.11	5.11	5.11	5.11	3.42	0.04	0.04	0.04	0.04	0.04
Profit before tax	-5.27	-5.30	-5.28	-5.43	-5.29	-5.41	-5.22	-5.19	0.05	-0.09	-22.91	0.54	-1.86
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	4.82%	0.00%	0.00%	-0.04%	0.00%	0.00%
	-5.26	-5.30	-5.28	-5.43	-5.29	-5.41	-5.22	-5.35	0.05	-0.09	-22.79	0.44	-1.86
EPS in Rs	-0.15	-0.15	-0.15	-0.16	-0.15	-0.15	-0.15	-0.21	0.00	-0.00	-0.90	0.02	-0.07
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	180	103	132	138	57	15	-1	0	0	0	3	6	5
	132	74	80	97	62	24	-0	1	1	1	6	6	6
Operating Profit	48	30	52	41	-4	-9	-1	-1	-1	-1	-3	0	-0
OPM %	27%	29%	39%	30%	-7%	-56%					-104%	6%	-9%
	0	4	4	1	-1	1	1	0	0	0	0	-23	-22
Interest	19	8	16	15	16	12	13	4	0	0	0	0	1
Depreciation	21	15	25	19	23	24	23	20	20	20	19	0	0
Profit before tax	8	11	14	8	-44	-44	-37	-25	-21	-21	-21	-22	-24
Tax %	34%	16%	6%	29%	0%	0%	0%	0%	-0%	0%	1%	-0%
	5	9	13	5	-53	-44	-37	-25	-21	-21	-21	-22	-24
EPS in Rs	0.17	0.25	0.37	0.15	-1.51	-1.25	-1.05	-0.71	-0.61	-0.61	-0.84	-0.88	-0.95
Dividend Payout %	34%	24%	16%	40%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-25%
5 Years:	%
3 Years:	%
TTM:	31%

Compounded Profit Growth
10 Years:	-26%
5 Years:	15%
3 Years:	26%
TTM:	91%

Stock Price CAGR
10 Years:	-1%
5 Years:	168%
3 Years:	466%
1 Year:	-77%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	391%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	28	35	35	35	35	35	35	35	35	35	25	25
Reserves	138	168	61	67	14	-30	-67	-92	-113	-135	-14	-36
	124	209	133	167	3	2	2	2	2	2	1	0
	48	66	45	34	192	193	206	210	209	210	61	66
Total Liabilities	337	479	274	303	245	200	176	155	133	113	74	55
	156	243	165	221	198	172	149	129	107	86	37	6
CWIP	13	14	14	14	14	14	14	14	14	14	0	10
Investments	32	40	18	9	0	0	0	0	0	0	0	0
	136	183	77	59	33	14	13	13	12	13	37	39
Total Assets	337	479	274	303	245	200	176	155	133	113	74	55

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	34	42	105	59	18	-1	0	-0	-0	0	-11	6
	-36	-141	-64	-76	-1	1	0	0	0	0	45	-2
	3	105	-47	17	-19	-1	0	0	0	0	-10	0
Net Cash Flow	1	7	-7	-0	-1	-0	0	-0	-0	0	24	4
Free Cash Flow	17	-89	50	-27	18	0	0	-0	-0	0	34	4
CFO/OP	74%	149%	208%	145%	-452%	3%	-48%	20%	29%	-15%	372%	1,611%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2024	Mar 2025
Debtor Days	120	235	106	67	44	49	-96	358	28
Inventory Days						44		0	0
Days Payable						90
Cash Conversion Cycle	120	235	106	67	44	3	-96	358	28
Working Capital Days	-52	-67	20	-30	-977	-4,203	-60,821	-7,468	-3,645
ROCE %	10%	5%	9%	9%	-17%	-103%			39%

Insights

In beta

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Permanent Employees
employees ・Standalone data

xx	xx	x	x	x	x	x	x
x,xxx	xx,xxx		xx,xxx	xx,xxx	xx,xxx	x,xxx	xx,xxx

Please log in to see hidden values.

Number of Shareholders
shareholders ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

49 Recently

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	22.12%	22.12%	59.52%	59.52%	59.33%	59.33%	59.22%	59.22%	59.23%	59.12%	58.33%	45.60%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.72%	1.56%	8.39%
	16.38%	16.38%	0.23%	0.23%	0.44%	0.26%	0.09%	39.50%	39.50%	0.09%	29.94%	27.60%
	61.49%	61.49%	40.25%	40.25%	40.23%	40.42%	40.67%	1.28%	1.27%	40.08%	10.15%	18.43%
No. of Shareholders	13,035	12,951	8,627	8,340	8,208	11,626	13,723	14,013	14,288	11,882	14,237	18,382

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	45.77%	23.60%	22.13%	22.13%	22.13%	22.13%	22.12%	59.52%	59.22%	58.33%	45.60%
	0.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.56%	8.39%
	0.58%	21.06%	16.44%	16.44%	16.44%	16.38%	16.38%	0.23%	0.09%	29.94%	27.60%
	53.64%	55.34%	61.44%	61.44%	61.44%	61.49%	61.48%	40.25%	40.67%	10.15%	18.43%
No. of Shareholders	7,074	13,679	14,167	13,784	13,599	13,210	13,209	8,627	13,723	14,237	18,382

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Aqylon Nexus Ltd

Aqylon Nexus Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings