Artificial Electronics Intelligent Material Ltd

NSE: BSE: 526443

₹128.70

(10.00%)

Thu, 28 May 2026, 06:29 pm

MTF 5xInvest in Artificial Electronics Intelligent Material Ltd with 5x Leverage Buy with MTF

Market Cap3.24B

PE Ratio10.88

Dividend0

Commercial Services

Miscellaneous Commercial Services

24.5K

Artificial Electronics Intelligent Material Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	0	0	0	—	-225	-758	-444	-13.00K	-49.00K	-45.00K	—	—	-13.00K	—	—	—
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	8.35M	9.04M	9.84M	10.38M	11.06M	10.41M	11.44M	12.13M	12.14M	12.97M	10.45M	7.99M	10.36M	3.25M	9.75M	553.05M
Total current assets	8.35M	9.04M	111.94K	48.50K	33.59K	42.25K	4.36M	4.94M	5.03M	5.80M	3.39M	6.49M	7.20M	90.00K	8.97M	552.46M
Cash and short term investments	19.45K	10.51K	111.94K	48.50K	33.59K	39.44K	51.87K	674.00K	59.00K	438.00K	62.00K	3.09M	6.46M	15.00K	8.76M	295.76M
Cash & equivalents	19.45K	10.51K	111.94K	48.50K	33.59K	39.44K	51.87K	674.00K	59.00K	438.00K	62.00K	884.00K	6.46M	15.00K	8.76M	38.60M
Short term investments	0	0	0	0	0	0	0	0	0	0	0	2.20M	0	0	0	257.16M
Total receivables, net	8.33M	9.03M	0	0	0	0	4.30M	4.26M	4.96M	5.36M	3.31M	3.37M	326.00K	0	0	247.33M
Accounts receivable - trade, net	—	—	—	—	—	—	675.00K	135.00K	270.00K	108.00K	648.00K	166.00K	166.00K	0	—	247.33M
Other receivables	—	—	—	—	—	—	3.63M	4.13M	4.69M	5.25M	2.67M	3.21M	160.00K	0	—	0
Total inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other current assets, total	0	0	0	0	0	0	0	0	7.00K	0	14.00K	30.00K	410.00K	75.00K	209.00K	9.37M
Total non-current assets	0	0	9.73M	10.33M	11.03M	10.36M	7.08M	7.19M	7.12M	7.18M	7.06M	1.50M	3.16M	3.16M	774.00K	592.00K
Long term investments	0	0	9.73M	10.33M	11.03M	10.36M	7.00M	7.00M	7.00M	7.00M	7.00M	1.50M	3.16M	3.16M	200.00K	200.00K
Note receivable - long term	0	0	9.73M	10.33M	11.03M	10.36M	7.00M	7.00M	7.00M	7.00M	7.00M	1.50M	3.16M	3.16M	200.00K	200.00K
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0
Other investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net property/plant/equipment	—	—	—	—	—	—	—	—	—	0	0	0	0	0	574.00K	392.00K
Gross property/plant/equipment	—	—	—	—	—	—	—	—	—	—	—	—	—	—	735.39K	—
Deferred tax assets	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net intangible assets	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	0	0	0	0	0	0	0	0	—	—	0	0	0	0	0
Other long term assets, total	—	—	—	0	0	0	84.51K	191.00K	116.00K	176.00K	60.00K	0	0	0	0	0
Short term debt	0	0	0	0	0	0	0	173.00K	670.00K	1.61M	1.95M	300.00K	3.12M	0	0	0
Current portion of LT debt and capital leases	0	0	0	0	0	0	0	173.00K	577.00K	0	0	0	0	0	0	0
Short term debt excl. current portion of LT debt	0	0	0	0	0	0	0	0	93.00K	1.61M	1.95M	300.00K	3.12M	0	0	0
Accounts payable	15.03K	20.20K	14.64K	32.74K	26.95K	78.26K	121.42K	104.00K	276.00K	73.00K	0	0	23.00K	0	396.00K	226.04M
Income tax payable	—	—	—	—	1.53K	—	8.08K	3.38K	—	—	—	—	—	—	629.00K	9.43M
Long term debt	85.70K	613.50K	1.01M	1.01M	1.13M	71.77K	301.73K	542.00K	86.00K	0	0	0	0	2.45M	5.70M	0
Long term debt excl. lease liabilities	85.70K	613.50K	1.01M	1.01M	1.13M	71.77K	301.73K	542.00K	86.00K	0	0	0	0	2.45M	5.70M	0
Total equity	8.25M	8.40M	8.81M	9.33M	9.90M	10.26M	10.97M	11.31M	11.06M	11.21M	8.34M	7.52M	6.01M	802.00K	2.53M	315.85M
Shareholders' equity	8.25M	8.40M	8.81M	9.33M	9.90M	10.26M	10.97M	11.31M	11.06M	11.21M	8.34M	7.52M	6.01M	802.00K	2.53M	315.85M
Common equity, total	8.25M	8.40M	8.81M	9.33M	9.90M	10.26M	10.97M	11.31M	11.06M	11.21M	8.34M	7.52M	6.01M	802.00K	2.53M	315.85M
Other common equity	-57.66M	-57.51M	-57.10M	-56.58M	0	0	0	0	0	86.00K	86.00K	0	0	0	0	0
Total debt	85.70K	613.50K	1.01M	1.01M	1.13M	71.77K	301.73K	715.00K	756.00K	1.61M	1.95M	300.00K	3.12M	2.45M	5.70M	0
Net debt	66.25K	603.00K	901.56K	965.00K	1.10M	32.33K	249.86K	41.00K	697.00K	1.18M	1.88M	-2.79M	-3.35M	2.43M	-3.06M	-295.76M
Change in accounts receivable	-684.60K	-639.51K	-700.00K	-603.79K	—	—	—	—	—	—	—	—	0	166.00K	0	-247.33M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	-68.21K	5.17K	-5.56K	18.10K	—	0	0	0	0	—	—	—	23.00K	-23.03K	396.00K	225.65M
Change in other assets/liabilities	178.18K	-52.40K	—	0	—	46.98K	-1.01M	152.00K	13.00K	-590.00K	-651.00K	-479.00K	539.00K	-710.47K	319.00K	-7.91M
Sale of fixed assets & businesses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchase/sale of investments, net	0	0	0	0	0	0	0	0	0	0	0	-2.20M	0	0	0	-257.16M
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	-2.20M	0	0	0	-257.16M
Other investing cash flow items, total	0	0	0	0	0	664.72K	74.56K	-106.00K	75.00K	-60.00K	0	5.50M	1.50M	0	2.96M	0
Issuance/retirement of debt, net	25.70K	527.80K	400.00K	0	120.00K	0	229.96K	240.00K	-456.00K	962.00K	330.00K	-1.65M	2.82M	-667.00K	3.25M	-5.70M
Issuance/retirement of long term debt	25.70K	527.80K	400.00K	0	120.00K	0	229.96K	0	0	0	0	0	0	2.45M	3.25M	-5.70M
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	—	0	0	0	2.82M	-3.12M	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	240.00K	-456.00K	962.00K	330.00K	-1.65M	—	—	—	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	-700.00K	-1.06M	0	0	0	0	-212.00K	-191.00K	0	0	0	0