Asian Energy Services Ltd. | Small-cap | Energy

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2025

Income Metrics

Revenue 1.2B
Gross Profit 258.7M 22.42%
Operating Income 67.7M 5.87%
Net Income 56.3M 4.88%
EPS (Diluted) ₹1.23

Balance Sheet Metrics

Total Assets 5.9B
Total Liabilities 1.9B
Shareholders Equity 4.0B
Debt to Equity 0.49

Cash Flow Metrics

Revenue & Profitability Trend

Asian Energy Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i4.7B3.0B1.1B2.6B2.3B
Cost of Goods Sold i3.6B2.4B1.0B1.8B1.7B
Gross Profit i1.0B668.3M57.6M773.5M579.3M
Gross Margin % i21.7%21.9%5.3%30.0%25.5%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-84.7M91.5M101.2M70.3M
Other Operating Expenses i180.1M52.7M82.7M76.3M47.9M
Total Operating Expenses i180.1M137.4M174.2M177.6M118.2M
Operating Income i484.0M247.6M-416.5M384.0M308.3M
Operating Margin % i10.4%8.1%-38.2%14.9%13.6%
Non-Operating Items
Interest Income i-22.3M34.9M26.3M47.6M
Interest Expense i38.3M12.3M10.1M4.4M3.6M
Other Non-Operating Income-----
Pre-tax Income i561.8M286.8M-445.6M406.7M245.1M
Income Tax i140.1M31.3M-1.2M18.6M19.4M
Effective Tax Rate % i24.9%10.9%0.0%4.6%7.9%
Net Income i421.6M255.5M-444.4M388.1M225.7M
Net Margin % i9.1%8.4%-40.8%15.1%9.9%
Key Metrics
EBITDA i777.1M486.5M-166.7M680.5M592.3M
EPS (Basic) i₹9.79₹6.64₹-11.77₹10.25₹5.99
EPS (Diluted) i₹9.77₹6.48₹-11.77₹10.25₹5.98
Basic Shares Outstanding i4302666038356735376937003784943537693700
Diluted Shares Outstanding i4302666038356735376937003784943537693700

Income Statement Trend

Asian Energy Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i199.3M85.9M172.7M279.5M227.4M
Short-term Investments i838.4M34.1M131.5M222.7M11.5M
Accounts Receivable i2.2B1.4B1.1B1.1B1.2B
Inventory i1.8M2.9M0-0
Other Current Assets351.2M-68.0K187.4M178.6M-1.0K
Total Current Assets i4.5B2.2B1.8B2.1B2.0B
Non-Current Assets
Property, Plant & Equipment i1.2B2.6B2.3B2.3B2.0B
Goodwill i2.4M2.4M667.0K6.8M12.9M
Intangible Assets i2.4M2.4M667.0K6.8M12.9M
Long-term Investments-----
Other Non-Current Assets31.6M39.3M25.3M-1.0K1.0K
Total Non-Current Assets i1.4B1.6B1.2B1.3B1.4B
Total Assets i5.9B3.8B3.0B3.4B3.5B
Liabilities
Current Liabilities
Accounts Payable i1.4B727.8M440.7M718.9M922.4M
Short-term Debt i177.3M211.0M175.1M54.0M15.4M
Current Portion of Long-term Debt-----
Other Current Liabilities140.8M60.4M141.0M7.6M10.2M
Total Current Liabilities i1.8B1.0B932.5M919.8M1.4B
Non-Current Liabilities
Long-term Debt i63.4M12.7M36.4M26.8M26.2M
Deferred Tax Liabilities i26.4M24.2M01.7M0
Other Non-Current Liabilities--10.2M9.0M-1.0K
Total Non-Current Liabilities i146.9M46.8M40.0M44.6M29.2M
Total Liabilities i1.9B1.1B972.5M964.4M1.4B
Equity
Common Stock i447.0M406.5M376.9M376.9M376.9M
Retained Earnings i--81.4M-335.5M102.4M-291.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i4.0B2.8B2.0B2.4B2.0B
Key Metrics
Total Debt i240.6M223.7M211.5M80.8M41.6M
Working Capital i2.7B1.2B840.5M1.2B626.5M

Balance Sheet Composition

Asian Energy Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i561.8M286.8M-445.6M406.7M245.1M
Depreciation & Amortization i-----
Stock-Based Compensation i8.5M1.4M323.0K739.0K2.8M
Working Capital Changes i-1.6B-1.2B414.2M10.8M-1.1B
Operating Cash Flow i-1.1B-922.1M-6.0M389.0M-1.0B
Investing Activities
Capital Expenditures i-190.2M-283.3M-12.9M-423.4M-366.2M
Acquisitions i----1.0M0
Investment Purchases i-1.0B-470.1M-140.0M-61.0M0
Investment Sales i869.5M567.5M10.0M0-
Investing Cash Flow i-352.2M-185.8M-142.9M-485.4M-366.2M
Financing Activities
Share Repurchases i----0
Dividends Paid i-----
Debt Issuance i68.4M3.7M8.0M12.5M25.8M
Debt Repayment i-37.2M-6.9M-5.5M-4.0M-1.0M
Financing Cash Flow i793.8M519.6M118.1M73.2M24.8M
Free Cash Flow i-520.9M-785.0M-39.4M57.4M-434.5M
Net Change in Cash i-628.5M-588.3M-30.9M-23.2M-1.3B

Cash Flow Trend

Asian Energy Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 32.22
Price to Book 3.80
Price to Sales 2.94
PEG Ratio 0.23

Profitability Ratios

Profit Margin 8.77%
Operating Margin 5.87%
Return on Equity 10.56%
Return on Assets 7.11%

Financial Health

Current Ratio 2.51
Debt to Equity 6.03
Beta 0.43

Per Share Data

EPS (TTM) ₹10.52
Book Value per Share ₹89.23
Revenue per Share ₹117.83

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
asianene15.3B32.223.8010.56%8.77%6.03
Aegis Vopak 281.0B201.2513.068.68%23.54%208.84
Jindal Drilling 18.0B7.541.1313.59%26.14%10.35
Dolphin Offshore 17.7B35.066.4717.06%61.20%60.48
Likhitha 9.8B14.902.6418.53%12.77%0.19
Oil Country Tubular 4.4B0.911.62-13.77%-25.20%19.35

Financial data is updated regularly. All figures are in the company's reporting currency.