Altman Z″
Needs current assets and current liabilities.
ARCIL · Finance - NBFC · INE148G01016
Analyst mean 0.00 · 0 analysts · 0% bullishThis is a lending business. Cash-flow reads that suit a manufacturer do not apply: disbursing loans is an operating outflow, so negative operating cash is normal and not a warning sign. Leverage is the raw material of the model, not a red flag on its own. Reads that would mislead here have been withheld rather than shown with a caveat.
This company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
Asset Reconstruction Company (India) Limited (ARCIL) is a pioneer in the Indian asset reconstruction industry, operating as an RBI-registered Asset Reconstruction Company (ARC) under the SARFAESI Act. The company acquires stressed assets including non-performing assets (NPAs), special mention accounts (SMA 0/1/2), and written-off accounts from commercial banks, non-banking financial companies (NBFCs), housing finance companies (HFCs), and other financial institutions. ARCIL structures acquisitions through special purpose trusts that issue Security Receipts (SRs) to Qualified Buyers and seller institutions. Its business operates across three core verticals: Corporate Loans, SME and Other Loans, and Retail Loans. Resolution strategies encompass debt restructuring, negotiated settlements, enforcement of underlying security interests under SARFAESI, Debt Recovery Tribunal (DRT) proceedings, and corporate insolvency resolution processes under the Insolvency and Bankruptcy Code (IBC). As of March 31, 2026, ARCIL's Assets Under Management (AUM) stood at ₹ 20,149.99 Crore (₹ 201,499.87 million). Since inception, ARCIL has acquired total principal debt of ₹ 89,909.34 Crore (₹ 899,093.41 million) at a total acquisition cost of ₹ 44,114.43 Crore (₹ 441,144.32 million) and achieved cumulative recoveries of ₹ 31,914.78 Crore (₹ 319,147.75 million). Geographically, ARCIL operates nationwide through 13 offices located across 12 states, supported by an operational network of 206 employees, 218 registered valuers, 206 collection agents, and 988 empanelled lawyers.
ARCIL is India's first incorporated ARC (established in 2002) with over two decades of operating history, holding the second-largest AUM share (12.6% as of March 31, 2025) and net worth in the Indian ARC industry. It maintains strong institutional sponsorship from Avenue Capital Group (via Avenue India Resurgence Pte. Ltd holding 69.73%) and State Bank of India (holding 19.95%). Its Net Owned Funds exceed regulatory thresholds, enabling it to act as a resolution applicant under IBC (one of only five ARCs meeting this criteria as of March 31, 2025) and maintain the lowest debt-to-equity ratio (0.41x) and borrowing costs among top private peers.
Asset Reconstruction Company (India) Limited is India's premier asset reconstruction company engaged in acquiring stressed assets from banks and financial institutions and implementing resolution strategies through restructuring, enforcement of securities, and settlements. Operating across corporate loans, SME and other loans, and retail loans, the company manages assets through special purpose trusts set up under the SARFAESI Act across India.
Source: p.171
Where the revenue came from, as the document splits it.
| Name | Pct | Source |
|---|---|---|
| Fees and Other Income | 32.64 | p.252 |
| Other Operating Income | 28.41 | p.252 |
| Net Gain on Fair Value Changes - Unrealised | 26.89 | p.252 |
| Recovery of Security Receipts, Unrealized Fee & Expenses (written off earlier) | 9.13 | p.252 |
| Interest Income | 2.93 | p.252 |
The Indian Asset Reconstruction Company (ARC) industry originated under the SARFAESI Act, 2002 to resolve non-performing assets (NPAs) and clean bank balance sheets. As of March 31, 2025, the Indian ARC market size in terms of AUM reached ₹ 134,161.00 Crore (₹ 1,341,610.00 million), represented by 27 operational ARCs. The industry is highly concentrated, with the top seven ARCs accounting for approximately 74% of total market AUM. Growth is supported by evolving regulatory frameworks, including RBI's Expected Credit Loss (ECL) provisioning rules, Securitisation of Stressed Assets Framework (SSAF), and rising Net Owned Fund requirements (₹ 300.00 Crore). As India's first incorporated ARC and second-largest player by AUM, ARCIL is uniquely positioned to capture distressed asset flows from banks, NBFCs, and MSME sectors.
Growth rate: 13.5% CAGR (Fiscal 2020 to Fiscal 2025 total banking stress growth)
Market size: ₹ 134,161.00 Crore (AUM of Indian ARC industry as of March 31, 2025)
Sector slug: financial-services
Source: p.119
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Pat margin | Revenue cr | Pat margin derived | Cff cr |
|---|---|---|---|---|---|---|---|
| consolidated | FY26 | 160.072 | 351.688 | 48.73% | 721.692 | yes | 766.264 |
| consolidated | FY25 | 122.695 | 329.508 | 56.64% | 581.757 | yes | 94.171 |
| consolidated | FY24 | 82.401 | 330.465 | 54.55% | 605.824 | yes | -55.133 |
The measures this sector is actually judged on, as disclosed in the document. No feed supplies these.
Written before listing, answered from the document itself.
Why is the IPO structured entirely as an Offer for Sale without any fresh issue proceeds for the company?
The Offer is a 100% Offer for Sale of 52,731,946 Equity Shares by Promoters Avenue India Resurgence Pte. Ltd and State Bank of India to achieve listing benefits and provide liquidity. ARCIL's strong Net Owned Funds of ₹ 2,895.88 Crore and low debt-to-equity ratio (0.41x) provide sufficient balance sheet capital for asset acquisitions without requiring fresh primary capital.
p.2, 103, 105
How concentrated is ARCIL's Assets Under Management across business verticals?
As of March 31, 2026, Corporate Loans represent 68.75% (₹ 13,852.76 Crore) of total AUM, Retail Loans account for 23.55% (₹ 4,744.76 Crore), and SME & Other Loans make up 7.70% (₹ 1,552.47 Crore). Corporate loans remain the primary AUM driver, though retail and SME acquisitions are expanding rapidly.
p.171
What drove the 24.05% growth in Revenue from Operations in Fiscal 2026?
Revenue from operations increased to ₹ 721.69 Crore in FY26 from ₹ 581.76 Crore in FY25, driven by higher management and trusteeship fee income from managed trusts, increased recovery incentive fees, and higher net unrealised gains on fair value changes of Security Receipts.
p.252, 398
What is the status of the ₹ 56.10 Crore service tax litigation and its financial impact?
DGCEI and Service Tax authorities issued notices demanding ₹ 56.10 Crore in service tax on management upside incentives for May 2008 to June 2017. ARCIL deposited ₹ 56.10 Crore 'under protest' to freeze interest liabilities while appealing before CESTAT. No provision has been made on the balance sheet as legal counsel expects the demand to be quashed.
p.37, 432
What the issue priced at, on the figures in the document.
How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.
| Date | Name | Shares | Price per share | Category | Source |
|---|---|---|---|---|---|
| 2002-02-27 | Subscribers to Memorandum of Association | 700 | 10 | Initial Subscription | p.88 |
| 2003-05-02 | ICICI Bank, SBI, IDBI, HDFC, HDFC Bank, IDBI Bank, Federal Bank, South Indian Bank, Jyotin Mehta | 9999300 | 10 | Further issue | p.88 |
| 2004-10-15 | ICICI Bank, SBI, IDBI, Punjab National Bank, Karnataka Bank, Karur Vyasa Bank, Citicorp Finance, Federal Bank, South Indian Bank | 90000000 | 10 | Preferential allotment | p.88 |
| 2006-11-22 | Existing Shareholders (Rights issue 12:10) | 120000000 | 30 | Rights issue | p.89 |
| 2008-06-02 | Existing Shareholders (Rights issue 42:100) | 47173252 | 70 | Rights issue | p.89 |
| 2008-12-05 | Existing Shareholders (Rights issue 42:100) | 25559070 | 70 | Rights issue | p.90 |
| 2008-12-05 | Lathe Investment Pte. Ltd. | 32164818 | 84 | Preferential allotment | p.90 |
Ceo: Phanindranath Kakarla
Pending litigation against the Company includes 1 indirect tax proceeding involving ₹ 56.10 Crore (service tax demand of ₹ 561.03 million) and 5 criminal proceedings involving ₹ 0.00 Crore (unquantifiable). Pending litigation against Promoters includes 295 direct tax proceedings involving ₹ 89,076.22 Crore and 229 indirect tax proceedings involving ₹ 10,301.28 Crore against State Bank of India, 2 civil proceedings involving ₹ 99,377.49 Crore against SBI, and 8,875 criminal proceedings involving ₹ 525.09 Crore against SBI. Pending litigation by Trusts/Subsidiaries includes 74 material civil recovery proceedings involving ₹ 18,010.66 Crore.
Auditor name: M S K A & Associates LLP, Chartered Accountants
Promoters Avenue India Resurgence Pte. Ltd. holds 226,566,265 Equity Shares (69.73%) and State Bank of India holds 64,816,980 Equity Shares (19.95%), together holding 89.68% of the pre-Offer paid-up Equity Share capital.
The examination reports on Restated Financial Information by M S K A & Associates LLP and K S Aiyar & Co contained no qualifications or emphasis of matter. Internal auditors noted open observations including lack of Aadhaar masking, delay in tracking SARFAESI proceedings, operational issues in CIC wilful defaulter data submission, and absence of formal business continuity framework.
Source: p.37, 61, 221, 238, 256, 432
Transactions with promoters, directors and their entities, as disclosed.
| Counterparty | Amount cr | Nature | Relationship | Core function | Source |
|---|---|---|---|---|---|
| Avenue India Resurgence Pte. Ltd. | 67.97 | Dividends Paid | Promoter / Holding Company | Equity capital investor and promoter group holding entity | p.396 |
| Arcil-CPS-081-I-Trust | 26.373 | Fees and Other Income | Associate Trust | Stressed asset resolution trust managed by Arcil | p.396 |
The company disclosed minor delays in the payment of statutory dues including Income Tax TDS on salary (₹ 0.01 Crore / ₹ 0.06 million in FY24), Employee Provident Fund (negligible amounts of ₹ 4,221 in FY26 and ₹ 653 in FY25), and Punjab Labour Welfare Fund of ₹ 375 remaining unpaid due to portal technical issues.
Source: p.45
A change between the two filings is a disclosure in itself.
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
Borrowings rose 922% over 3 years, but only about 0% of the new debt shows up as productive assets — worth understanding what the rest funded.
Why this reading: Kept at caution rather than flagged: the disproportion is real but not extreme, and part of the borrowing may fund working capital or intangibles that this view doesn't capture.
New borrowing ₹1,088 cr against an asset build of ₹2 cr. Some gap is normal (working capital, dividends); a persistent or widening gap is where it becomes a concern.
Borrowings rose 704% over two years while the company also carries ₹1,535 cr in investments. Why borrow at interest while parking money elsewhere is a fair question.
Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.
Borrowings moved to ₹1,206 cr from ₹150 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are 2.4% of assets. Free cash flow negative in 0 of 4 years.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
Capital and revenue are growing at broadly similar rates — the asset base is being used, not just added to.
cumulative operating cash flow ÷ cumulative net profit
₹1,324 cr ÷ ₹1,245 cr, over 4 years
1.06×
Above 1.0 means cash exceeds reported profit — the healthier reading.(net profit − operating cash flow) ÷ average total assets
(₹315 − ₹194) cr ÷ average assets
2.4%
The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.net margin × asset turnover × leverage
43.6% × 0.13 × 1.51
8.3%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹501 cr ÷ ₹36 cr
13.92×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹1,206 cr ÷ ₹3,781 cr
0.32×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +5% vs revenue +-11%, FY2023 to FY2026
16pp gap
Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.
What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.
How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.
Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 77.45% to 77.45% across these quarters.
FII held steady from 4.77% to 4.77% across these quarters.
MF held steady from 3.08% to 3.08% across these quarters.
Other held steady from 14.70% to 14.70% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Debtor days
How long customers take to pay | 22 | 38 | 34 | 54 |
| Cash conversion cycle
Debtor + inventory − payable days | 22 | 38 | 34 | 54 |
| Working capital days | -60 | -477 | -754 | -601 |
| ROCE %
Return on capital employed | — | 17.0% | 16.0% | 14.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Revenue from operations | 809 | 606 | 582 | 722 |
| Other income | 3 | 4 | 26 | 28 |
| Depreciation | 2 | 2 | 2 | 3 |
| Finance cost | 2 | 6 | 12 | 36 |
| Profit before tax | 386 | 415 | 431 | 465 |
| Net profit (owners) | 306 | 314 | 310 | 315 |
| EPS (₹) | 8.82 | 10.17 | 10.14 | 10.82 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Item | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Equity Capital | 325 | 325 | 325 | 325 |
| Reserves | 2,487 | 2,751 | 3,093 | 3,456 |
| Borrowings | 118 | 150 | 306 | 1,206 |
| Net block | 38 | 37 | 39 | 40 |
| CWIP | 0 | 3 | 1 | 0 |
| Investments | 1,090 | 914 | 1,122 | 1,535 |
| Total Assets | 2,790 | 3,657 | 4,396 | 5,726 |
| Line | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|
| Cash from operations | 295 | 552 | 283 | 194 |
| Cash from investing | -363 | -381 | -554 | -985 |
| Cash from financing | -44 | -56 | 94 | 766 |
| Free cash flow | 295 | 547 | 282 | 192 |
| Net change in cash | -111 | 115 | -176 | -25 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
The same read, applied to the companies this one competes with.