Nifty

:

25722.10

Sensex

:

83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Login

Nifty
Sensex

:
:

25722.10
83938.71

-155.75 (-0.60%)
-465.75 (-0.55%)

Integrated Industries Ltd.

Consumer Food

Rating :

64/99

BSE: 531889 | NSE: Not Listed

Watchlist

NSE BSE

25.26

30-Oct-2025

Open
High
Low
Previous Close

25
25.75
24.64
25.24

Volume
Traded Value (lacs)
52 Week High
52 Week Low

126533
3195005
25.75
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

588.15
9.30
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

575.59
N/A
1.79

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
430.13

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
68.98

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
265.80

P:E (Median)

8 Years
5 Years
3 Years

12.65
12.65
12.65

P:BV (Average)

8 Years
5 Years
3 Years

2.46
2.46
2.46

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.80
10.80
10.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 22.48 -100.00% 13.40 17.79 -24.68% 16.72 20.09 -16.77% 13.70 14.28 -4.06%
Expenses 0.17 22.17 -99.23% 12.86 18.84 -31.74% 16.37 19.59 -16.44% 13.47 13.64 -1.25%
EBITDA -0.17 0.31 - 0.54 -1.05 - 0.35 0.50 -30.00% 0.23 0.64 -64.06%
EBIDTM 0.00% 1.38% 4.03% -5.90% 2.09% 2.49% 1.68% 4.48%
Other Income 1.92 0.00 0 0.95 0.62 53.23% 0.59 0.44 34.09% 0.00 0.34 -100.00%
Interest 0.03 0.00 0 0.03 0.00 0 0.03 0.01 200.00% 0.01 0.33 -96.97%
Depreciation 0.06 0.01 500.00% 0.06 0.01 500.00% 0.04 0.01 300.00% 0.04 0.00 0
PBT 1.66 0.30 453.33% 1.40 -0.44 - 0.87 0.92 -5.43% 0.18 0.65 -72.31%
Tax 0.42 0.04 950.00% 0.36 -0.07 - 0.21 0.23 -8.70% 0.05 0.19 -73.68%
PAT 1.24 0.26 376.92% 1.04 -0.37 - 0.66 0.69 -4.35% 0.13 0.46 -71.74%
PATM 0.00% 1.16% 7.76% -2.08% 3.95% 3.43% 0.95% 3.22%
EPS 0.05 0.01 400.00% 0.04 -0.02 - 0.03 0.03 0.00% 0.01 0.02 -50.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 249.85 140.14 78.29% 240.29 139.27 72.54% 198.75 125.77 58.03% 186.60 46.74 299.23%
Expenses 224.34 125.60 78.61% 217.97 124.93 74.47% 181.56 115.46 57.25% 171.94 43.92 291.48%
EBITDA 25.51 14.54 75.45% 22.32 14.34 55.65% 17.19 10.31 66.73% 14.66 2.82 419.86%
EBIDTM 10.21% 10.38% 9.29% 10.30% 8.65% 8.20% 7.86% 6.03%
Other Income 0.88 0.00 0 2.35 0.00 0 0.62 0.00 0 0.60 0.00 0
Interest 0.03 0.00 0 1.05 -0.01 - 0.03 0.01 200.00% 0.01 0.33 -96.97%
Depreciation 0.75 0.63 19.05% 0.75 0.64 17.19% 0.69 0.64 7.81% 0.68 0.63 7.94%
PBT 25.61 13.91 84.11% 22.87 13.71 66.81% 17.09 9.66 76.92% 14.57 1.86 683.33%
Tax 0.84 0.93 -9.68% 0.17 0.48 -64.58% 0.59 0.47 25.53% 0.17 0.56 -69.64%
PAT 24.77 12.98 90.83% 22.70 13.23 71.58% 16.50 9.19 79.54% 14.40 1.30 1,007.69%
PATM 9.91% 9.26% 9.45% 9.50% 8.30% 7.31% 7.72% 2.78%
EPS 0.84 0.68 23.53% 0.79 0.69 14.49% 0.57 0.56 1.79% 0.06 0.08 -25.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 43.82 66.30 56.16 5.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth -41.29% 18.06% 992.61% 0 0 0 0 0 0 0 Cost Of Goods Sold 41.91 63.84 53.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.91 2.46 2.98 5.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 4.36% 3.71% 5.31% 100% 0 0 0 0 0 0 0 Total Expenditure 42.87 64.84 55.92 0.15 0.12 0.12 0.10 0.08 0.08 0.47 0.11 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0 0 0 0 0 0 0 Employee Cost - 0.34 0.20 0.04 0.04 0.03 0.02 0.01 0.00 0.00 0.04 % Of Sales - 0.51% 0.36% 0.78% 0 0 0 0 0 0 0 Manufacturing Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0 0 0 0 0 0 0 General & Admin Exp. - 0.53 0.80 0.09 0.07 0.08 0.07 0.07 0.07 0.07 0.06 % Of Sales - 0.80% 1.42% 1.75% 0 0 0 0 0 0 0 Selling & Distn. Exp. - 0.03 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.05% 0.02% 0% 0 0 0 0 0 0 0 Miscellaneous Exp. - 0.10 1.73 0.02 0.00 0.01 0.00 0.00 0.00 0.40 0.00 % Of Sales - 0.15% 3.08% 0.39% 0 0 0 0 0 0 0 EBITDA 0.95 1.46 0.24 4.99 -0.12 -0.12 -0.10 -0.08 -0.08 -0.47 -0.11 EBITDA Margin 2.17% 2.20% 0.43% 97.08% 0 0 0 0 0 0 0 Other Income 3.46 1.54 1.48 0.00 0.12 0.00 0.00 0.08 0.01 0.03 0.01 Interest 0.10 0.09 0.45 0.00 0.05 0.00 0.01 0.00 0.00 0.00 0.00 Depreciation 0.20 0.16 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 PBT 4.11 2.75 1.26 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 Tax 1.04 0.66 0.38 3.63 0.10 0.00 -0.03 0.17 0.87 -0.17 -0.05 Tax Rate 25.30% 24.00% 30.16% 72.75% -250.00% 0.00% 27.27% 0.00% -1087.50% 37.78% 27.78% PAT 3.07 2.09 0.88 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 PAT before Minority Interest 3.07 2.09 0.88 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.01% 3.15% 1.57% 26.46% 0 0 0 0 0 0 0 PAT Growth 195.19% 137.50% -35.29% - - - - - - - EPS 0.13 0.09 0.04 0.06 -0.01 -0.01 0.00 -0.01 -0.04 -0.01 -0.01

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 875.49 765.78 331.26 5.14 Net Sales Growth 93.73% 131.17% 6344.75% Cost Of Goods Sold 757.80 662.56 279.11 0.00 Gross Profit 117.69 103.22 52.15 5.14 GP Margin 13.44% 13.48% 15.74% 100% Total Expenditure 795.81 697.02 301.80 0.15 Power & Fuel Cost - 0.00 0.00 0.00 % Of Sales - 0% 0% 0% Employee Cost - 7.83 4.85 0.04 % Of Sales - 1.02% 1.46% 0.78% Manufacturing Exp. - 5.83 5.94 0.00 % Of Sales - 0.76% 1.79% 0% General & Admin Exp. - 10.60 8.44 0.10 % Of Sales - 1.38% 2.55% 1.95% Selling & Distn. Exp. - 10.09 3.31 0.00 % Of Sales - 1.32% 1.00% 0% Miscellaneous Exp. - 0.11 0.15 0.01 % Of Sales - 0.01% 0.05% 0.19% EBITDA 79.68 68.76 29.46 4.99 EBITDA Margin 9.10% 8.98% 8.89% 97.08% Other Income 4.45 3.57 0.00 0.00 Interest 1.12 1.14 0.46 0.00 Depreciation 2.87 2.76 2.26 0.00 PBT 80.14 68.43 26.74 4.99 Tax 1.77 1.86 1.85 3.63 Tax Rate 2.21% 2.72% 6.92% 72.75% PAT 78.37 66.57 24.89 1.36 PAT before Minority Interest 63.21 66.57 24.89 1.36 Minority Interest -15.16 0.00 0.00 0.00 PAT Margin 8.95% 8.69% 7.51% 26.46% PAT Growth 113.54% 167.46% 1,730.15% EPS 3.37 2.86 1.07 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 164.64 126.12 0.61 -0.75 -0.61 -0.49 -0.41 -0.23 0.71 0.99 Share Capital 23.33 9.62 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 Total Reserves 141.31 100.37 -4.22 -5.58 -5.44 -5.32 -5.24 -5.06 -4.11 -3.84 Non-Current Liabilities 0.99 -0.35 0.26 0.54 0.31 0.22 0.24 -0.02 -0.88 -0.69 Secured Loans 0.95 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 1.09 5.00 4.86 4.78 4.76 4.68 4.68 4.70 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 39.58 42.64 0.22 0.22 0.37 0.33 0.34 0.40 0.41 0.42 Trade Payables 39.00 42.30 0.00 0.01 0.12 0.12 0.12 0.19 0.20 0.20 Other Current Liabilities 0.40 0.34 0.22 0.22 0.25 0.21 0.22 0.21 0.21 0.22 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 205.21 168.41 1.09 0.01 0.07 0.06 0.17 0.15 0.24 0.72 Net Block 1.79 1.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 Gross Block 1.96 1.26 0.00 0.01 0.01 0.01 0.01 0.01 0.01 17.04 Accumulated Depreciation 0.17 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.54 Non Current Assets 151.68 77.80 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.50 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 79.17 76.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 70.72 0.00 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 53.53 90.61 0.02 0.01 0.06 0.06 0.16 0.15 0.23 0.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 Sundry Debtors 43.97 44.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Cash & Bank 9.40 0.61 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 Other Current Assets 0.16 0.00 0.01 0.00 0.05 0.06 0.06 0.06 0.06 0.05 Short Term Loans & Adv. 0.16 45.28 0.00 0.01 0.05 0.06 0.06 0.05 0.05 0.01 Net Current Assets 13.95 47.97 -0.20 -0.21 -0.31 -0.27 -0.18 -0.25 -0.18 -0.20 Total Assets 205.21 168.41 1.09 0.01 0.06 0.06 0.16 0.15 0.23 0.72

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 304.22 150.19 0.61 Share Capital 23.33 9.62 4.83 Total Reserves 280.89 124.44 -4.22 Non-Current Liabilities 3.59 0.68 0.26 Secured Loans 1.05 0.10 0.00 Unsecured Loans 0.00 0.00 1.09 Long Term Provisions 0.37 0.00 0.00 Current Liabilities 175.55 127.68 0.22 Trade Payables 170.37 80.80 0.00 Other Current Liabilities 4.40 46.44 0.22 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 0.78 0.44 0.00 Total Liabilities 483.36 278.55 1.09 Net Block 73.18 73.35 0.00 Gross Block 78.16 75.61 0.00 Accumulated Depreciation 4.98 2.26 0.00 Non Current Assets 201.45 74.04 1.07 Capital Work in Progress 0.00 0.21 0.00 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 127.99 0.48 1.07 Other Non Current Assets 0.00 0.00 0.00 Current Assets 281.91 204.51 0.02 Current Investments 0.00 0.00 0.00 Inventories 12.23 9.39 0.00 Sundry Debtors 193.09 97.54 0.00 Cash & Bank 13.86 7.24 0.01 Other Current Assets 62.73 0.06 0.01 Short Term Loans & Adv. 61.40 90.28 0.00 Net Current Assets 106.36 76.83 -0.20 Total Assets 483.36 278.55 1.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 45.77 -45.88 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 PBT 2.75 1.26 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 Adjustment 0.19 0.46 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.08 Changes in Working Capital 43.00 -47.60 0.01 -0.10 0.05 0.00 -0.06 -0.01 0.07 0.00 Cash after chg. in Working capital 45.94 -45.88 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -73.99 -76.74 -1.08 0.00 0.00 0.00 0.00 0.00 0.19 0.00 Net Fixed Assets -0.70 -1.26 0.01 0.00 0.00 0.00 0.00 0.00 17.03 0.00 Net Investments -2.62 -76.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -70.67 1.07 -1.09 0.00 0.00 0.00 0.00 0.00 -16.84 0.00 Cash from Financing Activity 37.01 123.22 -3.91 0.14 0.08 0.01 0.08 0.00 -0.02 0.11 Net Cash Inflow / Outflow 8.79 0.60 0.01 -0.01 0.01 -0.10 0.01 -0.09 0.10 0.00 Opening Cash & Equivalents 0.61 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 Closing Cash & Equivalent 9.40 0.61 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity 48.09 -40.81 5.00 PBT 68.43 26.74 4.99 Adjustment 3.21 2.70 0.00 Changes in Working Capital -23.10 -69.75 0.01 Cash after chg. in Working capital 48.54 -40.31 5.00 Interest Paid 0.00 0.00 0.00 Tax Paid -0.45 -0.50 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -129.82 -75.23 -1.07 Net Fixed Assets -0.70 -1.26 Net Investments -2.62 -76.55 Others -126.50 2.58 Cash from Financing Activity 87.10 123.22 -3.92 Net Cash Inflow / Outflow 5.37 7.18 0.01 Opening Cash & Equivalents 7.24 0.01 0.00 Closing Cash & Equivalent 13.86 7.24 0.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 7.07 5.74 0.06 -1.67 -1.38 -1.12 -0.95 -0.58 1.40 1.97 ROA 1.12% 1.04% 247.45% -403.10% -200.32% -70.62% -113.90% -482.70% -57.42% -16.71% ROE 1.52% 1.59% 0.00% 0.00% 0.00% 0.00% 0.00% -482.08% -34.13% -12.54% ROCE 1.94% 2.67% 167.98% 0.09% -2.90% -2.36% -0.11% -1.56% -8.02% -3.17% Fixed Asset Turnover 41.18 44.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 244.13 290.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 232.41 290.33 0.00 0.00 0.00 0.00 3534.90 8145.88 0.00 594.15 Cash Conversion Cycle 11.72 0.32 0.00 0.00 0.00 0.00 -3534.90 -8145.88 0.00 -594.15 Total Debt/Equity 0.01 0.00 1.79 -6.62 -7.92 -9.75 -11.61 -20.25 6.57 4.76 Interest Cover 31.56 3.80 0.00 0.09 -639.21 -19.00 -49.71 -303.88 -595.90 -1774.24

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 13.06 6.99 0.06 ROA 17.47% 17.80% 124.77% ROE 30.38% 36.99% 242.86% ROCE 30.52% 35.79% 293.53% Fixed Asset Turnover 9.96 4.38 0.00 Receivable days 69.26 107.47 0.00 Inventory Days 5.15 10.35 0.00 Payable days 69.18 105.66 0.00 Cash Conversion Cycle 5.23 12.16 0.00 Total Debt/Equity 0.00 0.00 1.79 Interest Cover 61.03 59.13 0.00

Top Investors:

primus overseas private limited

l7 hitech private limited

philco exports private limited

Annual Reports:

News Update:

Integrated Tech - Quarterly Results
14th Aug 2025, 18:56 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback