Nifty
:
25044.35
Sensex
:
82055.11
72.45 (0.29%)
158.32 (0.19%)
Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

Integra Engineering India Ltd.

Textile - Machinery

Rating :
55/99

BSE: 505358 | NSE: Not Listed

NSE BSE
214.80
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  208.1
  •  217.5
  •  208.1
  •  210.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23947
  •  5116198
  •  217.5
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 738.81
  • 39.11
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 774.56
  • N/A
  • 7.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.44%
  • 3.75%
  • 37.90%
  • FII
  • DII
  • Others
  • 0.38%
  • 0.24%
  • 3.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.23
  • 21.36
  • 7.59

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 56.82
  • 31.16
  • 7.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 30.41
  • 27.86
  • 0.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 37.19
  • 34.47
  • 43.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.70
  • 7.73
  • 9.63

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.17
  • 23.72
  • 29.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
42.26
33.38
26.60%
46.77
40.44
15.65%
41.49
34.77
19.33%
35.34
38.24
-7.58%
Expenses
34.54
28.76
20.10%
36.70
32.99
11.25%
32.97
29.35
12.33%
30.17
31.53
-4.31%
EBITDA
7.72
4.62
67.10%
10.06
7.44
35.22%
8.53
5.42
57.38%
5.17
6.71
-22.95%
EBIDTM
18.27%
13.85%
21.51%
18.41%
20.55%
15.60%
14.64%
17.55%
Other Income
0.21
0.25
-16.00%
0.16
0.16
0.00%
0.35
0.24
45.83%
0.23
0.20
15.00%
Interest
0.93
0.29
220.69%
0.67
0.36
86.11%
0.44
0.31
41.94%
0.37
0.30
23.33%
Depreciation
1.07
0.75
42.67%
0.88
0.71
23.94%
0.88
0.68
29.41%
0.81
0.64
26.56%
PBT
5.93
3.84
54.43%
8.68
6.53
32.92%
7.57
4.69
61.41%
4.22
5.97
-29.31%
Tax
1.80
1.14
57.89%
2.56
2.34
9.40%
2.26
1.23
83.74%
1.28
1.80
-28.89%
PAT
4.13
2.69
53.53%
6.11
4.19
45.82%
5.31
3.46
53.47%
2.94
4.17
-29.50%
PATM
9.78%
8.07%
13.07%
10.36%
12.79%
9.95%
8.31%
10.92%
EPS
1.20
0.78
53.85%
1.78
1.22
45.90%
1.55
1.01
53.47%
0.85
1.22
-30.33%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
165.86
146.82
133.16
103.75
63.01
62.92
62.66
45.14
31.94
26.28
Net Sales Growth
-
12.97%
10.26%
28.35%
64.66%
0.14%
0.41%
38.81%
41.33%
21.54%
 
Cost Of Goods Sold
-
87.40
77.58
74.08
59.01
33.32
33.05
33.22
23.96
17.72
14.88
Gross Profit
-
78.45
69.25
59.08
44.74
29.69
29.86
29.44
21.17
14.22
11.41
GP Margin
-
47.30%
47.17%
44.37%
43.12%
47.12%
47.46%
46.98%
46.90%
44.52%
43.42%
Total Expenditure
-
134.38
122.62
111.73
89.03
54.90
54.52
53.53
40.55
31.79
25.93
Power & Fuel Cost
-
1.64
1.91
1.66
1.21
0.88
0.92
0.90
0.76
0.67
0.60
% Of Sales
-
0.99%
1.30%
1.25%
1.17%
1.40%
1.46%
1.44%
1.68%
2.10%
2.28%
Employee Cost
-
17.81
16.50
12.99
10.82
8.11
8.44
7.46
5.67
4.76
4.48
% Of Sales
-
10.74%
11.24%
9.76%
10.43%
12.87%
13.41%
11.91%
12.56%
14.90%
17.05%
Manufacturing Exp.
-
20.23
20.22
17.77
14.23
8.66
7.64
7.85
6.29
4.65
3.88
% Of Sales
-
12.20%
13.77%
13.34%
13.72%
13.74%
12.14%
12.53%
13.93%
14.56%
14.76%
General & Admin Exp.
-
4.43
3.94
3.23
1.94
1.92
2.18
2.20
1.92
1.44
1.00
% Of Sales
-
2.67%
2.68%
2.43%
1.87%
3.05%
3.46%
3.51%
4.25%
4.51%
3.81%
Selling & Distn. Exp.
-
1.52
1.42
1.17
1.21
1.02
0.88
0.79
0.73
0.71
0.49
% Of Sales
-
0.92%
0.97%
0.88%
1.17%
1.62%
1.40%
1.26%
1.62%
2.22%
1.86%
Miscellaneous Exp.
-
1.33
1.05
0.82
0.60
1.00
1.41
1.12
1.22
1.84
0.49
% Of Sales
-
0.80%
0.72%
0.62%
0.58%
1.59%
2.24%
1.79%
2.70%
5.76%
2.32%
EBITDA
-
31.48
24.20
21.43
14.72
8.11
8.40
9.13
4.59
0.15
0.35
EBITDA Margin
-
18.98%
16.48%
16.09%
14.19%
12.87%
13.35%
14.57%
10.17%
0.47%
1.33%
Other Income
-
0.95
0.85
0.57
1.29
1.85
2.14
1.82
1.71
3.61
2.47
Interest
-
2.40
1.25
1.17
0.99
0.71
0.78
0.77
0.57
0.52
0.13
Depreciation
-
3.64
2.78
2.16
1.66
1.53
1.38
1.12
0.91
0.81
0.76
PBT
-
26.40
21.02
18.66
13.35
7.71
8.38
9.06
4.82
2.43
1.93
Tax
-
7.91
6.50
0.48
4.25
2.30
2.62
-2.06
1.41
0.84
0.63
Tax Rate
-
29.96%
30.92%
2.57%
31.84%
29.83%
31.26%
-22.74%
29.25%
34.57%
32.64%
PAT
-
18.49
14.52
18.19
9.10
5.41
5.77
11.12
3.41
1.59
1.30
PAT before Minority Interest
-
18.49
14.52
18.19
9.10
5.41
5.77
11.12
3.41
1.59
1.30
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
11.15%
9.89%
13.66%
8.77%
8.59%
9.17%
17.75%
7.55%
4.98%
4.95%
PAT Growth
-
27.34%
-20.18%
99.89%
68.21%
-6.24%
-48.11%
226.10%
114.47%
22.31%
 
EPS
-
5.38
4.22
5.29
2.65
1.57
1.68
3.23
0.99
0.46
0.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
95.34
76.79
62.22
43.58
34.54
29.05
23.27
12.05
8.68
25.15
Share Capital
3.44
3.44
3.44
3.42
3.42
3.42
3.42
3.42
3.42
15.82
Total Reserves
91.84
73.24
58.67
39.82
30.82
25.39
19.70
8.56
5.25
9.33
Non-Current Liabilities
5.74
-1.51
8.23
11.33
9.07
7.98
7.07
11.26
10.82
-1.54
Secured Loans
4.04
0.00
12.40
12.40
12.40
12.40
12.40
12.40
12.40
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.27
0.28
0.36
0.55
0.07
0.28
0.04
0.17
0.04
0.00
Current Liabilities
56.14
48.44
31.32
50.77
28.28
21.68
19.55
18.02
11.98
4.87
Trade Payables
17.30
8.82
10.10
14.33
5.12
5.49
8.19
7.96
4.06
2.97
Other Current Liabilities
5.87
12.88
11.79
10.42
9.56
8.60
8.61
8.01
7.61
1.87
Short Term Borrowings
30.59
24.69
7.46
24.52
11.86
6.49
2.69
1.15
0.00
0.00
Short Term Provisions
2.38
2.05
1.98
1.50
1.75
1.10
0.06
0.90
0.31
0.04
Total Liabilities
157.22
123.72
101.77
105.68
71.89
58.71
49.89
41.33
31.48
28.48
Net Block
58.43
29.56
24.79
19.33
16.18
16.24
12.01
11.19
8.43
7.86
Gross Block
74.25
41.74
34.19
26.57
21.73
20.26
14.65
12.75
9.23
25.54
Accumulated Depreciation
15.82
12.18
9.40
7.24
5.55
4.02
2.64
1.56
0.81
17.68
Non Current Assets
62.81
40.49
27.78
23.94
18.52
17.59
13.22
13.13
10.72
9.03
Capital Work in Progress
3.00
8.97
0.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.05
0.06
0.09
0.10
0.11
0.00
Long Term Loans & Adv.
1.26
1.96
1.94
2.13
2.26
1.24
1.06
1.37
1.21
1.17
Other Non Current Assets
0.11
0.00
0.62
2.48
0.02
0.05
0.06
0.46
0.97
0.00
Current Assets
94.41
83.23
73.99
81.74
53.37
41.12
36.67
28.22
20.76
19.45
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
39.18
32.25
28.22
28.65
11.98
10.46
10.86
7.32
6.02
5.27
Sundry Debtors
49.03
40.40
36.05
45.32
24.23
23.60
18.40
15.74
7.47
6.81
Cash & Bank
2.92
8.27
7.68
5.64
15.92
5.73
6.29
3.88
6.27
5.80
Other Current Assets
3.28
1.30
0.85
0.56
1.23
1.33
1.12
1.28
1.00
1.57
Short Term Loans & Adv.
2.12
1.02
1.19
1.56
0.70
0.49
0.81
0.35
0.50
1.23
Net Current Assets
38.27
34.79
42.67
30.97
25.09
19.44
17.12
10.19
8.78
14.58
Total Assets
157.22
123.72
101.77
105.68
71.89
58.71
49.89
41.35
31.48
28.48

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
27.03
17.14
9.21
-7.29
11.96
5.37
5.03
0.45
0.69
2.34
PBT
26.40
21.02
18.66
13.35
7.71
8.38
9.06
4.82
2.38
1.93
Adjustment
5.29
3.49
2.86
2.00
1.87
1.97
1.23
0.68
-0.48
-0.11
Changes in Working Capital
-0.08
-3.40
-9.16
-19.99
3.28
-3.49
-2.41
-4.56
-1.42
0.34
Cash after chg. in Working capital
31.60
21.11
12.36
-4.64
12.86
6.86
7.88
0.95
0.49
2.16
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.57
-3.97
-3.16
-2.65
-0.89
-1.50
-2.84
-0.49
0.20
0.18
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
-23.07
-16.10
-6.71
2.13
-7.96
-8.48
-1.38
-4.03
0.73
1.51
Net Fixed Assets
-26.54
-16.09
-8.05
-4.84
-1.47
-5.61
-1.90
-3.52
16.31
-4.49
Net Investments
0.00
0.00
0.00
0.05
0.01
0.03
0.01
0.01
-0.11
0.71
Others
3.47
-0.01
1.34
6.92
-6.50
-2.90
0.51
-0.52
-15.47
5.29
Cash from Financing Activity
-7.12
-0.71
0.33
1.03
-0.21
-0.27
-0.20
-0.07
-0.01
-3.41
Net Cash Inflow / Outflow
-3.15
0.33
2.83
-4.13
3.80
-3.39
3.45
-3.64
1.40
0.45
Opening Cash & Equivalents
3.18
2.86
0.03
4.16
0.36
3.75
0.30
3.94
2.54
2.27
Closing Cash & Equivalent
0.03
3.18
2.86
0.03
4.16
0.36
3.75
0.30
3.94
2.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
27.70
22.31
18.07
12.63
10.00
8.41
6.75
3.50
2.53
3.72
ROA
13.16%
12.88%
17.53%
10.25%
8.28%
10.62%
24.37%
9.37%
5.31%
4.53%
ROE
21.50%
20.93%
34.52%
23.49%
17.15%
22.22%
63.33%
33.00%
14.86%
10.76%
ROCE
24.46%
24.27%
24.40%
20.59%
15.78%
21.24%
30.71%
23.11%
12.80%
7.83%
Fixed Asset Turnover
2.86
3.87
4.38
4.30
3.00
3.60
4.57
4.20
2.03
1.13
Receivable days
98.40
95.02
111.52
122.36
138.55
121.83
99.43
91.81
73.75
74.30
Inventory Days
78.59
75.15
77.94
71.48
65.00
61.83
52.96
52.78
58.27
73.14
Payable days
54.53
44.50
60.17
60.13
58.10
47.58
57.17
56.74
43.81
39.94
Cash Conversion Cycle
122.46
125.67
129.29
133.72
145.45
136.09
95.22
87.85
88.21
107.51
Total Debt/Equity
0.41
0.32
0.32
0.85
0.71
0.66
0.65
1.13
1.43
0.00
Interest Cover
12.00
17.83
16.89
14.42
11.82
11.72
12.83
9.41
5.64
16.05

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


No Latest News!

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.