Nifty

:

22402.40

Sensex

:

73852.94

34.40 (0.15%)
114.49 (0.16%)

Login

Nifty
Sensex

:
:

22402.40
73852.94

34.40 (0.15%)
114.49 (0.16%)

Integrated Industries Ltd.

Consumer Food

Rating :

59/99

BSE: 531889 | NSE: Not Listed

Watchlist

NSE BSE

326.30

24-Apr-2024

Open
High
Low
Previous Close

346.90
346.90
325.50
341.45

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

351
35.81
365.40
27.23

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

625.12
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

608.42
N/A
5.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-26.52
11.84
3.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
1.60

P:BV (Average)

8 Years
5 Years
3 Years

25.89
25.89
30.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.48
31.04
90.81

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 20.09 0.00 0 14.28 0.00 0 4.00 0.00 0 0.00 0.00 0
Expenses 19.59 0.03 65,200.00% 13.64 0.04 34,000.00% 3.87 0.05 7,640.00% 0.03 0.11 -72.73%
EBITDA 0.50 -0.03 - 0.64 -0.04 - 0.13 -0.05 - -0.03 -0.11 -
EBIDTM 2.49% 0.00% 4.48% 0.00% 3.25% 0.00% 0.00% 0.00%
Other Income 0.44 0.00 0 0.34 5.10 -93.33% 0.08 0.00 0 0.04 0.12 -66.67%
Interest 0.01 0.00 0 0.33 0.00 0 0.10 0.00 0 0.00 0.00 0
Depreciation 0.01 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.92 -0.03 - 0.65 5.06 -87.15% 0.11 -0.05 - 0.01 0.01 0.00%
Tax 0.23 0.00 0 0.19 0.00 0 0.03 0.00 0 3.63 0.10 3,530.00%
PAT 0.69 -0.03 - 0.46 5.06 -90.91% 0.08 -0.05 - -3.62 -0.08 -
PATM 3.43% 0.00% 3.22% 0.00% 2.00% 0.00% 0.00% 0.00%
EPS 0.72 -0.03 - 0.48 5.27 -90.89% 0.08 -0.05 - -3.77 -0.09 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 125.77 0.00 0 46.74 0.00 0 19.47 0.00 0 0.00 0.00 0
Expenses 115.46 0.03 384,766.67% 43.92 0.04 109,700.00% 17.50 0.05 34,900.00% 0.00 0.00 0
EBITDA 10.31 -0.03 - 2.82 -0.04 - 1.97 -0.05 - 0.00 0.00 0
EBIDTM 8.20% 0.00% 6.03% 0.00% 10.12% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 5.10 -100.00% 0.00 0.00 0 0.00 0.00 0
Interest 0.01 0.00 0 0.33 0.00 0 0.10 0.00 0 0.00 0.00 0
Depreciation 0.64 0.00 0 0.63 0.00 0 0.36 0.00 0 0.00 0.00 0
PBT 9.66 -0.03 - 1.86 5.06 -63.24% 1.51 -0.05 - 0.00 0.00 0
Tax 0.47 0.00 0 0.56 0.00 0 0.34 0.00 0 0.00 0.00 0
PAT 9.19 -0.03 - 1.30 5.06 -74.31% 1.17 -0.05 - 0.00 0.00 0
PATM 7.31% 0.00% 2.78% 0.00% 6.01% 0.00% 0.00% 0.00%
EPS 5.60 -0.03 - 0.80 5.29 -84.88% 1.21 -0.05 - 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 38.37 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 0.00% 0 0 0 0 0 0 0 0 0 Cost Of Goods Sold 36.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.65 Gross Profit 2.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.66 GP Margin 5.24% 0 0 0 0 0 0 0 0 0 0 Total Expenditure 37.13 0.14 0.12 0.12 0.10 0.08 0.08 0.47 0.11 0.20 3.05 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 - 0.04 0.04 0.03 0.02 0.01 0.00 0.00 0.04 0.12 0.13 % Of Sales - 0 0 0 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. - 0.10 0.07 0.08 0.07 0.07 0.07 0.07 0.06 0.05 0.03 % Of Sales - 0 0 0 0 0 0 0 0 0 0 Selling & Distn. Exp. - 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.22 % Of Sales - 0 0 0 0 0 0 0 0 0 0 Miscellaneous Exp. - 0.00 0.00 0.01 0.00 0.00 0.00 0.40 0.00 0.02 0.22 % Of Sales - 0 0 0 0 0 0 0 0 0 0 EBITDA 1.24 -0.14 -0.12 -0.12 -0.10 -0.08 -0.08 -0.47 -0.11 -0.20 -3.05 EBITDA Margin 3.23% 0 0 0 0 0 0 0 0 0 0 Other Income 0.90 5.14 0.12 0.00 0.00 0.08 0.01 0.03 0.01 0.01 2.53 Interest 0.44 0.01 0.05 0.00 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.14 0.14 PBT 1.69 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 -0.33 -0.66 Tax 4.08 3.63 0.10 0.00 -0.03 0.17 0.87 -0.17 -0.05 -0.12 0.53 Tax Rate 241.42% 72.75% -250.00% 0.00% 27.27% 0.00% -1087.50% 37.78% 27.78% 36.36% -80.30% PAT -2.39 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 -0.21 -1.19 PAT before Minority Interest -2.39 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 -0.21 -1.19 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 -6.23% 0 0 0 0 0 0 0 0 0 0 PAT Growth -148.78% - - - - - - - - - EPS -2.49 1.42 -0.15 -0.13 -0.08 -0.19 -0.98 -0.28 -0.14 -0.22 -1.24

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 0.61 -0.75 -0.61 -0.49 -0.41 -0.23 0.71 0.99 1.11 1.39 Share Capital 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 Total Reserves -4.22 -5.58 -5.44 -5.32 -5.24 -5.06 -4.11 -3.84 -3.71 -3.44 Non-Current Liabilities 0.25 0.54 0.31 0.22 0.24 -0.02 -0.88 -0.69 -0.75 -0.86 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 1.08 5.00 4.86 4.78 4.76 4.68 4.68 4.70 4.59 4.36 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 0.22 0.22 0.37 0.33 0.34 0.40 0.41 0.42 0.43 0.45 Trade Payables 0.00 0.01 0.12 0.12 0.12 0.19 0.20 0.20 0.20 0.23 Other Current Liabilities 0.22 0.22 0.25 0.21 0.22 0.21 0.21 0.22 0.23 0.23 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 1.08 0.01 0.07 0.06 0.17 0.15 0.24 0.72 0.79 0.98 Net Block 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.57 0.78 Gross Block 0.00 0.01 0.01 0.01 0.01 0.01 0.01 17.04 17.04 17.04 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.54 16.46 16.26 Non Current Assets 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.57 0.78 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.07 0.00 0.00 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 0.01 0.01 0.06 0.06 0.16 0.15 0.23 0.22 0.22 0.20 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 0.08 0.08 0.08 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.03 Cash & Bank 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 0.07 Other Current Assets 0.00 0.00 0.00 0.00 0.06 0.06 0.06 0.05 0.05 0.02 Short Term Loans & Adv. 0.00 0.01 0.05 0.06 0.06 0.05 0.05 0.01 0.01 0.02 Net Current Assets -0.21 -0.21 -0.31 -0.27 -0.18 -0.25 -0.18 -0.20 -0.21 -0.25 Total Assets 1.08 0.01 0.06 0.06 0.16 0.15 0.23 0.72 0.79 0.98

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 -0.23 -0.54 PBT 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 -0.33 -0.66 Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.08 0.14 0.14 Changes in Working Capital 0.01 -0.10 0.05 0.00 -0.06 -0.01 0.07 0.00 -0.04 -0.03 Cash after chg. in Working capital 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 -0.23 -0.54 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 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 -1.07 0.00 0.00 0.00 0.00 0.00 0.19 0.00 0.00 0.00 Net Fixed Assets 0.01 0.00 0.00 0.00 0.00 0.00 17.03 0.00 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.08 0.00 0.00 0.00 0.00 0.00 -16.84 0.00 0.00 0.00 Cash from Financing Activity -3.91 0.14 0.08 0.01 0.08 0.00 -0.02 0.11 0.23 0.56 Net Cash Inflow / Outflow 0.01 -0.01 0.01 -0.10 0.01 -0.09 0.10 0.00 0.00 0.02 Opening Cash & Equivalents 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 0.07 0.05 Closing Cash & Equivalent 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 0.07

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 0.59 -1.67 -1.38 -1.12 -0.95 -0.58 1.40 1.97 2.24 2.81 ROA 249.22% -403.10% -200.32% -70.62% -113.90% -482.70% -57.42% -16.71% -23.96% -48.35% ROE 0.00% 0.00% 0.00% 0.00% 0.00% -482.08% -34.13% -12.54% -17.59% -61.28% ROCE 168.44% 0.09% -2.90% -2.36% -0.11% -1.56% -8.02% -3.17% -5.76% -10.81% Fixed Asset Turnover 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 0.00 0.00 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 0.00 0.00 0.00 0.00 3534.90 8145.88 0.00 594.15 287.20 187.29 Cash Conversion Cycle 0.00 0.00 0.00 0.00 -3534.90 -8145.88 0.00 -594.15 -287.20 -187.29 Total Debt/Equity 1.78 -6.62 -7.92 -9.75 -11.61 -20.25 6.57 4.76 4.12 3.14 Interest Cover 609.39 0.09 -639.21 -19.00 -49.71 -303.88 -595.90 -1774.24 -324.54 -8876.36

Top Investors:

primus overseas private limited

aidos india fund ltd

arrow emerging opportunities fund limited

aston multitrade private limited

philco exports private limited

Annual Reports:

News Update:

Integrated Industries to transfer entire stake held in Nurture Well LLC
15th Mar 2024, 11:43 AM

The said transaction will be completed on or before March 31, 2024
Read More
Integrated Tech - Quarterly Results
9th Feb 2024, 19:23 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