Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:07 am
Author: Getaka|Social: XLinkedIn

Integra Engineering India Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹152.59Undervalued by 13.03%vs CMP ₹135.00

P/E (28.8) × ROE (21.5%) × BV (₹30.20) × DY (2.00%)

₹82.32Overvalued by 39.02%vs CMP ₹135.00
MoS: -64% (Negative)Confidence: 63/100 (Moderate)Models: 1 Under, 8 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹170.9922%Under (+26.7%)
Graham NumberEarnings₹56.5116%Over (-58.1%)
Earnings PowerEarnings₹32.5411%Over (-75.9%)
DCFCash Flow₹74.0913%Over (-45.1%)
Net Asset ValueAssets₹30.267%Over (-77.6%)
EV/EBITDAEnterprise₹91.949%Over (-31.9%)
Earnings YieldEarnings₹47.007%Over (-65.2%)
ROCE CapitalReturns₹59.899%Over (-55.6%)
Revenue MultipleRevenue₹48.305%Over (-64.2%)
Consensus (9 models)₹82.32100%Overvalued
Key Drivers: Wide model spread (₹30–₹171) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 12.1%

*Investments are subject to market risks

Investment Snapshot

67
Integra Engineering India Ltd scores 67/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health87/100 · Strong
ROCE 24.4% ExcellentROE 21.5% ExcellentD/E 0.70 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 54.4% Stable
Earnings Quality65/100 · Strong
OPM expanding (15% → 18%) Improving
Quarterly Momentum40/100 · Moderate
Revenue (4Q): +9% YoY GrowingProfit (4Q): -5% YoY DecliningOPM: 15.7% (down 5.8% YoY) Margin pressure
Industry Rank75/100 · Strong
P/E 28.8 vs industry 37.1 In-lineROCE 24.4% vs industry 15.8% Above peersROE 21.5% vs industry 13.1% Above peers3Y sales CAGR: 17% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:07 am

Market Cap 464 Cr.
Current Price 135
Intrinsic Value₹82.32
High / Low 280/118
Stock P/E28.8
Book Value 30.2
Dividend Yield0.00 %
ROCE24.4 %
ROE21.5 %
Face Value 1.00
PEG Ratio2.39

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Integra Engineering India Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Integra Engineering India Ltd 464 Cr. 135 280/11828.8 30.20.00 %24.4 %21.5 % 1.00
Gujarat Apollo Industries Ltd 524 Cr. 404 556/312 3790.50 %1.31 %0.16 % 10.0
Cosmic CRF Ltd 569 Cr. 618 1,820/55026.3 4390.00 %8.96 %6.22 % 10.0
TRF Ltd 255 Cr. 232 450/21214.8 77.30.00 %21.8 %% 10.0
Kabra Extrusion Technik Ltd 697 Cr. 199 330/171 1291.25 %7.90 %6.02 % 5.00
Industry Average9,009.11 Cr1,209.8537.05295.050.38%15.76%13.09%8.88

All Competitor Stocks of Integra Engineering India Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 36.8835.7338.2434.7740.4433.3835.3441.4946.7742.2645.7341.0442.21
Expenses 30.0828.7231.5329.3532.9928.7530.1732.9636.7134.5436.6534.5535.57
Operating Profit 6.807.016.715.427.454.635.178.5310.067.729.086.496.64
OPM % 18.44%19.62%17.55%15.59%18.42%13.87%14.63%20.56%21.51%18.27%19.86%15.81%15.73%
Other Income 0.160.140.200.240.150.250.230.350.160.210.150.320.31
Interest 0.380.270.300.300.360.290.370.440.670.930.820.650.73
Depreciation 0.560.600.640.680.710.750.810.880.881.071.181.221.23
Profit before tax 6.026.285.974.686.533.844.227.568.675.937.234.944.99
Tax % -51.66%24.04%30.15%26.28%35.83%29.69%30.57%29.89%29.53%30.35%29.60%29.76%30.66%
Net Profit 9.124.774.183.464.192.702.945.316.114.135.083.473.46
EPS in Rs 2.651.391.221.011.220.790.861.551.781.201.481.011.01

Last Updated: February 5, 2026, 12:10 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 2:16 pm

MetricDec 2013Mar 2015n n 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2328263245636363104133147166171
Expenses 242826324153555589112123134141
Operating Profit -1-00059881521243130
OPM % -5%-0%1%0%10%15%13%13%14%16%16%19%17%
Other Income 1224222211111
Interest 1001111111123
Depreciation 1211111222345
Profit before tax -1-02259881319212623
Tax % -21%-92%33%35%29%-23%31%30%32%3%31%30%
Net Profit -1-01231165918151816
EPS in Rs -0.21-0.000.380.451.003.251.681.582.665.294.235.384.70
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%50.00%266.67%-45.45%-16.67%80.00%100.00%-16.67%20.00%
Change in YoY Net Profit Growth (%)0.00%-50.00%216.67%-312.12%28.79%96.67%20.00%-116.67%36.67%

Integra Engineering India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:19%
5 Years:21%
3 Years:17%
TTM:22%
Compounded Profit Growth
10 Years:85%
5 Years:26%
3 Years:27%
TTM:55%
Stock Price CAGR
10 Years:28%
5 Years:58%
3 Years:52%
1 Year:-8%
Return on Equity
10 Years:25%
5 Years:24%
3 Years:25%
Last Year:21%

Last Updated: September 5, 2025, 7:45 am

Balance Sheet

Last Updated: December 4, 2025, 1:26 am

MonthDec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3333333333333
Reserves 8895920263140597392101
Borrowings 16161219202219243720253934
Other Liabilities 8556101015162724242323
Total Liabilities 3533303343556375107106126157160
Fixed Assets 9889111216161925305862
CWIP 0000000000930
Investments 0000000000000
Other Assets 26242225314447598881879698
Total Assets 3533303343556375107106126157160

Reserves and Borrowings Chart

Cash Flow

MonthDec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 412105512-791727
Cash from Investing Activity + -3021-4-1-8-82-7-16-23
Cash from Financing Activity + -2-1-3-0-0-0-0-010-1-7
Net Cash Flow -1101-43-34-430-3
Free Cash Flow 1120-43-110-12111
CFO/OP -325%-1,689%617%306%20%85%82%156%-32%58%87%100%

Free Cash Flow

MonthDec 2013Mar 2015n n 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-17.000.00-12.00-19.00-15.00-13.00-11.00-16.00-22.001.00-1.00-8.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthDec 2013Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 9665958512710713714015999100108
Inventory Days 255177129124112119116131177139152164
Days Payable 14058738412190615689504272
Cash Conversion Cycle 211185151126118137192216248188211199
Working Capital Days 134125122295166805389966678
ROCE %-0%1%6%8%18%26%20%16%21%24%24%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 54.48%54.48%54.48%54.48%54.48%54.48%54.48%54.48%54.44%54.44%54.39%54.39%
FIIs 0.00%0.00%0.00%0.00%0.03%0.37%0.37%0.34%0.38%0.38%0.33%0.38%
DIIs 0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.30%0.30%0.30%0.40%0.43%
Public 45.23%45.23%45.23%45.24%45.21%44.86%44.87%44.87%44.88%44.89%44.88%44.81%
No. of Shareholders 19,72721,61622,66825,36725,86728,65528,77928,62228,34227,95227,84727,467

Shareholding Pattern Chart

No. of Shareholders

Integra Engineering India Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 5.384.235.302.661.58
Diluted EPS (Rs.) 5.384.235.302.661.58
Cash EPS (Rs.) 6.435.035.923.142.03
Book Value[Excl.RevalReserv]/Share (Rs.) 27.7222.3518.1012.7310.09
Book Value[Incl.RevalReserv]/Share (Rs.) 27.7222.3518.1012.7310.09
Revenue From Operations / Share (Rs.) 48.2242.7238.7530.3018.40
PBDIT / Share (Rs.) 9.437.296.404.672.91
PBIT / Share (Rs.) 8.376.485.774.192.46
PBT / Share (Rs.) 7.676.125.433.902.25
Net Profit / Share (Rs.) 5.384.235.292.661.58
NP After MI And SOA / Share (Rs.) 5.384.235.292.661.58
PBDIT Margin (%) 19.5517.0616.5215.4215.79
PBIT Margin (%) 17.3615.1614.8913.8213.36
PBT Margin (%) 15.9114.3114.0112.8612.23
Net Profit Margin (%) 11.149.8813.658.778.58
NP After MI And SOA Margin (%) 11.149.8813.658.778.58
Return on Networth / Equity (%) 19.3918.9029.2220.8815.65
Return on Capital Employeed (%) 28.4828.8926.4525.3717.90
Return On Assets (%) 11.7511.5617.108.487.18
Long Term Debt / Equity (X) 0.040.000.000.280.35
Total Debt / Equity (X) 0.400.320.110.840.70
Asset Turnover Ratio (%) 1.171.271.251.140.90
Current Ratio (X) 1.681.722.361.611.89
Quick Ratio (X) 0.981.051.461.051.46
Inventory Turnover Ratio (X) 4.642.622.563.252.89
Interest Coverage Ratio (X) 13.5220.0618.7316.1013.97
Interest Coverage Ratio (Post Tax) (X) 8.7112.6316.4810.158.59
Enterprise Value (Cr.) 762.00803.38439.58273.9099.75
EV / Net Operating Revenue (X) 4.595.473.302.641.58
EV / EBITDA (X) 23.4932.0719.9817.1110.02
MarketCap / Net Operating Revenue (X) 4.385.363.212.341.45
Price / BV (X) 7.6210.256.875.572.65
Price / Net Operating Revenue (X) 4.385.363.212.341.45
EarningsYield 0.020.010.040.030.05

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Integra Engineering India Ltd. is a Public Limited Listed company incorporated on 03/06/1981 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L29199GJ1981PLC028741 and registration number is 028741. Currently Company is involved in the business activities of Manufacture of mechanical and electro-mechanical signalling safety and traffic control equipment for railways, tramways, inland waterways, roads, parking facilities, airfields etc.. Company's Total Operating Revenue is Rs. 165.86 Cr. and Equity Capital is Rs. 3.44 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Engineering - HeavyPost Box No. 55, Chandrapura Village, Panchmahal District Gujarat 389350Contact not found
Management
NamePosition Held
Mrs. Corinne RuckstuhlChairperson & Non Executive Director
Mr. Adrian OehlerNon Executive Director
Mrs. Komal SolomonIndependent Director
Mr. Mahendra SanghviIndependent Director
Mr. Jayesh MehtaIndependent Director
Mr. Bharat SalhotraIndependent Director
Mr. Dilipsinh JadejaAdditional Director

FAQ

What is the intrinsic value of Integra Engineering India Ltd and is it undervalued?

As of 03 April 2026, Integra Engineering India Ltd's intrinsic value is ₹82.32, which is 39.02% lower than the current market price of ₹135.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (21.5 %), book value (₹30.2), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Integra Engineering India Ltd?

Integra Engineering India Ltd is trading at ₹135.00 as of 03 April 2026, with a FY2026-2027 high of ₹280 and low of ₹118. The stock is currently near its 52-week low. Market cap stands at ₹464 Cr..

How does Integra Engineering India Ltd's P/E ratio compare to its industry?

Integra Engineering India Ltd has a P/E ratio of 28.8, which is below the industry average of 37.05. This is broadly in line with or below the industry average.

Is Integra Engineering India Ltd financially healthy?

Key indicators for Integra Engineering India Ltd: ROCE of 24.4 % indicates efficient capital utilization; ROE of 21.5 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Integra Engineering India Ltd profitable and how is the profit trend?

Integra Engineering India Ltd reported a net profit of ₹18 Cr in Mar 2025 on revenue of ₹166 Cr. Compared to ₹9 Cr in Mar 2022, the net profit shows an improving trend.

Does Integra Engineering India Ltd pay dividends?

Integra Engineering India Ltd has a dividend yield of 0.00 % at the current price of ₹135.00. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Integra Engineering India Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports