Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: January 2, 2026, 7:39 pm
Author: Getaka|Social: XLinkedIn

Integra Engineering India Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: January 2, 2026, 7:39 pm

Market Cap 659 Cr.
Current Price 192
High / Low 280/170
Stock P/E35.1
Book Value 30.2
Dividend Yield0.00 %
ROCE24.4 %
ROE21.5 %
Face Value 1.00
PEG Ratio2.26

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
Lakshmi Engineering & Warehousing Ltd 147 Cr. 2,200 2,787/1,805173 3280.45 %5.84 %4.01 % 100
HLE Glascoat Ltd 3,126 Cr. 449 662/21854.6 73.00.24 %12.5 %10.7 % 2.00
Harish Textile Engineers Ltd 20.4 Cr. 61.1 94.2/52.46.16 33.20.00 %9.56 %2.84 % 10.0
Disa India Ltd 1,759 Cr. 12,099 17,200/11,70334.0 1,9051.65 %28.9 %21.2 % 10.0
Cranex Ltd 44.1 Cr. 67.1 151/62.522.6 38.30.00 %10.3 %11.1 % 10.0
Industry Average10,711.76 Cr1,405.3080.60296.330.33%15.76%12.90%8.88

All Competitor Stocks of Integra Engineering India Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 32.9236.8835.7338.2434.7740.4433.3835.3441.4946.7742.2645.7341.04
Expenses 28.0330.0828.7231.5329.3532.9928.7530.1732.9636.7134.5436.6534.55
Operating Profit 4.896.807.016.715.427.454.635.178.5310.067.729.086.49
OPM % 14.85%18.44%19.62%17.55%15.59%18.42%13.87%14.63%20.56%21.51%18.27%19.86%15.81%
Other Income 0.150.160.140.200.240.150.250.230.350.160.210.150.32
Interest 0.280.380.270.300.300.360.290.370.440.670.930.820.65
Depreciation 0.520.560.600.640.680.710.750.810.880.881.071.181.22
Profit before tax 4.246.026.285.974.686.533.844.227.568.675.937.234.94
Tax % 33.73%-51.66%24.04%30.15%26.28%35.83%29.69%30.57%29.89%29.53%30.35%29.60%29.76%
Net Profit 2.819.124.774.183.464.192.702.945.316.114.135.083.47
EPS in Rs 0.822.651.391.221.011.220.790.861.551.781.201.481.01

Last Updated: January 1, 2026, 6:46 am

Below is a detailed analysis of the quarterly data for Integra Engineering India Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 41.04 Cr.. The value appears to be declining and may need further review. It has decreased from 45.73 Cr. (Jun 2025) to 41.04 Cr., marking a decrease of 4.69 Cr..
  • For Expenses, as of Sep 2025, the value is 34.55 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 36.65 Cr. (Jun 2025) to 34.55 Cr., marking a decrease of 2.10 Cr..
  • For Operating Profit, as of Sep 2025, the value is 6.49 Cr.. The value appears to be declining and may need further review. It has decreased from 9.08 Cr. (Jun 2025) to 6.49 Cr., marking a decrease of 2.59 Cr..
  • For OPM %, as of Sep 2025, the value is 15.81%. The value appears to be declining and may need further review. It has decreased from 19.86% (Jun 2025) to 15.81%, marking a decrease of 4.05%.
  • For Other Income, as of Sep 2025, the value is 0.32 Cr.. The value appears strong and on an upward trend. It has increased from 0.15 Cr. (Jun 2025) to 0.32 Cr., marking an increase of 0.17 Cr..
  • For Interest, as of Sep 2025, the value is 0.65 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 0.82 Cr. (Jun 2025) to 0.65 Cr., marking a decrease of 0.17 Cr..
  • For Depreciation, as of Sep 2025, the value is 1.22 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1.18 Cr. (Jun 2025) to 1.22 Cr., marking an increase of 0.04 Cr..
  • For Profit before tax, as of Sep 2025, the value is 4.94 Cr.. The value appears to be declining and may need further review. It has decreased from 7.23 Cr. (Jun 2025) to 4.94 Cr., marking a decrease of 2.29 Cr..
  • For Tax %, as of Sep 2025, the value is 29.76%. The value appears to be increasing, which may not be favorable. It has increased from 29.60% (Jun 2025) to 29.76%, marking an increase of 0.16%.
  • For Net Profit, as of Sep 2025, the value is 3.47 Cr.. The value appears to be declining and may need further review. It has decreased from 5.08 Cr. (Jun 2025) to 3.47 Cr., marking a decrease of 1.61 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 1.01. The value appears to be declining and may need further review. It has decreased from 1.48 (Jun 2025) to 1.01, marking a decrease of 0.47.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 5:10 am

MetricDec 2013Mar 2015n n 15mMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2328263245636363104133147166176
Expenses 242826324153555589112123134142
Operating Profit -1-00059881521243133
OPM % -5%-0%1%0%10%15%13%13%14%16%16%19%19%
Other Income 1224222211111
Interest 1001111111123
Depreciation 1211111222344
Profit before tax -1-02259881319212627
Tax % -21%-92%33%35%29%-23%31%30%32%3%31%30%
Net Profit -1-01231165918151819
EPS in Rs -0.21-0.000.380.451.003.251.681.582.665.294.235.385.47
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

Below is a detailed analysis of the balance sheet data for Integra Engineering India Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 3.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 3.00 Cr..
  • For Reserves, as of Sep 2025, the value is 101.00 Cr.. The value appears strong and on an upward trend. It has increased from 92.00 Cr. (Mar 2025) to 101.00 Cr., marking an increase of 9.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 34.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 39.00 Cr. (Mar 2025) to 34.00 Cr., marking a decrease of 5.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 23.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 23.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 160.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 157.00 Cr. (Mar 2025) to 160.00 Cr., marking an increase of 3.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 62.00 Cr.. The value appears strong and on an upward trend. It has increased from 58.00 Cr. (Mar 2025) to 62.00 Cr., marking an increase of 4.00 Cr..
  • For CWIP, as of Sep 2025, the value is 0.00 Cr.. The value appears to be declining and may need further review. It has decreased from 3.00 Cr. (Mar 2025) to 0.00 Cr., marking a decrease of 3.00 Cr..
  • For Investments, as of Sep 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 98.00 Cr.. The value appears strong and on an upward trend. It has increased from 96.00 Cr. (Mar 2025) to 98.00 Cr., marking an increase of 2.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 160.00 Cr.. The value appears strong and on an upward trend. It has increased from 157.00 Cr. (Mar 2025) to 160.00 Cr., marking an increase of 3.00 Cr..

Notably, the Reserves (101.00 Cr.) exceed the Borrowings (34.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

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

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 Days9665958512710713714015999100108
Inventory Days255177129124112119116131177139152164
Days Payable14058738412190615689504272
Cash Conversion Cycle211185151126118137192216248188211199
Working Capital Days134125122295166805389966678
ROCE %-0%1%6%8%18%26%20%16%21%24%24%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters54.48%54.48%54.48%54.48%54.48%54.48%54.48%54.48%54.48%54.44%54.44%54.39%
FIIs0.00%0.00%0.00%0.00%0.00%0.03%0.37%0.37%0.34%0.38%0.38%0.33%
DIIs0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.28%0.30%0.30%0.30%0.40%
Public45.23%45.23%45.23%45.23%45.24%45.21%44.86%44.87%44.87%44.88%44.89%44.88%
No. of Shareholders19,49219,72721,61622,66825,36725,86728,65528,77928,62228,34227,95227,847

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

After reviewing the key financial ratios for Integra Engineering India Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 5.38. This value is within the healthy range. It has increased from 4.23 (Mar 24) to 5.38, marking an increase of 1.15.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 5.38. This value is within the healthy range. It has increased from 4.23 (Mar 24) to 5.38, marking an increase of 1.15.
  • For Cash EPS (Rs.), as of Mar 25, the value is 6.43. This value is within the healthy range. It has increased from 5.03 (Mar 24) to 6.43, marking an increase of 1.40.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 27.72. It has increased from 22.35 (Mar 24) to 27.72, marking an increase of 5.37.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 27.72. It has increased from 22.35 (Mar 24) to 27.72, marking an increase of 5.37.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 48.22. It has increased from 42.72 (Mar 24) to 48.22, marking an increase of 5.50.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 9.43. This value is within the healthy range. It has increased from 7.29 (Mar 24) to 9.43, marking an increase of 2.14.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 8.37. This value is within the healthy range. It has increased from 6.48 (Mar 24) to 8.37, marking an increase of 1.89.
  • For PBT / Share (Rs.), as of Mar 25, the value is 7.67. This value is within the healthy range. It has increased from 6.12 (Mar 24) to 7.67, marking an increase of 1.55.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 5.38. This value is within the healthy range. It has increased from 4.23 (Mar 24) to 5.38, marking an increase of 1.15.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 5.38. This value is within the healthy range. It has increased from 4.23 (Mar 24) to 5.38, marking an increase of 1.15.
  • For PBDIT Margin (%), as of Mar 25, the value is 19.55. This value is within the healthy range. It has increased from 17.06 (Mar 24) to 19.55, marking an increase of 2.49.
  • For PBIT Margin (%), as of Mar 25, the value is 17.36. This value is within the healthy range. It has increased from 15.16 (Mar 24) to 17.36, marking an increase of 2.20.
  • For PBT Margin (%), as of Mar 25, the value is 15.91. This value is within the healthy range. It has increased from 14.31 (Mar 24) to 15.91, marking an increase of 1.60.
  • For Net Profit Margin (%), as of Mar 25, the value is 11.14. This value exceeds the healthy maximum of 10. It has increased from 9.88 (Mar 24) to 11.14, marking an increase of 1.26.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 11.14. This value is within the healthy range. It has increased from 9.88 (Mar 24) to 11.14, marking an increase of 1.26.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 19.39. This value is within the healthy range. It has increased from 18.90 (Mar 24) to 19.39, marking an increase of 0.49.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 28.48. This value is within the healthy range. It has decreased from 28.89 (Mar 24) to 28.48, marking a decrease of 0.41.
  • For Return On Assets (%), as of Mar 25, the value is 11.75. This value is within the healthy range. It has increased from 11.56 (Mar 24) to 11.75, marking an increase of 0.19.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.04. This value is below the healthy minimum of 0.2. It has increased from 0.00 (Mar 24) to 0.04, marking an increase of 0.04.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.40. This value is within the healthy range. It has increased from 0.32 (Mar 24) to 0.40, marking an increase of 0.08.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.17. It has decreased from 1.27 (Mar 24) to 1.17, marking a decrease of 0.10.
  • For Current Ratio (X), as of Mar 25, the value is 1.68. This value is within the healthy range. It has decreased from 1.72 (Mar 24) to 1.68, marking a decrease of 0.04.
  • For Quick Ratio (X), as of Mar 25, the value is 0.98. This value is below the healthy minimum of 1. It has decreased from 1.05 (Mar 24) to 0.98, marking a decrease of 0.07.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 4.64. This value is within the healthy range. It has increased from 2.62 (Mar 24) to 4.64, marking an increase of 2.02.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 13.52. This value is within the healthy range. It has decreased from 20.06 (Mar 24) to 13.52, marking a decrease of 6.54.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 8.71. This value is within the healthy range. It has decreased from 12.63 (Mar 24) to 8.71, marking a decrease of 3.92.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 762.00. It has decreased from 803.38 (Mar 24) to 762.00, marking a decrease of 41.38.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 4.59. This value exceeds the healthy maximum of 3. It has decreased from 5.47 (Mar 24) to 4.59, marking a decrease of 0.88.
  • For EV / EBITDA (X), as of Mar 25, the value is 23.49. This value exceeds the healthy maximum of 15. It has decreased from 32.07 (Mar 24) to 23.49, marking a decrease of 8.58.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 4.38. This value exceeds the healthy maximum of 3. It has decreased from 5.36 (Mar 24) to 4.38, marking a decrease of 0.98.
  • For Price / BV (X), as of Mar 25, the value is 7.62. This value exceeds the healthy maximum of 3. It has decreased from 10.25 (Mar 24) to 7.62, marking a decrease of 2.63.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 4.38. This value exceeds the healthy maximum of 3. It has decreased from 5.36 (Mar 24) to 4.38, marking a decrease of 0.98.
  • For EarningsYield, as of Mar 25, the value is 0.02. This value is below the healthy minimum of 5. It has increased from 0.01 (Mar 24) to 0.02, marking an increase of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Integra Engineering India Ltd as of January 3, 2026 is: ₹185.97

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of January 3, 2026, Integra Engineering India Ltd is Overvalued by 3.14% compared to the current share price ₹192.00

Intrinsic Value of Integra Engineering India Ltd as of January 3, 2026 is: ₹214.81

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of January 3, 2026, Integra Engineering India Ltd is Undervalued by 11.88% compared to the current share price ₹192.00

Last 5 Year EPS CAGR: 15.51%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 15.67%, which is a positive sign.
  2. The company has higher reserves (37.00 cr) compared to borrowings (23.31 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (82.23 cr) and profit (10.69 cr) over the years.
  1. The stock has a high average Working Capital Days of 82.42, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 181.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Integra Engineering India Ltd:
    1. Net Profit Margin: 11.14%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 28.48% (Industry Average ROCE: 15.76%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 19.39% (Industry Average ROE: 12.9%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 8.71
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.98
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 35.1 (Industry average Stock P/E: 80.6)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.4
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

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?

Integra Engineering India Ltd's intrinsic value (as of 02 January 2026) is ₹185.97 which is 3.14% lower the current market price of ₹192.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹659 Cr. market cap, FY2025-2026 high/low of ₹280/170, reserves of ₹101 Cr, and liabilities of ₹160 Cr.

What is the Market Cap of Integra Engineering India Ltd?

The Market Cap of Integra Engineering India Ltd is 659 Cr..

What is the current Stock Price of Integra Engineering India Ltd as on 02 January 2026?

The current stock price of Integra Engineering India Ltd as on 02 January 2026 is ₹192.

What is the High / Low of Integra Engineering India Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Integra Engineering India Ltd stocks is ₹280/170.

What is the Stock P/E of Integra Engineering India Ltd?

The Stock P/E of Integra Engineering India Ltd is 35.1.

What is the Book Value of Integra Engineering India Ltd?

The Book Value of Integra Engineering India Ltd is 30.2.

What is the Dividend Yield of Integra Engineering India Ltd?

The Dividend Yield of Integra Engineering India Ltd is 0.00 %.

What is the ROCE of Integra Engineering India Ltd?

The ROCE of Integra Engineering India Ltd is 24.4 %.

What is the ROE of Integra Engineering India Ltd?

The ROE of Integra Engineering India Ltd is 21.5 %.

What is the Face Value of Integra Engineering India Ltd?

The Face Value of Integra Engineering India Ltd is 1.00.

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