Integra Engineering India Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: March 12, 2025, 1:29 pm

Market Cap	722 Cr.
Current Price	210
High / Low	304/198
Stock P/E	42.3
Book Value	24.8
Dividend Yield	0.00 %
ROCE	24.3 %
ROE	20.9 %
Face Value	1.00
PEG Ratio	1.64

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Integra Engineering India Ltd

Competitors of Integra Engineering India Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Lakshmi Engineering & Warehousing Ltd	128 Cr.	1,920	3,576/1,800	119	324	0.62 %	13.1 %	9.73 %	100
HLE Glascoat Ltd	1,532 Cr.	224	524/223	44.4	63.2	0.49 %	13.1 %	8.62 %	2.00
Harish Textile Engineers Ltd	24.0 Cr.	72.0	103/44.2		23.3	0.00 %	10.8 %	2.98 %	10.0
Disa India Ltd	2,012 Cr.	13,835	20,900/13,238	38.9	1,780	1.45 %	25.9 %	19.2 %	10.0
Cranex Ltd	69.0 Cr.	105	190/47.5	36.9	19.5	0.00 %	10.1 %	14.9 %	10.0
Industry Average	8,405.35	N/A		39.15	N/A	N/A	18.92	14.68	N/A

All Competitor Stocks of Integra Engineering India Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	26.68	30.76	27.63	32.92	36.88	35.73	38.24	34.77	40.44	33.38	35.34	41.49	46.77
Expenses	22.93	26.81	24.88	28.03	30.08	28.72	31.53	29.35	32.99	28.75	30.17	32.96	36.71
Operating Profit	3.75	3.95	2.75	4.89	6.80	7.01	6.71	5.42	7.45	4.63	5.17	8.53	10.06
OPM %	14.06%	12.84%	9.95%	14.85%	18.44%	19.62%	17.55%	15.59%	18.42%	13.87%	14.63%	20.56%	21.51%
Other Income	0.23	0.15	0.12	0.15	0.16	0.14	0.20	0.24	0.15	0.25	0.23	0.35	0.16
Interest	0.26	0.32	0.25	0.28	0.38	0.27	0.30	0.30	0.36	0.29	0.37	0.44	0.67
Depreciation	0.42	0.43	0.48	0.52	0.56	0.60	0.64	0.68	0.71	0.75	0.81	0.88	0.88
Profit before tax	3.30	3.35	2.14	4.24	6.02	6.28	5.97	4.68	6.53	3.84	4.22	7.56	8.67
Tax %	34.85%	34.93%	29.91%	33.73%	-51.66%	24.04%	30.15%	26.28%	35.83%	29.69%	30.57%	29.89%	29.53%
Net Profit	2.15	2.19	1.49	2.81	9.12	4.77	4.18	3.46	4.19	2.70	2.94	5.31	6.11
EPS in Rs	0.63	0.64	0.44	0.82	2.65	1.39	1.22	1.01	1.22	0.79	0.86	1.55	1.78

Last Updated: February 28, 2025, 7:13 pm

Below is a detailed analysis of the quarterly data for Integra Engineering India Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

For Sales, as of Dec 2024, the value is ₹46.77 Cr.. The value appears strong and on an upward trend. It has increased from 41.49 Cr. (Sep 2024) to ₹46.77 Cr., marking an increase of ₹5.28 Cr..
For Expenses, as of Dec 2024, the value is ₹36.71 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 32.96 Cr. (Sep 2024) to ₹36.71 Cr., marking an increase of ₹3.75 Cr..
For Operating Profit, as of Dec 2024, the value is ₹10.06 Cr.. The value appears strong and on an upward trend. It has increased from 8.53 Cr. (Sep 2024) to ₹10.06 Cr., marking an increase of ₹1.53 Cr..
For OPM %, as of Dec 2024, the value is 21.51%. The value appears strong and on an upward trend. It has increased from 20.56% (Sep 2024) to 21.51%, marking an increase of 0.95%.
For Other Income, as of Dec 2024, the value is ₹0.16 Cr.. The value appears to be declining and may need further review. It has decreased from 0.35 Cr. (Sep 2024) to ₹0.16 Cr., marking a decrease of 0.19 Cr..
For Interest, as of Dec 2024, the value is ₹0.67 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 0.44 Cr. (Sep 2024) to ₹0.67 Cr., marking an increase of ₹0.23 Cr..
For Depreciation, as of Dec 2024, the value is ₹0.88 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 0.88 Cr..
For Profit before tax, as of Dec 2024, the value is ₹8.67 Cr.. The value appears strong and on an upward trend. It has increased from 7.56 Cr. (Sep 2024) to ₹8.67 Cr., marking an increase of ₹1.11 Cr..
For Tax %, as of Dec 2024, the value is 29.53%. The value appears to be improving (decreasing) as expected. It has decreased from 29.89% (Sep 2024) to 29.53%, marking a decrease of 0.36%.
For Net Profit, as of Dec 2024, the value is ₹6.11 Cr.. The value appears strong and on an upward trend. It has increased from 5.31 Cr. (Sep 2024) to ₹6.11 Cr., marking an increase of ₹0.80 Cr..
For EPS in Rs, as of Dec 2024, the value is 1.78. The value appears strong and on an upward trend. It has increased from ₹1.55 (Sep 2024) to 1.78, marking an increase of 0.23.

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: March 6, 2025, 3:53 pm

Metric	Dec 2012	Dec 2013	Mar 2015n n 15m	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	23	23	28	26	32	45	63	63	63	104	133	147	157
Expenses	24	24	28	26	32	41	53	55	55	89	112	123	129
Operating Profit	-1	-1	-0	0	0	5	9	8	8	15	21	24	28
OPM %	-4%	-5%	-0%	1%	0%	10%	15%	13%	13%	14%	16%	16%	18%
Other Income	-0	1	2	2	4	2	2	2	2	1	1	1	1
Interest	1	1	0	0	1	1	1	1	1	1	1	1	2
Depreciation	1	1	2	1	1	1	1	1	2	2	2	3	3
Profit before tax	-2	-1	-0	2	2	5	9	8	8	13	19	21	24
Tax %	-48%	-21%	-92%	33%	35%	29%	-23%	31%	30%	32%	3%	31%
Net Profit	-1	-1	-0	1	2	3	11	6	5	9	18	15	17
EPS in Rs	-0.35	-0.21	-0.00	0.38	0.45	1.00	3.25	1.68	1.58	2.66	5.29	4.23	4.98
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	100.00%	50.00%	266.67%	-45.45%	-16.67%	80.00%	100.00%	-16.67%
Change in YoY Net Profit Growth (%)	0.00%	-50.00%	216.67%	-312.12%	28.79%	96.67%	20.00%	-116.67%

Integra Engineering India Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	20%
5 Years:	19%
3 Years:	33%
TTM:	5%

Compounded Profit Growth
10 Years:	40%
5 Years:	5%
3 Years:	38%
TTM:	3%

Stock Price CAGR
10 Years:	25%
5 Years:	50%
3 Years:	40%
1 Year:	0%

Return on Equity
10 Years:	25%
5 Years:	24%
3 Years:	26%
Last Year:	21%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 10:33 pm

Month	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	3	3	3	3	3	3	3	3	3	3	3	3	3
Reserves	9	8	8	9	5	9	20	26	31	40	59	73	82
Borrowings	17	16	16	12	19	20	22	19	24	37	20	25	30
Other Liabilities	5	8	5	5	6	10	10	15	16	27	24	24	27
Total Liabilities	35	35	33	30	33	43	55	63	75	107	106	126	142
Fixed Assets	7	9	8	8	9	11	12	16	16	19	25	30	35
CWIP	0	0	0	0	0	0	0	0	0	0	0	9	13
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	28	26	24	22	25	31	44	47	59	88	81	87	94
Total Assets	35	35	33	30	33	43	55	63	75	107	106	126	142

Below is a detailed analysis of the balance sheet data for Integra Engineering India Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is ₹3.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹3.00 Cr..
For Reserves, as of Sep 2024, the value is ₹82.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹73.00 Cr. (Mar 2024) to ₹82.00 Cr., marking an increase of 9.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹30.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from ₹25.00 Cr. (Mar 2024) to ₹30.00 Cr., marking an increase of 5.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹27.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹24.00 Cr. (Mar 2024) to ₹27.00 Cr., marking an increase of 3.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹142.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from ₹126.00 Cr. (Mar 2024) to ₹142.00 Cr., marking an increase of 16.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹35.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹30.00 Cr. (Mar 2024) to ₹35.00 Cr., marking an increase of 5.00 Cr..
For CWIP, as of Sep 2024, the value is ₹13.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹9.00 Cr. (Mar 2024) to ₹13.00 Cr., marking an increase of 4.00 Cr..
For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded ₹0.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹94.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹87.00 Cr. (Mar 2024) to ₹94.00 Cr., marking an increase of 7.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹142.00 Cr.. The value appears strong and on an upward trend. It has increased from ₹126.00 Cr. (Mar 2024) to ₹142.00 Cr., marking an increase of 16.00 Cr..

Notably, the Reserves (₹82.00 Cr.) exceed the Borrowings (30.00 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

Month	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-0	4	1	2	1	0	5	5	12	-7	9	17
Cash from Investing Activity +	-2	-3	0	2	1	-4	-1	-8	-8	2	-7	-16
Cash from Financing Activity +	-2	-2	-1	-3	-0	-0	-0	-0	-0	1	0	-1
Net Cash Flow	-4	-1	1	0	1	-4	3	-3	4	-4	3	0

Free Cash Flow

Month	Dec 2012	Dec 2013	Mar 2015n n 15m	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-18.00	-17.00	0.00	-12.00	-19.00	-15.00	-13.00	-11.00	-16.00	-22.00	1.00	-1.00

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

Month	Dec 2012	Dec 2013	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	133	96	65	95	85	127	107	137	140	159	99	100
Inventory Days	241	255	177	129	124	112	119	116	131	177	139	152
Days Payable	80	140	58	73	84	121	90	61	56	89	50	42
Cash Conversion Cycle	294	211	185	151	126	118	137	192	216	248	188	211
Working Capital Days	253	191	153	122	29	60	81	117	122	175	116	127
ROCE %	1%	-0%	1%	6%	8%	18%	26%	20%	16%	21%	24%	24%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	54.67%	54.67%	54.48%	54.48%	54.48%	54.48%	54.48%	54.48%	54.48%	54.48%	54.48%	54.48%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.37%	0.37%	0.34%
DIIs	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.30%
Public	45.04%	45.04%	45.23%	45.23%	45.23%	45.23%	45.23%	45.24%	45.21%	44.86%	44.87%	44.87%
No. of Shareholders	19,958	19,704	19,894	19,492	19,727	21,616	22,668	25,367	25,867	28,655	28,779	28,622

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	4.23	5.30	2.66	1.58	1.68
Diluted EPS (Rs.)	4.23	5.30	2.66	1.58	1.68
Cash EPS (Rs.)	5.03	5.92	3.14	2.03	2.09
Book Value[Excl.RevalReserv]/Share (Rs.)	22.35	18.10	12.73	10.09	8.48
Book Value[Incl.RevalReserv]/Share (Rs.)	22.35	18.10	12.73	10.09	8.48
Revenue From Operations / Share (Rs.)	42.72	38.75	30.30	18.40	18.37
PBDIT / Share (Rs.)	7.29	6.40	4.67	2.91	3.08
PBIT / Share (Rs.)	6.48	5.77	4.19	2.46	2.68
PBT / Share (Rs.)	6.12	5.43	3.90	2.25	2.45
Net Profit / Share (Rs.)	4.23	5.29	2.66	1.58	1.68
NP After MI And SOA / Share (Rs.)	4.23	5.29	2.66	1.58	1.68
PBDIT Margin (%)	17.06	16.52	15.42	15.79	16.75
PBIT Margin (%)	15.16	14.89	13.82	13.36	14.56
PBT Margin (%)	14.31	14.01	12.86	12.23	13.32
Net Profit Margin (%)	9.88	13.65	8.77	8.58	9.16
NP After MI And SOA Margin (%)	9.88	13.65	8.77	8.58	9.16
Return on Networth / Equity (%)	18.90	29.22	20.88	15.65	19.86
Return on Capital Employeed (%)	28.89	26.45	25.37	17.90	21.96
Return On Assets (%)	11.56	17.10	8.48	7.18	9.09
Long Term Debt / Equity (X)	0.00	0.00	0.28	0.35	0.42
Total Debt / Equity (X)	0.32	0.11	0.84	0.70	0.65
Asset Turnover Ratio (%)	1.27	1.25	1.14	0.90	1.06
Current Ratio (X)	1.72	2.36	1.61	1.89	1.90
Quick Ratio (X)	1.05	1.46	1.05	1.46	1.41
Inventory Turnover Ratio (X)	2.62	2.56	3.25	2.89	2.98
Interest Coverage Ratio (X)	20.06	18.73	16.10	13.97	13.48
Interest Coverage Ratio (Post Tax) (X)	12.63	16.48	10.15	8.59	8.38
Enterprise Value (Cr.)	803.38	439.58	273.90	99.75	80.45
EV / Net Operating Revenue (X)	5.47	3.30	2.64	1.58	1.28
EV / EBITDA (X)	32.07	19.98	17.11	10.02	7.63
MarketCap / Net Operating Revenue (X)	5.36	3.21	2.34	1.45	1.07
Price / BV (X)	10.25	6.87	5.57	2.65	2.32
Price / Net Operating Revenue (X)	5.36	3.21	2.34	1.45	1.07
EarningsYield	0.01	0.04	0.03	0.05	0.08

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 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is 4.23. This value is below the healthy minimum of 5. It has decreased from 5.30 (Mar 23) to 4.23, marking a decrease of 1.07.
For Diluted EPS (Rs.), as of Mar 24, the value is 4.23. This value is below the healthy minimum of 5. It has decreased from 5.30 (Mar 23) to 4.23, marking a decrease of 1.07.
For Cash EPS (Rs.), as of Mar 24, the value is 5.03. This value is within the healthy range. It has decreased from 5.92 (Mar 23) to 5.03, marking a decrease of 0.89.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 22.35. It has increased from 18.10 (Mar 23) to 22.35, marking an increase of 4.25.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 22.35. It has increased from 18.10 (Mar 23) to 22.35, marking an increase of 4.25.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 42.72. It has increased from 38.75 (Mar 23) to 42.72, marking an increase of 3.97.
For PBDIT / Share (Rs.), as of Mar 24, the value is 7.29. This value is within the healthy range. It has increased from 6.40 (Mar 23) to 7.29, marking an increase of 0.89.
For PBIT / Share (Rs.), as of Mar 24, the value is 6.48. This value is within the healthy range. It has increased from 5.77 (Mar 23) to 6.48, marking an increase of 0.71.
For PBT / Share (Rs.), as of Mar 24, the value is 6.12. This value is within the healthy range. It has increased from 5.43 (Mar 23) to 6.12, marking an increase of 0.69.
For Net Profit / Share (Rs.), as of Mar 24, the value is 4.23. This value is within the healthy range. It has decreased from 5.29 (Mar 23) to 4.23, marking a decrease of 1.06.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 4.23. This value is within the healthy range. It has decreased from 5.29 (Mar 23) to 4.23, marking a decrease of 1.06.
For PBDIT Margin (%), as of Mar 24, the value is 17.06. This value is within the healthy range. It has increased from 16.52 (Mar 23) to 17.06, marking an increase of 0.54.
For PBIT Margin (%), as of Mar 24, the value is 15.16. This value is within the healthy range. It has increased from 14.89 (Mar 23) to 15.16, marking an increase of 0.27.
For PBT Margin (%), as of Mar 24, the value is 14.31. This value is within the healthy range. It has increased from 14.01 (Mar 23) to 14.31, marking an increase of 0.30.
For Net Profit Margin (%), as of Mar 24, the value is 9.88. This value is within the healthy range. It has decreased from 13.65 (Mar 23) to 9.88, marking a decrease of 3.77.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 9.88. This value is within the healthy range. It has decreased from 13.65 (Mar 23) to 9.88, marking a decrease of 3.77.
For Return on Networth / Equity (%), as of Mar 24, the value is 18.90. This value is within the healthy range. It has decreased from 29.22 (Mar 23) to 18.90, marking a decrease of 10.32.
For Return on Capital Employeed (%), as of Mar 24, the value is 28.89. This value is within the healthy range. It has increased from 26.45 (Mar 23) to 28.89, marking an increase of 2.44.
For Return On Assets (%), as of Mar 24, the value is 11.56. This value is within the healthy range. It has decreased from 17.10 (Mar 23) to 11.56, marking a decrease of 5.54.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Total Debt / Equity (X), as of Mar 24, the value is 0.32. This value is within the healthy range. It has increased from 0.11 (Mar 23) to 0.32, marking an increase of 0.21.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.27. It has increased from 1.25 (Mar 23) to 1.27, marking an increase of 0.02.
For Current Ratio (X), as of Mar 24, the value is 1.72. This value is within the healthy range. It has decreased from 2.36 (Mar 23) to 1.72, marking a decrease of 0.64.
For Quick Ratio (X), as of Mar 24, the value is 1.05. This value is within the healthy range. It has decreased from 1.46 (Mar 23) to 1.05, marking a decrease of 0.41.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.62. This value is below the healthy minimum of 4. It has increased from 2.56 (Mar 23) to 2.62, marking an increase of 0.06.
For Interest Coverage Ratio (X), as of Mar 24, the value is 20.06. This value is within the healthy range. It has increased from 18.73 (Mar 23) to 20.06, marking an increase of 1.33.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 12.63. This value is within the healthy range. It has decreased from 16.48 (Mar 23) to 12.63, marking a decrease of 3.85.
For Enterprise Value (Cr.), as of Mar 24, the value is 803.38. It has increased from 439.58 (Mar 23) to 803.38, marking an increase of 363.80.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 5.47. This value exceeds the healthy maximum of 3. It has increased from 3.30 (Mar 23) to 5.47, marking an increase of 2.17.
For EV / EBITDA (X), as of Mar 24, the value is 32.07. This value exceeds the healthy maximum of 15. It has increased from 19.98 (Mar 23) to 32.07, marking an increase of 12.09.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 5.36. This value exceeds the healthy maximum of 3. It has increased from 3.21 (Mar 23) to 5.36, marking an increase of 2.15.
For Price / BV (X), as of Mar 24, the value is 10.25. This value exceeds the healthy maximum of 3. It has increased from 6.87 (Mar 23) to 10.25, marking an increase of 3.38.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 5.36. This value exceeds the healthy maximum of 3. It has increased from 3.21 (Mar 23) to 5.36, marking an increase of 2.15.
For EarningsYield, as of Mar 24, the value is 0.01. This value is below the healthy minimum of 5. It has decreased from 0.04 (Mar 23) to 0.01, marking a decrease of 0.03.

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 March 13, 2025 is: ₹178.91

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 March 13, 2025, Integra Engineering India Ltd is Overvalued by 14.80% compared to the current share price 210.00

Intrinsic Value of Integra Engineering India Ltd as of March 13, 2025 is: 225.09

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 March 13, 2025, Integra Engineering India Ltd is Undervalued by 7.19% compared to the current share price 210.00

Last 5 Year EPS CAGR: 25.81%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (29.15 cr) compared to borrowings (21.31 cr), indicating strong financial stability. The company has shown consistent growth in sales (69.77 cr) and profit (8.31 cr) over the years.	The stock has a low average ROCE of 13.75%, which may not be favorable. The stock has a high average Working Capital Days of 128.83, which may not be favorable. The stock has a high average Cash Conversion Cycle of 189.75, 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: 9.88%
  - 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: 28.89% (Industry Average ROCE: 18.92%)
  - 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%: 18.9% (Industry Average ROE: 14.68%)
  - 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): 12.63
  - 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: 1.05
  - 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: 42.3 (Industry average Stock P/E: 39.15)
  - 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: 0.32
  - 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. 146.82 Cr. and Equity Capital is Rs. 3.44 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Engineering - Heavy	Post Box No. 55, Chandrapura Village, Panchmahal District Gujarat 389350	info@integraengineering.in http://www.integraengineering.in

Management
Name	Position Held
Mrs. Corinne Ruckstuhl	Chairperson & Non Executive Director
Mr. Adrian Oehler	Non Executive Director
Mr. Shalin S Divatia	Independent Director
Mr. Mahendra Sanghvi	Independent Director
Mr. Rahul Divan	Independent Director
Mr. Bhargav Patel	Independent Director
Mr. Bharat Salhotra	Additional Director
Mrs. Komal Solomon	Additional Director
Mr. Jayesh Mehta	Additional Director

FAQ

What is the latest intrinsic value of Integra Engineering India Ltd?

The latest intrinsic value of Integra Engineering India Ltd as on 13 March 2025 is ₹178.91, which is 14.80% lower than the current market price of ₹210.00, indicating the stock is overvalued by 14.80%. The intrinsic value of Integra Engineering India Ltd is calculated using PE ratio method. The stock has a market capitalization of ₹722 Cr. and recorded a high/low of ₹304/198 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹82 Cr and total liabilities of ₹142 Cr.

What is the Market Cap of Integra Engineering India Ltd?

The Market Cap of Integra Engineering India Ltd is 722 Cr..

What is the current Stock Price of Integra Engineering India Ltd as on 13 March 2025?

The current stock price of Integra Engineering India Ltd as on 13 March 2025 is ₹210.

What is the High / Low of Integra Engineering India Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Integra Engineering India Ltd stocks is ₹304/198.

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

The Stock P/E of Integra Engineering India Ltd is 42.3.

What is the Book Value of Integra Engineering India Ltd?

The Book Value of Integra Engineering India Ltd is 24.8.

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 24.3 %.

What is the ROE of Integra Engineering India Ltd?

The ROE of Integra Engineering India Ltd is 20.9 %.

What is the Face Value of Integra Engineering India Ltd?

The Face Value of Integra Engineering India Ltd is 1.00.