Integra Essentia Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 2:22 am

Market Cap	384 Cr.
Current Price	3.60
High / Low	7.71/2.85
Stock P/E	40.6
Book Value	1.58
Dividend Yield	0.00 %
ROCE	17.1 %
ROE	15.9 %
Face Value	1.00
PEG Ratio	4.37

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for

Competitors of

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Haria Exports Ltd	7.18 Cr.	6.22	9.36/3.87	65.3	12.2	0.00 %	0.64 %	0.64 %	10.0
Haria Apparels Ltd	8.23 Cr.	5.38	6.80/4.37	15.0	3.62	0.00 %	18.6 %	18.2 %	10.0
Garment Mantra Lifestyle Ltd	50.8 Cr.	2.53	4.61/2.20	16.7	1.92	0.00 %	7.86 %	6.85 %	1.00
Cityman Ltd	32.2 Cr.	27.5	27.5/14.4		5.49	0.00 %	4.69 %	%	10.0
Bindal Exports Ltd	11.9 Cr.	25.8	25.8/16.1	28.3	22.1	0.00 %	6.61 %	2.96 %	10.0
Industry Average	5,399.95 Cr	1,855.49		56.94	138.56	0.15%	12.29%	14.34%	7.13

All Competitor Stocks of

Quarterly Result

Month	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Sales	0.00	0.01	0.00	0.35	17.99	50.19	55.96	57.13	61.05	67.27	55.00	66.90	62.06
Expenses	0.05	0.06	0.05	0.25	17.58	49.60	55.37	57.29	59.91	65.70	53.72	63.76	61.80
Operating Profit	-0.05	-0.05	-0.05	0.10	0.41	0.59	0.59	-0.16	1.14	1.57	1.28	3.14	0.26
OPM %		-500.00%		28.57%	2.28%	1.18%	1.05%	-0.28%	1.87%	2.33%	2.33%	4.69%	0.42%
Other Income	0.00	0.01	0.00	0.00	0.12	0.00	0.00	2.22	0.98	0.88	1.40	7.86	1.78
Interest	0.06	0.04	0.04	0.00	0.00	0.05	0.00	0.00	0.00	0.01	0.03	0.26	0.14
Depreciation	0.05	0.04	0.00	0.00	0.00	0.00	0.00	0.01	0.01	0.01	0.88	0.95	0.94
Profit before tax	-0.16	-0.12	-0.09	0.10	0.53	0.54	0.59	2.05	2.11	2.43	1.77	9.79	0.96
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	23.46%	37.29%	22.98%	25.00%
Net Profit	-0.16	-0.12	-0.09	0.10	0.53	0.54	0.58	2.05	2.11	1.86	1.11	7.54	0.71
EPS in Rs	-0.00	-0.00	-0.00	0.00	0.01	0.01	0.01	0.02	0.02	0.02	0.01	0.08	0.01

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	0	13	0	0	0	0	0	0	0	0	69	241	250
Expenses	0	28	0	0	1	0	0	1	0	0	67	238	243
Operating Profit	0	-15	-0	-0	-1	-0	-0	-1	-0	-0	1	3	7
OPM %		-112%									2%	1%	3%
Other Income	0	24	0	0	0	0	0	0	-11	0	0	4	11
Interest	0	3	1	0	0	0	0	0	0	0	0	0	0
Depreciation	0	4	2	2	2	2	2	2	2	0	0	0	2
Profit before tax	0	2	-3	-2	-2	-2	-2	-2	-13	-1	1	7	16
Tax %		0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	8%
Net Profit	0	2	-3	-2	-2	-2	-2	-2	-13	-1	1	7	13
EPS in Rs		0.03	-0.06	-0.04	-0.05	-0.05	-0.04	-0.05	-0.29	-0.01	0.02	0.14	0.27
Dividend Payout %		0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	-250.00%	33.33%	0.00%	0.00%	0.00%	0.00%	-550.00%	92.31%	200.00%	600.00%
Change in YoY Net Profit Growth (%)	0.00%	283.33%	-33.33%	0.00%	0.00%	0.00%	-550.00%	642.31%	107.69%	400.00%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	49%

Compounded Profit Growth
10 Years:	22%
5 Years:	54%
3 Years:	200%
TTM:	-25%

Stock Price CAGR
10 Years:	27%
5 Years:	127%
3 Years:	73%
1 Year:	16%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	11	11	11	11	11	11	11	11	11	11	46	91	107
Reserves	-13	-16	-18	-20	-23	-25	-27	-40	-41	-40	30	26	62
Borrowings	33	33	34	34	34	34	35	28	29	29	28	7	12
Other Liabilities	2	2	0	0	1	1	1	1	2	17	57	77	37
Total Liabilities	33	30	27	25	23	21	20	0	0	17	161	201	217
Fixed Assets	29	27	26	24	22	21	20	0	0	0	40	38	55
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	20	36	29
Other Assets	3	3	1	1	0	0	0	0	0	17	101	128	134
Total Assets	33	30	27	25	23	21	20	0	0	17	161	201	217

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-22	-28	-0	-0	-0	-0	-0	-0	-0	0	47	-10
Cash from Investing Activity +	47	0	0	0	0	0	0	0	0	0	-140	2
Cash from Financing Activity +	-24	28	0	0	0	0	0	0	0	0	98	4
Net Cash Flow	0	-0	-0	0	-0	0	0	0	0	0	5	-4

Free Cash Flow

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Free Cash Flow	0.00	-48.00	-33.00	-34.00	-35.00	-34.00	-34.00	-36.00	-28.00	-29.00	-28.00	-25.00

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	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	6									42	16	51
Inventory Days	9		6,205	61					0	0	0	0
Days Payable	17		365	24
Cash Conversion Cycle	-1									42	16	51
Working Capital Days	-42									-4	-67	-27
ROCE %	-127%	-7%	-6%	-8%	-8%	-8%	-10%	-20%			14%	17%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Jul 2024
Promoters	63.55%	63.55%	20.81%	20.81%	20.81%	20.81%	20.81%	20.81%	20.81%	20.81%	20.81%	20.81%
FIIs	0.00%	0.00%	0.00%	0.54%	1.55%	1.51%	1.51%	1.51%	0.12%	0.13%	0.12%	0.10%
DIIs	4.56%	4.56%	1.29%	1.29%	1.08%	1.08%	1.08%	1.08%	1.06%	1.06%	1.06%	0.95%
Public	31.89%	31.89%	77.90%	77.35%	76.55%	76.58%	76.60%	76.59%	78.00%	77.99%	78.00%	78.12%
No. of Shareholders	16,732	16,693	17,271	27,871	25,718	30,374	32,810	48,155	1,29,814	2,18,371	2,38,187	2,38,995

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
FaceValue	1.00	1.00
Basic EPS (Rs.)	0.28	0.15
Diluted EPS (Rs.)	0.28	0.35
Cash EPS (Rs.)	0.20	0.14
Book Value[Excl.RevalReserv]/Share (Rs.)	1.28	1.65
Book Value[Incl.RevalReserv]/Share (Rs.)	1.28	1.65
Revenue From Operations / Share (Rs.)	3.03	5.28
PBDIT / Share (Rs.)	0.25	0.15
PBIT / Share (Rs.)	0.21	0.15
PBT / Share (Rs.)	0.20	0.15
Net Profit / Share (Rs.)	0.16	0.14
NP After MI And SOA / Share (Rs.)	0.16	0.14
PBDIT Margin (%)	8.38	2.98
PBIT Margin (%)	7.04	2.97
PBT Margin (%)	6.84	2.97
Net Profit Margin (%)	5.51	2.73
NP After MI And SOA Margin (%)	5.56	2.76
Return on Networth / Equity (%)	13.17	8.84
Return on Capital Employeed (%)	15.66	6.90
Return On Assets (%)	7.65	4.14
Long Term Debt / Equity (X)	0.06	0.37
Total Debt / Equity (X)	0.06	0.37
Asset Turnover Ratio (%)	1.53	0.00
Current Ratio (X)	0.76	0.31
Quick Ratio (X)	0.76	0.31
Interest Coverage Ratio (X)	41.29	3791.00
Interest Coverage Ratio (Post Tax) (X)	28.17	3477.16
Enterprise Value (Cr.)	309.80	299.02
EV / Net Operating Revenue (X)	1.12	1.24
EV / EBITDA (X)	13.33	41.51
MarketCap / Net Operating Revenue (X)	1.10	1.14
Price / BV (X)	2.60	3.66
Price / Net Operating Revenue (X)	1.10	1.14
EarningsYield	0.05	0.02

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 22, 2024 is: 10.40

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 December 22, 2024, is Undervalued by 188.89% compared to the current share price 3.60

Intrinsic Value of as of December 22, 2024 is: 11.37

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 December 22, 2024, is Undervalued by 215.83% compared to the current share price 3.60

Last 5 Year EPS CAGR: 9.30%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of 0.18 and average Dividend Yield of 5.01%. The stock has a low average Working Capital Days of -11.67, which is a positive sign.	The stock has a low average ROCE of -13.58%, which may not be favorable. The stock has a high average Cash Conversion Cycle of 9.00, which may not be favorable. The company has higher borrowings (28.46) compared to reserves (-11.15), which may suggest financial risk. The company has not shown consistent growth in sales (44.08) and profit (-0.08).

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 :
1. Net Profit Margin: 5.51%
  - 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: 15.66% (Industry Average ROCE: 12.29%)
  - 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%: 13.17% (Industry Average ROE: 14.34%)
  - 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): 28.17
  - 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: 0.76
  - 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: 40.6 (Industry average Stock P/E: 56.94)
  - 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: 0.06
  - 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 Essentia Ltd. is a Public Limited Listed company incorporated on 06/08/2007 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L74110DL2007PLC396238 and registration number is 172888. Currently Company is involved in the business activities of Manufacture of all types of textile garments and clothing accessories. Company’s Total Operating Revenue is Rs. 68.53 Cr. and Equity Capital is Rs. 10.90 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Textiles - Readymade Apparels	Unit No. 607, 6th Floor, Pearls Best Height -II, New Delhi Delhi 110034	csigl2021@gmail.com http://www.Integraessentia.com

Management
Name	Position Held
Mr. Deepak Kumar Gupta	WholeTime Director & CEO
Ms. Shweta Singh	Whole Time Director
Mr. Manoj Kumar Sharma	Whole Time Director
Mrs. Gunjan Jha	Ind. Non-Executive Director
Mr. Anshumali Bhushan	Ind. Non-Executive Director
Mrs. Sony Kumari	Ind. Non-Executive Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹10.40, which is 188.89% higher than the current market price of ₹3.60. The stock has a market capitalization of 384 Cr. and recorded a high/low of 7.71/2.85 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹62 Cr and total liabilities of ₹217 Cr.

What is the Market Cap of ?

The Market Cap of is 384 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 3.60.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 7.71/2.85.

What is the Stock P/E of ?

The Stock P/E of is 40.6.

What is the Book Value of ?

The Book Value of is 1.58.

What is the Dividend Yield of ?

The Dividend Yield of is 0.00 %.

What is the ROCE of ?

The ROCE of is 17.1 %.

What is the ROE of ?

The ROE of is 15.9 %.

What is the Face Value of ?

The Face Value of is 1.00.

Share Price and Basic Stock Data

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

Competitors of

Quarterly Result

Quarterly Chart

Profit & Loss - Annual Report

Profit & Loss Yearly Chart

YoY Net Profit Growth

Growth

Balance Sheet

Reserves and Borrowings Chart

Cash Flow

Free Cash Flow

Free Cash Flow Chart

Financial Efficiency Indicators

Financial Efficiency Indicators Chart

Share Holding Pattern

Shareholding Pattern Chart

No. of Shareholders

ROCE Trend

EPS Trend

Key Financial Ratios

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Strength and Weakness

About the Company - Qualitative Analysis

FAQ

What is the latest intrinsic value of ?

What is the Market Cap of ?

What is the current Stock Price of as on 21 December 2024?

What is the High / Low of stocks in FY 2024-2025?

What is the Stock P/E of ?

What is the Book Value of ?

What is the Dividend Yield of ?

What is the ROCE of ?

What is the ROE of ?

What is the Face Value of ?

About the Author

Getaka