Trading · Founded 1993 · www.cerebracomputers.com · BSE 532413 · NSE CEREBRA INTE · ISIN INE345B01019
No Notes Added Yet
Business
Cerebra Integrated Technologies Ltd. is an Indian technology company primarily engaged in IT services, data center solutions, and e-waste recycling. The company offers a range of IT services including infrastructure management, consulting, and software development. Its data center vertical provides hosting, co-location, and managed services. A significant and growing part of its business is e-waste recycling and management, where it collects, dismantles, and processes electronic waste to recover valuable materials and ensure environmentally sound disposal. The company generates revenue through service contracts, project implementations, and the sale of recycled materials.
Revenue Mix
Cerebra's core operations are divided into three main segments:
IT Services: Encompasses IT infrastructure management, software development, and consulting services.
Datacenter Infrastructure: Provides data center setup, co-location, hosting, and managed services.
E-waste Recycling & Management: Involves the collection, refurbishment, dismantling, and recycling of electronic waste.
While specific percentage breakdowns fluctuate, the company has increasingly emphasized its e-waste recycling segment as a key growth driver, alongside its established IT and datacenter operations. Revenue is generated from both product sales (IT hardware, recycled materials) and service contracts.
Industry
Cerebra operates in multiple industries.
IT Services & Datacenter: This is a highly competitive and fragmented market in India, with numerous domestic and international players ranging from large integrators to niche specialists. Cerebra positions itself as a provider of comprehensive IT and data center solutions, likely catering to specific segments or regional clients, competing on service quality and cost-effectiveness.
E-waste Recycling: This is a rapidly growing and regulated industry in India with fewer organized players compared to IT services. Cerebra stands out with its large-scale, state-of-the-art e-waste recycling facility, positioning itself as a major compliant player in a market that is still transitioning from informal to formal recycling channels.
MOAT
Cerebra's developing competitive advantage primarily lies in its e-waste recycling segment:
Regulatory Compliance & Licenses: Operating an organized e-waste recycling facility requires significant regulatory approvals and adherence to environmental standards, creating a barrier to entry for new players.
Scale of Operations: Its large-scale recycling plant provides economies of scale in processing.
Established Collection Network: Building an efficient collection and logistics network for e-waste is complex and time-consuming.
In its IT services and datacenter segments, the company likely faces a more challenging competitive landscape with limited inherent moats, relying more on customer relationships, service quality, and pricing.
Growth Drivers
Growth in E-waste Generation: Rapid increase in consumption of electronics in India drives the volume of e-waste requiring recycling.
Stricter E-waste Regulations: Government mandates and "Producer Responsibility Organization" (PRO) norms in India are pushing for organized and compliant e-waste management.
Circular Economy Initiatives: Growing global and national focus on sustainability and circular economy principles encourages recycling and resource recovery.
Digital Transformation: Continued demand for IT infrastructure, cloud services, and managed IT solutions across various industries.
Expansion of Recycling Capabilities: Investment in technology and capacity expansion for e-waste processing.
Risks
Regulatory Changes: Evolving environmental policies and e-waste rules could impact operational costs or business models.
Competition: Intense competition in IT services from established players and new entrants, and potential for increased organized competition in e-waste recycling.
Commodity Price Volatility: Profitability in e-waste recycling is linked to the fluctuating prices of recovered metals and materials.
Supply Chain for E-waste: Challenges in consistently sourcing sufficient volumes of e-waste for processing, especially from the informal sector.
Technological Obsolescence: Rapid changes in IT technology require continuous investment and skill upgrades.
Capital Expenditure: Expanding datacenter and recycling facilities can be capital-intensive, requiring access to funding.
Management & Ownership
Cerebra Integrated Technologies Ltd. is promoted by Mr. V. Ranganathan, who serves as the Chairman and Managing Director. The promoter group typically holds a significant stake in the company, demonstrating a vested interest in its long-term performance. The management team focuses on leveraging the company's capabilities across IT and e-waste to drive growth, with a particular emphasis on the emerging opportunities in sustainable technology solutions. Detailed ownership structure can be found in the company's public filings.
Outlook
Cerebra Integrated Technologies is positioned at the intersection of conventional IT services and the burgeoning environmental services sector. The company's traditional IT and datacenter businesses face strong competition but benefit from India's overall digital growth. However, its significant investment and focus on e-waste recycling represent a potentially high-growth area with strong regulatory tailwinds and increasing societal demand for sustainable solutions. The success of its e-waste segment will be crucial for its future trajectory. While capital requirements and commodity price volatility are challenges, the structural shift towards a circular economy and formal e-waste management could offer substantial opportunities for Cerebra to establish a leadership position in this niche, balancing out the more mature and competitive IT services market.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 15 | 10 | 12 | 11 | 3 | 2 | 2 | 1 | 1 | 0 |
| Other Income | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 17 | 10 | 12 | 11 | 3 | 2 | 2 | 1 | 1 | 0 |
| Total Expenditure | 18 | 19 | 21 | 25 | 4 | 6 | 13 | 21 | 34 | 6 |
| Operating Profit | -2 | -9 | -9 | -15 | -1 | -4 | -11 | -20 | -33 | -6 |
| Interest | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | -10 | -2 | -4 | -10 | -0 | 0 | 0 | 0 |
| Profit Before Tax | -3 | -11 | -21 | -18 | -7 | -16 | -13 | -23 | -35 | -8 |
| Provision for Tax | -9 | 0 | 0 | -10 | 1 | -1 | -3 | -6 | -4 | -1 |
| Profit After Tax | 6 | -11 | -21 | -8 | -8 | -14 | -10 | -17 | -31 | -6 |
| Adjustments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 6 | -11 | -21 | -8 | -8 | -14 | -10 | -17 | -31 | -6 |
| Adjusted Earnings Per Share | 0.5 | -0.9 | -1.8 | -0.7 | -0.7 | -1.3 | -0.9 | -1.5 | -2.8 | -0.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 267 | 238 | 250 | 314 | 385 | 182 | 70 | 231 | 86 | 52 | 36 | 4 |
| Other Income | 0 | 4 | 1 | 2 | 6 | 3 | 0 | 5 | 1 | 1 | 0 | 0 |
| Total Income | 268 | 242 | 252 | 316 | 391 | 185 | 70 | 236 | 87 | 53 | 36 | 4 |
| Total Expenditure | 261 | 236 | 237 | 272 | 343 | 149 | 62 | 189 | 76 | 90 | 70 | 74 |
| Operating Profit | 7 | 6 | 15 | 44 | 48 | 36 | 9 | 47 | 10 | -36 | -34 | -70 |
| Interest | 3 | 3 | 1 | 2 | 4 | 3 | 4 | 6 | 10 | 6 | 6 | 8 |
| Depreciation | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | -1 | 0 | 0 | -24 | -18 | 0 | 0 | -0 | -13 | -15 | 0 |
| Profit Before Tax | 3 | 2 | 13 | 42 | 20 | 14 | 4 | 40 | 0 | -56 | -57 | -79 |
| Provision for Tax | 0 | 0 | 1 | 7 | 14 | 2 | 3 | 13 | -2 | -7 | -9 | -14 |
| Profit After Tax | 2 | 2 | 12 | 35 | 6 | 12 | 1 | 27 | 3 | -48 | -47 | -64 |
| Adjustments | -0 | 0 | -1 | -2 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 2 | 11 | 32 | 4 | 11 | 2 | 27 | 3 | -48 | -47 | -64 |
| Adjusted Earnings Per Share | 0.2 | 0.2 | 1 | 2.7 | 0.4 | 0.9 | 0.1 | 2.4 | 0.2 | -4.3 | -4.2 | -5.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -31% | -46% | -28% | -18% |
| Operating Profit CAGR | 0% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -72% | -31% | -46% | -20% |
| ROE Average | -25% | -15% | -7% | -0% |
| ROCE Average | -22% | -12% | -4% | 3% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 133 | 148 | 174 | 257 | 269 | 294 | 292 | 258 | 260 | 212 | 165 |
| Minority's Interest | 6 | 1 | 2 | 4 | 6 | 7 | 6 | -2 | -2 | -2 | -2 |
| Borrowings | 32 | 15 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | -1 | 0 | -1 | -0 | -0 | 0 | -1 | -10 | -19 |
| Total Current Liabilities | 61 | 17 | 155 | 102 | 190 | 146 | 85 | 169 | 140 | 142 | 96 |
| Total Liabilities | 231 | 181 | 331 | 363 | 465 | 448 | 383 | 424 | 398 | 342 | 239 |
| Fixed Assets | 7 | 6 | 6 | 9 | 9 | 9 | 10 | 10 | 10 | 9 | 12 |
| Other Non-Current Assets | 40 | 39 | 36 | 58 | 28 | 141 | 164 | 158 | 159 | 139 | 101 |
| Total Current Assets | 184 | 136 | 289 | 296 | 428 | 297 | 210 | 257 | 230 | 194 | 126 |
| Total Assets | 231 | 181 | 331 | 363 | 465 | 448 | 383 | 424 | 398 | 342 | 239 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 65 | 66 | 65 | 70 | 69 | 8 | -10 | -23 | -24 | -22 |
| Cash Flow from Operating Activities | -6 | 13 | 3 | -30 | -20 | -10 | -5 | -17 | -2 | 2 | 4 |
| Cash Flow from Investing Activities | -0 | 1 | -3 | -14 | 13 | -66 | -6 | -0 | -1 | 3 | 1 |
| Cash Flow from Financing Activities | 69 | -9 | -1 | 51 | 0 | 1 | -6 | 4 | 2 | -3 | -6 |
| Net Cash Inflow / Outflow | 63 | 5 | -1 | 7 | -6 | -75 | -17 | -14 | -0 | 2 | -1 |
| Closing Cash & Cash Equivalent | 65 | 70 | 65 | 70 | 69 | 8 | -13 | -23 | -24 | -22 | -23 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.22 | 0.17 | 1.04 | 2.69 | 0.36 | 0.94 | 0.14 | 2.45 | 0.22 | -4.32 | -4.22 |
| CEPS(Rs) | 0.43 | 0.22 | 1.14 | 2.9 | 0.51 | 1.03 | 0.14 | 2.49 | 0.26 | -4.28 | -4.18 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 15.76 | 15.36 | 16.04 | 20.87 | 22.17 | 24.29 | 24.13 | 23.03 | 23.25 | 18.94 | 14.72 |
| Core EBITDA Margin(%) | 2.46 | 0.89 | 5.28 | 13.4 | 10.89 | 18.12 | 11.9 | 18.33 | 11.35 | -72.33 | -96.88 |
| EBIT Margin(%) | 2.13 | 1.88 | 5.81 | 13.88 | 6.12 | 9.6 | 11.93 | 20.22 | 11.23 | -95.51 | -141.09 |
| Pre Tax Margin(%) | 0.98 | 0.82 | 5.23 | 13.34 | 5.14 | 7.9 | 5.6 | 17.51 | 0.18 | -106.99 | -158.76 |
| PAT Margin (%) | 0.86 | 0.69 | 4.84 | 11.01 | 1.51 | 6.7 | 1.76 | 11.86 | 2.92 | -92.97 | -132.71 |
| Cash Profit Margin (%) | 1.36 | 0.9 | 4.91 | 11.1 | 1.61 | 6.89 | 2.38 | 12.05 | 3.41 | -92.16 | -131.46 |
| ROA(%) | 1.13 | 0.79 | 4.74 | 9.96 | 1.4 | 2.67 | 0.3 | 6.79 | 0.61 | -13.05 | -16.25 |
| ROE(%) | 2.05 | 1.16 | 7.54 | 16.26 | 2.23 | 4.33 | 0.42 | 9.96 | 0.97 | -20.46 | -25.08 |
| ROCE(%) | 4.2 | 2.65 | 8.46 | 19.97 | 8.86 | 6.03 | 2.7 | 15.55 | 3.27 | -17.97 | -22.03 |
| Receivable days | 142.48 | 122.92 | 202.62 | 242.13 | 255.59 | 589.22 | 1093.58 | 283.88 | 696.89 | 913.39 | 994.5 |
| Inventory Days | 20.48 | 15.06 | 3.41 | 9.97 | 8.89 | 16.02 | 99.25 | 38.53 | 144.78 | 266.79 | 207.61 |
| Payable days | 87.35 | 48.61 | 131.52 | 176.76 | 149.58 | 382.19 | 582.47 | 130.7 | 415.07 | 418.22 | 424.64 |
| PER(x) | 69.25 | 92.77 | 37.42 | 20.59 | 69.93 | 18.9 | 368.38 | 32.21 | 32.12 | 0 | 0 |
| Price/Book(x) | 0.98 | 1.03 | 2.43 | 2.65 | 1.15 | 0.73 | 2.13 | 3.42 | 0.31 | 0.34 | 0.27 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.39 | 0.43 | 1.42 | 1.89 | 0.61 | 1.16 | 9.09 | 3.95 | 1.39 | 2.1 | 2.37 |
| EV/Core EBITDA(x) | 14.96 | 17.09 | 24.1 | 13.54 | 4.92 | 5.91 | 72.5 | 19.37 | 11.61 | -3.02 | -2.46 |
| Net Sales Growth(%) | 105.01 | -11 | 5.22 | 25.36 | 22.68 | -52.76 | -61.57 | 230.41 | -62.69 | -39.7 | -31.48 |
| EBIT Growth(%) | 75.94 | -21.25 | 224.36 | 199.25 | -45.97 | -25.86 | -52.25 | 460.04 | -79.28 | -612.89 | -1.21 |
| PAT Growth(%) | 27.49 | -29.38 | 643.42 | 184.61 | -83.2 | 110.08 | -89.88 | 2121.03 | -90.83 | -2022.1 | 2.2 |
| EPS Growth(%) | -25.12 | -23.18 | 506.48 | 158.91 | -86.5 | 159.97 | -85.19 | 1651.14 | -90.82 | -2019.62 | 2.19 |
| Debt/Equity(x) | 0.3 | 0.13 | 0.02 | 0.01 | 0.01 | 0.04 | 0.06 | 0.13 | 0.16 | 0.18 | 0.24 |
| Current Ratio(x) | 3.04 | 8.17 | 1.86 | 2.91 | 2.25 | 2.03 | 2.47 | 1.52 | 1.64 | 1.37 | 1.32 |
| Quick Ratio(x) | 2.76 | 8.02 | 1.85 | 2.77 | 2.23 | 1.95 | 2.16 | 1.39 | 1.31 | 1.15 | 1.21 |
| Interest Cover(x) | 1.85 | 1.78 | 9.95 | 25.49 | 6.27 | 5.65 | 1.88 | 7.48 | 1.02 | -8.32 | -7.99 |
| Total Debt/Mcap(x) | 0.3 | 0.12 | 0.01 | 0 | 0.01 | 0.06 | 0.03 | 0.04 | 0.51 | 0.55 | 0.9 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.23 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
| FII | 0.01 | 0.01 | 0.01 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Public | 99.7 | 99.1 | 99.1 | 99.07 | 99.11 | 99.11 | 99.11 | 99.11 | 99.11 | 99.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.03 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 12.08 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -31% | -46% | -28% | -18% |
| Operating Profit CAGR | — | 0% | 0% | 0% |
| PAT CAGR | — | 0% | 0% | 0% |
| Share Price CAGR | -72% | -31% | -46% | -20% |
| ROE Average | -25% | -15% | -7% | 0% |
| ROCE Average | -22% | -12% | -4% | +3% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.23 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 |
| FII | 0.01 | 0.01 | 0.01 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Public | 99.7 | 99.1 | 99.1 | 99.07 | 99.11 | 99.11 | 99.11 | 99.11 | 99.11 | 99.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.03 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 12.08 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 | 12.01 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 | 12.12 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.