Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹28 Cr.
Stock P/E
-0.6
P/B
0.3
Current Price
₹2.5
Book Value
₹ 7.7
Face Value
10
52W High
₹10
52W Low
₹ 2.4
Dividend Yield
0%

Cerebra Intgr. Tech. Overview

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.

Cerebra Intgr. Tech. Share Price

Live · BSE / NSE · Inception: 1993
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Cerebra Intgr. Tech. Quarterly Results

#(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

Cerebra Intgr. Tech. Profit & Loss

#(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

Cerebra Intgr. Tech. Balance Sheet

#(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

Cerebra Intgr. Tech. Cash Flow

#(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

Cerebra Intgr. Tech. Ratios

# 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

Growth Rates

Compounded annual
# 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%

Cerebra Intgr. Tech. Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 0.84 %
FII 0 %
DII (MF + Insurance) 0.05 %
Public (retail) 99.11 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 0.230.840.840.840.840.840.840.840.840.84
FII 0.010.010.010.03000000
DII 0.050.050.050.050.050.050.050.050.050.05
Public 99.799.199.199.0799.1199.1199.1199.1199.1199.11
Others 0000000000
Total 100100100100100100100100100100

Cerebra Intgr. Tech. Peer Comparison

Cerebra Intgr. Tech. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Cerebra Intgr. Tech. Pros & Cons

Pros

  • Stock is trading at 0.3 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0.84%.
  • Company has a low return on equity of -15% over the last 3 years.
  • Debtor days have increased from 418.22 to 424.64days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp