WEBSITE BSE:530921 NSE: INTEG.THERMO Inc. Year: 1994 Industry: Plastic Products My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
1. Business Overview
Integrated Thermoplastics Ltd. (INTEG.THERMO) is an Indian company operating in the Plastic Products sector. Based on its name, the company is primarily involved in the manufacturing and sale of thermoplastic products. This likely encompasses a range of activities from processing basic polymer resins to producing various finished or semi-finished goods for industrial and consumer applications. The "Integrated" in its name suggests potential vertical integration within its operations (e.g., compounding, molding, extrusion) or a broad product portfolio within the thermoplastics domain. The company generates revenue by selling these manufactured plastic products to its customer base, which typically includes other manufacturers, distributors, or direct consumers depending on the product type.
2. Key Segments / Revenue Mix
Specific details regarding Integrated Thermoplastics Ltd.'s key business segments or the contribution of different product categories to its revenue mix are not available in the provided information.
3. Industry & Positioning
Integrated Thermoplastics Ltd. operates within the plastic products industry in India. This industry is characterized by its broad applications across various sectors such as packaging, automotive, construction, consumer goods, agriculture, and healthcare. The Indian plastic industry is generally fragmented with numerous small to medium-sized players, alongside a few large integrated entities. Competition is often intense, driven by factors like pricing, product quality, customization capabilities, and delivery timelines. The industry is also susceptible to volatility in raw material prices (primarily crude oil derivatives) and evolving environmental regulations regarding plastic waste and single-use plastics. Without specific market share data or product specialization, it is difficult to precisely determine INTEG.THERMO's positioning relative to its peers; however, the "Integrated" aspect might suggest a focus on cost efficiency through process control or a diverse product offering to cater to multiple end-use sectors.
4. Competitive Advantage (Moat)
Without specific details, potential competitive advantages (moats) for Integrated Thermoplastics Ltd. could include:
Operational Scale & Cost Efficiency: If the company has large-scale manufacturing facilities, it could achieve economies of scale, leading to lower production costs.
Vertical Integration: As suggested by its name, integrating various stages of the manufacturing process (e.g., from raw material compounding to finished product) can provide better cost control, supply chain stability, and quality assurance.
Specialized Product Portfolio: Developing proprietary formulations or specialized thermoplastic products for niche applications could create barriers to entry.
Customer Relationships: Long-standing relationships with key industrial clients, particularly if products require specific specifications or certifications.
Distribution Network: An efficient and extensive distribution network across India or for exports can be a competitive edge.
5. Growth Drivers
Key factors that could drive growth for Integrated Thermoplastics Ltd. over the next 3-5 years include:
Growing Indian Economy: Increased consumer spending, industrial output, and infrastructure development in India will drive demand for plastic products across various end-use sectors (FMCG, automotive, construction, electronics).
Rising Disposable Incomes: Leads to increased consumption of packaged goods and consumer durables, boosting demand for plastic components and packaging.
Urbanization: Drives demand for construction materials, pipes, and other urban infrastructure-related plastic products.
Technological Advancements: Adoption of advanced manufacturing processes or new material formulations can open up new markets or improve product competitiveness.
Export Opportunities: Tapping into international markets for specialized plastic products.
Innovation in Sustainable Solutions: Investment in recyclable, biodegradable, or sustainable plastic alternatives could capture market share amidst growing environmental concerns and regulatory push.
6. Risks
Raw Material Price Volatility: Prices of polymers (key raw materials) are linked to crude oil prices, which can fluctuate significantly, impacting manufacturing costs and profitability.
Regulatory Changes: Stricter environmental regulations, bans on single-use plastics, or increased recycling mandates by the government can disrupt business models and require significant investment in compliance or alternative materials.
Intense Competition: The fragmented nature of the plastic products industry can lead to pricing pressures and margin erosion.
Environmental & Public Perception: Increasing global and domestic focus on plastic pollution could lead to reduced demand for certain plastic products or a push towards alternative materials.
Economic Slowdown: A downturn in key end-user industries (e.g., automotive, construction, consumer goods) can directly impact demand for plastic products.
Supply Chain Disruptions: Geopolitical events, natural disasters, or logistical challenges can disrupt the supply of raw materials or delivery of finished goods.
7. Management & Ownership
Specific information regarding the promoters, management quality, or detailed ownership structure of Integrated Thermoplastics Ltd. is not available. In India, many companies in this sector are promoter-led, where the founding family or individuals retain significant control and often key management positions.
8. Outlook
Integrated Thermoplastics Ltd. operates in a crucial industry foundational to many aspects of the Indian economy. The bull case for the company rests on India's strong economic growth trajectory, which is expected to continue driving demand across its diverse end-use sectors. If INTEG.THERMO can leverage its potential integrated structure for cost efficiencies, innovate in product development, effectively navigate the evolving regulatory landscape, and potentially expand its market reach (both domestically and through exports), it could achieve sustainable growth. However, the bear case highlights significant headwinds. The company faces persistent challenges from volatile raw material prices, intense competition, and increasing environmental scrutiny and regulation on plastic products. An inability to adapt to sustainable practices or manage cost pressures effectively, coupled with a slowdown in key purchasing industries, could negatively impact its profitability and market position. The company's future performance will largely depend on its strategic agility in managing these external factors and its operational efficiency.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹4 Cr.
Stock P/E -0.6
P/B -0.1
Current Price ₹6.1
Book Value ₹ -99.4
Face Value 10
52W High ₹10.9
Dividend Yield 0%
52W Low ₹ 6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 0 | 0 |
| Total Expenditure | 2 | 3 | 2 | 2 | 4 | 5 | 1 | 3 | 1 | 1 |
| Operating Profit | -1 | -2 | -1 | -1 | -2 | -3 | 0 | -1 | -1 | -1 |
| Interest | 0 | 0 | 3 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -2 | -2 | -4 | -1 | -2 | -3 | 0 | -1 | -1 | -1 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Tax | -2 | -2 | -4 | -1 | -2 | -3 | 0 | -1 | -1 | -1 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 |
| Profit After Adjustments | -2 | -2 | -4 | -1 | -2 | -3 | 0 | -1 | -1 | -1 |
| Adjusted Earnings Per Share | -2.5 | -3.7 | -6.4 | -2.1 | -3.4 | -4.6 | 0.4 | -2.4 | -2.1 | -1.7 |
| #(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 | 36 | 65 | 46 | 53 | 73 | 87 | 72 | 55 | 8 | 4 | 6 | 2 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 36 | 65 | 46 | 53 | 74 | 87 | 72 | 55 | 8 | 4 | 7 | 3 |
| Total Expenditure | 33 | 61 | 44 | 50 | 81 | 85 | 69 | 70 | 17 | 10 | 12 | 6 |
| Operating Profit | 3 | 4 | 3 | 3 | -8 | 2 | 2 | -15 | -9 | -7 | -5 | -3 |
| Interest | 4 | 4 | 4 | 5 | 5 | 2 | 2 | 1 | 0 | 3 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -1 | -0 | -2 | -2 | -14 | -1 | 0 | -17 | -10 | -10 | -6 | -3 |
| Provision for Tax | 0 | -0 | -0 | -1 | -1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -2 | -0 | -1 | -2 | -13 | -2 | -0 | -17 | -10 | -10 | -6 | -3 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -2 | -0 | -1 | -2 | -13 | -2 | -0 | -17 | -10 | -10 | -6 | -3 |
| Adjusted Earnings Per Share | -2.5 | -0.5 | -2 | -2.5 | -20.3 | -2.6 | -0.3 | -26.6 | -15.9 | -16 | -9.6 | -5.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 50% | -52% | -41% | -16% |
| Operating Profit CAGR | 0% | 0% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 5% | 3% | 3% |
| ROE Average | 0% | 0% | 0% | -18% |
| ROCE Average | 0% | -806% | -510% | -230% |
| #(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 | 2 | 2 | 0 | -1 | -14 | -16 | -16 | -33 | -43 | -53 | -59 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 2 | 1 | 6 | 12 | 22 | 32 | 25 | 25 | 25 | 29 | 31 |
| Other Non-Current Liabilities | 0 | -0 | -1 | -2 | -2 | -2 | -2 | -2 | -1 | -1 | -1 |
| Total Current Liabilities | 26 | 25 | 22 | 23 | 37 | 33 | 36 | 42 | 32 | 34 | 40 |
| Total Liabilities | 30 | 27 | 28 | 32 | 43 | 48 | 43 | 33 | 13 | 9 | 11 |
| Fixed Assets | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 4 | 4 | 3 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Total Current Assets | 26 | 23 | 23 | 28 | 38 | 43 | 38 | 28 | 8 | 5 | 8 |
| Total Assets | 30 | 27 | 28 | 32 | 43 | 48 | 43 | 33 | 13 | 9 | 11 |
| #(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 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | 1 | 3 | 0 | -2 | -7 | 8 | -5 | -5 | 8 | 1 | -2 |
| Cash Flow from Investing Activities | 0 | 0 | -0 | -0 | -1 | -1 | -1 | -0 | 0 | 0 | 0 |
| Cash Flow from Financing Activities | -1 | -2 | -1 | 2 | 8 | -7 | 6 | 6 | -8 | -1 | 2 |
| Net Cash Inflow / Outflow | 0 | 1 | -1 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | 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) | -2.49 | -0.5 | -2.04 | -2.51 | -20.28 | -2.61 | -0.3 | -26.64 | -15.86 | -15.96 | -9.64 |
| CEPS(Rs) | -1.82 | 0.13 | -1.42 | -1.86 | -19.62 | -1.89 | 0.49 | -25.81 | -15.03 | -15.18 | -8.9 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 3.66 | 2.53 | 0.51 | -2 | -22.28 | -24.89 | -25.19 | -51.83 | -67.69 | -83.65 | -93.28 |
| Core EBITDA Margin(%) | 6.3 | 5.42 | 5.59 | 5.31 | -9.2 | 1.59 | 2.61 | -23.03 | -102.01 | -154.09 | -71.86 |
| EBIT Margin(%) | 5.5 | 5.01 | 4.96 | 4.77 | -9.53 | 1.24 | 2.11 | -23.71 | -107.34 | -164.27 | -77.2 |
| Pre Tax Margin(%) | -3.45 | -0.57 | -3.85 | -3.65 | -15.61 | -0.86 | 0.09 | -25.38 | -108.4 | -230.11 | -77.21 |
| PAT Margin (%) | -3.91 | -0.43 | -2.78 | -2.73 | -14.71 | -1.6 | -0.23 | -25.69 | -110.62 | -233.94 | -79.05 |
| Cash Profit Margin (%) | -2.85 | 0.11 | -1.94 | -2.02 | -14.23 | -1.16 | 0.36 | -24.89 | -104.86 | -222.64 | -73.03 |
| ROA(%) | -5.26 | -1.1 | -4.73 | -5.25 | -34 | -3.63 | -0.42 | -44.05 | -43.4 | -89.59 | -58.26 |
| ROE(%) | -50.83 | -16.05 | -134.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 9.66 | 17.44 | 12.78 | 16.07 | -48.62 | 6.39 | 8.8 | -139.9 | -2416.55 | 0 | 0 |
| Receivable days | 178.26 | 88.98 | 140.34 | 129.27 | 99.57 | 73.96 | 56.74 | 58.02 | 293.6 | 291.85 | 250.58 |
| Inventory Days | 39.75 | 22.58 | 23.05 | 20.16 | 27.4 | 36.8 | 78.54 | 110.91 | 380.35 | 245.83 | 38.85 |
| Payable days | 74.19 | 44.08 | 50.1 | 34.78 | 45.54 | 67.45 | 78.35 | 75.62 | 385.51 | 928.49 | 1121.9 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 1.53 | 1.5 | 8.65 | -2.34 | 0 | 0 | 0 | 0 | 0 | 0 | -0.13 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.62 | 0.3 | 0.39 | 0.43 | 0.48 | 0.53 | 0.53 | 0.81 | 5.74 | 12.57 | 7.42 |
| EV/Core EBITDA(x) | 8.49 | 4.75 | 6.7 | 7.11 | -4.53 | 26.7 | 16.74 | -2.99 | -4.79 | -6.96 | -8.84 |
| Net Sales Growth(%) | 0.37 | 81.15 | -29.2 | 14.44 | 39.16 | 18.16 | -17.56 | -22.8 | -86.17 | -52.44 | 78.77 |
| EBIT Growth(%) | 30.93 | 66.26 | -37.64 | 20.25 | -400.29 | 115.37 | 40.64 | -965.79 | 37.43 | 27.19 | 16.01 |
| PAT Growth(%) | -13.02 | 80.07 | -310.41 | -23.04 | -707.56 | 87.12 | 88.36 | -8663.82 | 40.48 | -0.62 | 39.61 |
| EPS Growth(%) | -13.02 | 80.07 | -310.41 | -23.04 | -707.55 | 87.12 | 88.36 | -8663.75 | 40.48 | -0.62 | 39.61 |
| Debt/Equity(x) | 8.57 | 11.59 | 48.14 | -15.7 | -2.11 | -2.55 | -2.03 | -1.18 | -0.88 | -0.75 | -0.7 |
| Current Ratio(x) | 1.03 | 0.92 | 1.06 | 1.2 | 1.01 | 1.28 | 1.05 | 0.66 | 0.27 | 0.16 | 0.19 |
| Quick Ratio(x) | 0.79 | 0.8 | 0.93 | 1.06 | 0.75 | 0.95 | 0.34 | 0.32 | 0.12 | 0.12 | 0.18 |
| Interest Cover(x) | 0.61 | 0.9 | 0.56 | 0.57 | -1.57 | 0.59 | 1.04 | -14.21 | -100.94 | -2.5 | -4591.75 |
| Total Debt/Mcap(x) | 5.59 | 7.75 | 5.56 | 6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 5.57 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 | 34.38 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0.57 | 0 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 | 0.57 |
| Public | 65.62 | 65.05 | 65.62 | 65.05 | 65.05 | 65.05 | 65.05 | 65.05 | 65.05 | 65.05 |
| 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 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0.22 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 | 0.63 |
* The pros and cons are machine generated.
You May Also Know About
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.