Engineering - Industrial Equipments · Founded 1981 · www.integraengineering.in · BSE 505358 · · ISIN INE984B01023
No Notes Added Yet
Business
Integra Engineering India Ltd. is an Indian engineering company primarily engaged in the manufacturing of precision-engineered components and sub-assemblies for various industrial applications. Its core business involves producing items like railway bogies and components (e.g., axle box housings, bolsters, side frames), castings, fabrications, and other machined products. The company primarily serves B2B clients in critical sectors such as Indian Railways, mining, power generation, and other heavy engineering industries. It makes money by manufacturing and supplying these specialized, high-quality components and assemblies to original equipment manufacturers (OEMs) and direct customers.
Revenue Mix
The company's primary business segment is "Engineering Goods." Within this, a significant portion of its revenue is derived from the railway sector, supplying critical components to Indian Railways and associated entities. While a specific percentage breakdown of sub-segments is not typically disclosed in broad overviews, the railway vertical is a prominent focus. Other contributions come from components supplied to the mining, power, and general industrial sectors.
Industry
Integra Engineering operates within the competitive Indian engineering and industrial equipment sector, which is largely driven by infrastructure development and industrial capital expenditure. The industry is fragmented, but specialized players like Integra can carve out niches. Integra positions itself as a reliable manufacturer of critical and precision components, particularly for the Indian Railways. Its adherence to stringent quality standards and approvals (like RDSO for railways) helps differentiate it from smaller, less specialized competitors.
MOAT
Specialization & Technical Expertise: Deep experience and established capabilities in manufacturing complex, precision-engineered components for critical applications, especially within the demanding railway sector.
Quality & Certifications: Possession of industry-specific certifications and approvals (e.g., RDSO approval for railway components, ISO standards) acts as a significant entry barrier and assures customers of product reliability.
Long-standing Customer Relationships: Established relationships with key clients, particularly Indian Railways, foster repeat business and provide stability.
High Switching Costs (for critical components): For specialized and critical parts, existing customers may face significant costs and risks in switching to new, unproven suppliers, thereby creating stickiness.
Growth Drivers
Indian Railways Modernization & Expansion: Significant government capital expenditure on railway infrastructure, including track doubling, electrification, new rolling stock (e.g., Vande Bharat trains), and safety upgrades, directly drives demand for Integra's products.
Infrastructure Push: The broader government focus on infrastructure development across sectors like roads, ports, and mining will increase demand for heavy engineering components.
"Make in India" Initiative: Government policies promoting domestic manufacturing and sourcing of industrial goods benefit local players like Integra.
Defense Indigenization: Potential opportunities to supply specialized components for the growing domestic defense manufacturing sector.
Risks
Client/Sector Concentration: Significant dependence on the Indian Railways sector means that any slowdown in railway capital expenditure or policy changes could impact the company's growth and profitability.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel and other metals can directly impact manufacturing costs and profit margins.
Economic Cyclicality: The heavy engineering sector is cyclical, and a general economic slowdown or downturn in industrial activity in India could reduce demand for the company's products.
Competition: Intense competition from domestic and potentially international players in various engineering sub-sectors.
Technological Obsolescence: The need to continuously invest in technology and upgrade manufacturing processes to remain competitive and meet evolving customer requirements.
Management & Ownership
Integra Engineering India Ltd. is promoted by the S. K. Jain Group. The promoter group typically holds a significant stake in the company, demonstrating a vested interest in its long-term performance. Management generally comprises experienced professionals within the engineering domain, with a focus on manufacturing quality, operational efficiency, and client relationship management.
Outlook
Integra Engineering is well-positioned to capitalize on India's sustained infrastructure development push, particularly the ongoing modernization and expansion of the Indian Railways. Its specialization, proven quality, and established relationships in critical sectors provide a stable foundation. However, the company faces inherent challenges related to the cyclical nature of the heavy engineering industry, raw material price volatility, and the need for continuous technological upgrades to maintain competitiveness. Future growth will likely hinge on its ability to leverage its core railway expertise, judiciously diversify its product portfolio and customer base, and maintain operational efficiency amidst competitive pressures.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 | 33 | 35 | 41 | 47 | 42 | 46 | 41 | 42 | 40 | 44 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 34 | 36 | 42 | 47 | 42 | 46 | 41 | 43 | 40 | 44 |
| Total Expenditure | 29 | 30 | 33 | 37 | 35 | 37 | 35 | 36 | 33 | 37 |
| Operating Profit | 5 | 5 | 9 | 10 | 8 | 9 | 7 | 7 | 7 | 7 |
| Interest | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 4 | 8 | 9 | 6 | 7 | 5 | 5 | 5 | 6 |
| Provision for Tax | 1 | 1 | 2 | 3 | 2 | 2 | 1 | 2 | 1 | 1 |
| Profit After Tax | 3 | 3 | 5 | 6 | 4 | 5 | 3 | 3 | 3 | 5 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 3 | 5 | 6 | 4 | 5 | 3 | 3 | 3 | 5 |
| Adjusted Earnings Per Share | 0.8 | 0.9 | 1.5 | 1.8 | 1.2 | 1.5 | 1 | 1 | 1 | 1.3 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 26 | 32 | 45 | 63 | 63 | 63 | 104 | 133 | 147 | 166 | 169 | 167 |
| Other Income | 2 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 0 |
| Total Income | 29 | 36 | 47 | 64 | 65 | 65 | 105 | 134 | 148 | 167 | 170 | 168 |
| Total Expenditure | 26 | 32 | 41 | 54 | 55 | 55 | 89 | 112 | 123 | 134 | 140 | 141 |
| Operating Profit | 3 | 4 | 6 | 11 | 11 | 10 | 16 | 22 | 25 | 32 | 30 | 28 |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 | 4 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 5 | 9 | 8 | 8 | 13 | 19 | 21 | 26 | 22 | 21 |
| Provision for Tax | 1 | 1 | 1 | -2 | 3 | 2 | 4 | 0 | 7 | 8 | 6 | 5 |
| Profit After Tax | 1 | 2 | 3 | 11 | 6 | 5 | 9 | 18 | 15 | 18 | 15 | 14 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 2 | 3 | 11 | 6 | 5 | 9 | 18 | 15 | 18 | 15 | 14 |
| Adjusted Earnings Per Share | 0.4 | 0.5 | 1 | 3.2 | 1.7 | 1.6 | 2.7 | 5.3 | 4.2 | 5.4 | 4.5 | 4.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 2% | 8% | 22% | 21% |
| Operating Profit CAGR | -6% | 11% | 25% | 26% |
| PAT CAGR | -17% | -6% | 25% | 31% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | -8% | 22% | 21% |
| ROE Average | 15% | 19% | 23% | 25% |
| ROCE Average | 19% | 22% | 22% | 20% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 25 | 9 | 12 | 23 | 29 | 35 | 44 | 62 | 77 | 95 | 111 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 0 | 4 | 0 |
| Other Non-Current Liabilities | -2 | -2 | -1 | -5 | -4 | -3 | -1 | -4 | -2 | 2 | 4 |
| Total Current Liabilities | 5 | 12 | 18 | 20 | 22 | 28 | 51 | 31 | 48 | 56 | 36 |
| Total Liabilities | 28 | 31 | 41 | 50 | 59 | 72 | 106 | 102 | 124 | 157 | 152 |
| Fixed Assets | 8 | 8 | 11 | 12 | 16 | 16 | 19 | 25 | 30 | 58 | 61 |
| Other Non-Current Assets | 1 | 2 | 2 | 1 | 1 | 2 | 5 | 3 | 11 | 4 | 2 |
| Total Current Assets | 19 | 21 | 28 | 37 | 41 | 53 | 82 | 74 | 83 | 94 | 89 |
| Total Assets | 28 | 31 | 41 | 50 | 59 | 72 | 106 | 102 | 124 | 157 | 152 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 2 | 3 | 4 | 0 | 4 | 0 | 4 | 0 | 3 | 3 | 0 |
| Cash Flow from Operating Activities | 2 | 1 | 0 | 5 | 5 | 12 | -7 | 9 | 17 | 27 | 15 |
| Cash Flow from Investing Activities | 2 | 1 | -4 | -1 | -8 | -8 | 2 | -7 | -16 | -23 | -5 |
| Cash Flow from Financing Activities | -3 | -0 | -0 | -0 | -0 | -0 | 1 | 0 | -1 | -7 | -9 |
| Net Cash Inflow / Outflow | 0 | 1 | -4 | 3 | -3 | 4 | -4 | 3 | 0 | -3 | 1 |
| Closing Cash & Cash Equivalent | 3 | 4 | 0 | 4 | 0 | 4 | 0 | 3 | 3 | 0 | 1 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.38 | 0.46 | 1 | 3.25 | 1.68 | 1.58 | 2.66 | 5.29 | 4.23 | 5.38 | 4.48 |
| CEPS(Rs) | 0.6 | 0.7 | 1.26 | 3.57 | 2.09 | 2.03 | 3.14 | 5.92 | 5.03 | 6.43 | 5.89 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 3.72 | 2.53 | 3.5 | 6.75 | 8.41 | 10 | 12.63 | 18.07 | 22.31 | 27.7 | 32.27 |
| Core EBITDA Margin(%) | 1.21 | 0.42 | 9.95 | 14.57 | 13.35 | 12.86 | 14.19 | 16.09 | 16.48 | 18.98 | 16.92 |
| EBIT Margin(%) | 7.08 | 8.37 | 11.69 | 15.67 | 14.57 | 13.36 | 13.83 | 14.9 | 15.17 | 17.36 | 14.65 |
| Pre Tax Margin(%) | 6.64 | 6.89 | 10.45 | 14.45 | 13.33 | 12.23 | 12.87 | 14.02 | 14.32 | 15.91 | 12.96 |
| PAT Margin (%) | 4.48 | 4.51 | 7.39 | 17.74 | 9.17 | 8.58 | 8.77 | 13.66 | 9.89 | 11.15 | 9.14 |
| Cash Profit Margin (%) | 7.09 | 6.78 | 9.36 | 19.53 | 11.36 | 11.02 | 10.38 | 15.28 | 11.78 | 13.34 | 12.01 |
| ROA(%) | 4.53 | 5.31 | 9.37 | 24.37 | 10.62 | 8.28 | 10.25 | 17.53 | 12.88 | 13.16 | 9.97 |
| ROE(%) | 10.76 | 14.86 | 33 | 63.33 | 22.22 | 17.15 | 23.49 | 34.52 | 20.93 | 21.5 | 14.95 |
| ROCE(%) | 7.83 | 12.8 | 23.11 | 30.71 | 21.24 | 15.78 | 20.59 | 24.4 | 24.27 | 24.46 | 18.52 |
| Receivable days | 74.3 | 73.75 | 91.81 | 99.43 | 121.83 | 138.55 | 122.36 | 111.52 | 95.02 | 98.4 | 95.99 |
| Inventory Days | 73.14 | 58.27 | 52.78 | 52.96 | 61.83 | 65 | 71.48 | 77.94 | 75.15 | 78.59 | 87.52 |
| Payable days | 67.92 | 72.37 | 91.51 | 88.73 | 75.55 | 58.1 | 60.13 | 60.17 | 44.5 | 54.53 | 58.52 |
| PER(x) | 60.37 | 69.9 | 52.57 | 16.62 | 11.66 | 16.91 | 26.65 | 23.5 | 54.2 | 39.28 | 26.57 |
| Price/Book(x) | 6.16 | 12.83 | 14.95 | 7.99 | 2.34 | 2.67 | 5.61 | 6.88 | 10.26 | 7.62 | 3.69 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 3.24 | 3.68 | 4.19 | 3.09 | 1.28 | 1.58 | 2.64 | 3.3 | 5.47 | 4.59 | 2.53 |
| EV/Core EBITDA(x) | 30.21 | 31.21 | 29.98 | 17.68 | 7.63 | 10.02 | 17.11 | 19.98 | 32.07 | 23.49 | 14.45 |
| Net Sales Growth(%) | -6.88 | 21.5 | 41.35 | 38.81 | 0.41 | 0.14 | 64.66 | 28.35 | 10.26 | 12.96 | 1.72 |
| EBIT Growth(%) | 457.2 | 43.62 | 82.37 | 82.09 | -6.67 | -8.15 | 70.35 | 38.31 | 12.27 | 29.29 | -14.16 |
| PAT Growth(%) | 0 | 22.32 | 114.17 | 225.99 | -48.11 | -6.29 | 68.37 | 99.78 | -20.15 | 27.32 | -16.58 |
| EPS Growth(%) | 0 | 22.32 | 114.17 | 225.99 | -48.11 | -6.29 | 68.37 | 99.08 | -20.15 | 27.21 | -16.66 |
| Debt/Equity(x) | 0 | 1.43 | 1.13 | 0.65 | 0.66 | 0.71 | 0.85 | 0.32 | 0.32 | 0.41 | 0.2 |
| Current Ratio(x) | 3.99 | 1.73 | 1.57 | 1.88 | 1.9 | 1.89 | 1.61 | 2.36 | 1.72 | 1.68 | 2.45 |
| Quick Ratio(x) | 2.91 | 1.23 | 1.16 | 1.32 | 1.41 | 1.46 | 1.05 | 1.46 | 1.05 | 0.98 | 1.3 |
| Interest Cover(x) | 16.05 | 5.64 | 9.41 | 12.83 | 11.72 | 11.82 | 14.42 | 16.89 | 17.83 | 12 | 8.66 |
| Total Debt/Mcap(x) | 0 | 0.11 | 0.08 | 0.08 | 0.28 | 0.27 | 0.15 | 0.05 | 0.03 | 0.05 | 0.05 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.48 | 54.48 | 54.48 | 54.48 | 54.44 | 54.44 | 54.39 | 54.39 | 54.39 | 54.39 |
| FII | 0.03 | 0.37 | 0.37 | 0.34 | 0.38 | 0.38 | 0.33 | 0.38 | 0.38 | 0.26 |
| DII | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.38 | 0.41 | 0.58 | 0.58 |
| Public | 45.21 | 44.87 | 44.86 | 44.9 | 44.9 | 44.9 | 44.9 | 44.82 | 44.65 | 44.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
| FII | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Public | 1.55 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.55 | 1.54 | 1.54 | 1.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +2% | +8% | +22% | +21% |
| Operating Profit CAGR | -6% | +11% | +25% | +26% |
| PAT CAGR | -17% | -6% | +25% | +31% |
| Share Price CAGR | -22% | -8% | +22% | +21% |
| ROE Average | +15% | +19% | +23% | +25% |
| ROCE Average | +19% | +22% | +22% | +20% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 54.48 | 54.48 | 54.48 | 54.48 | 54.44 | 54.44 | 54.39 | 54.39 | 54.39 | 54.39 |
| FII | 0.03 | 0.37 | 0.37 | 0.34 | 0.38 | 0.38 | 0.33 | 0.38 | 0.38 | 0.26 |
| DII | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.38 | 0.41 | 0.58 | 0.58 |
| Public | 45.21 | 44.87 | 44.86 | 44.9 | 44.9 | 44.9 | 44.9 | 44.82 | 44.65 | 44.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 | 1.87 |
| FII | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 |
| Public | 1.55 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.55 | 1.54 | 1.54 | 1.54 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 | 3.44 |
* 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.