Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹637 Cr.
Stock P/E
41.3
P/B
5.5
Current Price
₹185
Book Value
₹ 33.6
Face Value
1
52W High
₹270
52W Low
₹ 118
Dividend Yield
0%

Integra Engineering Overview

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.

Integra Engineering Share Price

Live · BSE · Inception: 1981
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Integra Engineering 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 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

Integra Engineering Profit & Loss

#(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

Integra Engineering Balance Sheet

#(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

Integra Engineering Cash Flow

#(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

Integra Engineering Ratios

# 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

Growth Rates

Compounded annual
# 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%

Integra Engineering Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 54.39 %
FII 0.26 %
DII (MF + Insurance) 0.58 %
Public (retail) 44.77 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 54.4854.4854.4854.4854.4454.4454.3954.3954.3954.39
FII 0.030.370.370.340.380.380.330.380.380.26
DII 0.280.280.280.280.280.280.380.410.580.58
Public 45.2144.8744.8644.944.944.944.944.8244.6544.77
Others 0000000000
Total 100100100100100100100100100100

Integra Engineering Peer Comparison

Engineering - Industrial Equipments Edit Columns

Integra Engineering Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Integra Engineering Pros & Cons

Pros

  • Company has delivered good profit growth of 24% CAGR over last 5 years
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 54.53 to 58.52days.
  • Stock is trading at 5.5 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp