WEBSITE BSE:517423 NSE : INTEG.SWITCH 18 May, 12:50
Market Cap ₹37 Cr.
Stock P/E 19.7
P/B 21.1
Current Price ₹128.7
Book Value ₹ 6.1
Face Value 10
52W High ₹136.8
Dividend Yield 0%
52W Low ₹ 5.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
Interest | 0 | 0 | 0 | 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 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | 2 | -0 | -0 | -0 |
Adjusted Earnings Per Share | -0.1 | -0.1 | -0.2 | -0.2 | -0.2 | -0.9 | 7.4 | -0.2 | -0.3 | -0.4 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Profit Before Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 | 2 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 2 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 2 |
Adjusted Earnings Per Share | -0.2 | -0.3 | -0.4 | -0.5 | -0.6 | -0.2 | -0.3 | -0.3 | -0.6 | -0.4 | 5 | 6.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 0% | 0% | 0% | 0% |
Operating Profit CAGR | 0% | 0% | 0% | 0% |
PAT CAGR | 0% | 0% | 0% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 2489% | NA% | NA% | NA% |
ROE Average | 113% | 23% | 10% | 1% |
ROCE Average | 80% | 22% | 11% | 2% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Total Liabilities | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
Total Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash Flow from Operating Activities | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2 |
Cash Flow from Investing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 |
Cash Flow from Financing Activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 |
Net Cash Inflow / Outflow | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 2 |
Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | -0.24 | -0.29 | -0.36 | -0.48 | -0.62 | -0.17 | -0.29 | -0.34 | -0.62 | -0.42 | 5.03 |
CEPS(Rs) | -0.24 | -0.29 | -0.36 | -0.48 | -0.62 | -0.17 | -0.29 | -0.34 | -0.62 | -0.42 | 5.03 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Book NAV/Share(Rs) | 5.83 | 5.54 | 5.18 | 4.7 | 4.08 | 3.91 | 3.3 | 2.96 | 2.34 | 1.92 | 6.96 |
Core EBITDA Margin(%) | -598.68 | -624.86 | -1041.92 | -712.48 | -1022.44 | -229.69 | -526.28 | 0 | 0 | 0 | 0 |
EBIT Margin(%) | -596.15 | -621.8 | -1037.39 | -711.71 | -1021.75 | -163.13 | -526.28 | 0 | 0 | 0 | 0 |
Pre Tax Margin(%) | -596.8 | -624.51 | -1039.05 | -718.94 | -1022.63 | -164.06 | -526.92 | 0 | 0 | 0 | 0 |
PAT Margin (%) | -596.8 | -624.51 | -1039.05 | -718.94 | -1022.63 | -164.06 | -526.92 | 0 | 0 | 0 | 0 |
Cash Profit Margin (%) | -596.8 | -624.51 | -1039.05 | -718.94 | -1022.63 | -164.06 | -526.92 | 0 | 0 | 0 | 0 |
ROA(%) | -3.95 | -4.94 | -6.21 | -7.85 | -10.41 | -2.98 | -4.65 | -5.28 | -9.41 | -6.41 | 65.93 |
ROE(%) | -4 | -5.01 | -6.78 | -9.71 | -14.12 | -4.33 | -7.7 | -10.77 | -23.38 | -19.59 | 113.33 |
ROCE(%) | -3.99 | -4.99 | -6.3 | -7.92 | -10.59 | -3 | -4.69 | -5.31 | -6.64 | -6.38 | 79.78 |
Receivable days | 0 | 0 | 0 | 9697.66 | 0 | 6096.47 | 0 | 0 | 0 | 0 | 0 |
Inventory Days | 2678.01 | 2305.98 | 2943.84 | 1497.62 | 806.04 | 4.19 | 0 | 0 | 0 | 0 | 0 |
Payable days | 191.46 | 196.57 | 548.98 | 271.98 | 24.33 | 384.85 | 4666.79 | 0 | 0 | 0 | 0 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.04 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.75 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EV/Net Sales(x) | 250.23 | 218.9 | 308.42 | 168.82 | 191.56 | 112.32 | 225.17 | 0 | 0 | 0 | 0 |
EV/Core EBITDA(x) | -41.97 | -35.2 | -29.73 | -23.72 | -18.75 | -68.85 | -42.79 | -38.05 | -33.01 | -33.52 | -0.22 |
Net Sales Growth(%) | -66.51 | 14.53 | -23.28 | 90.53 | -9.1 | 73.91 | -51.25 | -100 | 0 | 0 | 0 |
EBIT Growth(%) | -3.25 | -19.45 | -28 | -30.71 | -30.5 | 72.24 | -57.28 | -18.15 | -28.97 | 4.24 | 1455.59 |
PAT Growth(%) | -3.18 | -19.84 | -27.64 | -31.83 | -29.3 | 72.1 | -56.57 | -18.25 | -83.85 | 32.62 | 1304.32 |
EPS Growth(%) | -3.17 | -19.85 | -27.65 | -31.83 | -29.3 | 72.1 | -64.87 | -18.24 | -83.84 | 32.62 | 1304.38 |
Debt/Equity(x) | 0 | 0 | 0.16 | 0.28 | 0.4 | 0.48 | 0.58 | 0.89 | 1.25 | 1.68 | 0.01 |
Current Ratio(x) | 25.9 | 19.68 | 2.35 | 1.52 | 1.07 | 0.98 | 0.86 | 0.73 | 0.6 | 0.53 | 6.05 |
Quick Ratio(x) | 22.03 | 16.33 | 2.04 | 1.34 | 1.07 | 0.97 | 0.86 | 0.73 | 0.6 | 0.53 | 6.05 |
Interest Cover(x) | -924.19 | -229.11 | -627.04 | -98.41 | -1160.55 | -174 | -821 | -485 | -2.33 | -199.67 | 0 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 53.52 | 53.52 | 53.52 | 53.52 | 54.21 | 54.21 | 54.21 | 56.17 | 56.17 | 56.17 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 46.48 | 46.48 | 46.48 | 46.48 | 45.79 | 45.79 | 45.79 | 43.83 | 43.83 | 43.83 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.15 | 0.15 | 0.15 | 0.15 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 | 0.29 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About