Integrated ind Financials

BSE: 531889

₹21.50

₹0.25 (1.18%)

As on 04-Sep-2026 09:48IST

Market cap

₹495 Cr

Revenue (TTM)

₹929 Cr

P/E Ratio

8.5

P/B Ratio

1.3

Div. Yield

0 %

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Operating Revenue	929.34	765.78	331.26	5.14	--	--
Total Income	930.34	769.35	331.26	5.14	--	--
Total Expenditure	848.46	697.02	301.80	0.15	--	--
EBITDA	80.88	68.76	29.46	4.99	--	--
Depreciation	3.11	2.76	2.26	--	--	--
EBIT	77.77	66.00	27.20	4.99	--	--
Interest	1.87	1.14	0.46	--	--	--
Other Income	1.00	3.57	--	--	--	--
Exceptional Items	--	--	--	--	--	--
Profit before Tax	76.90	68.43	26.74	4.99	--	--
Provision for Tax	3.67	1.86	1.85	3.63	--	--
Profit after Tax	73.23	66.57	24.89	1.36	--	--
Minority Interest	-15.15	--	--	--	--	--
Share of Associate	--	--	--	--	--	--
Consolidated Profit	58.09	66.57	24.89	1.36	--	--

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Shareholder's Funds	369.97	304.22	150.19	0.61	--	--
Minority Interest	-15.15	--	--	--	--	--
Non-Current Liabilities	16.93	3.59	0.68	0.26	--	--
Current Liabilities	113.34	175.55	127.68	0.22	--	--
Total Liabilities	562.93	483.36	278.55	1.92	--	--

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Non-Current Assets	112.96	201.45	74.04	1.07	--	--
Current Assets	321.67	281.91	204.51	0.02	--	--
Total Assets	562.93	483.36	278.55	1.92	--	--
Total Debt*	--	1.30	0.12	1.09	--	--
Net Current Assets	208.33	106.36	76.83	-0.20	--	--
Contingent Liabilities	--	0.24	0.24	0.19	--	--

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Cash From Operating Activities	--	48.09	-40.81	5.00	--	--
Cash Flow from Investing Activities	--	-129.82	-75.23	-1.07	--	--
Cash from Financing Activities	--	87.10	123.22	-3.92	--	--
Net Cash Inflow / Outflow	--	5.37	7.18	0.01	--	--

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Adjusted EPS (₹)	2.49	2.86	1.30	0.14	--	--
Cash EPS (₹)	2.49	2.98	1.42	0.14	--	--
Adjusted Book Value (₹)	16.47	13.06	6.99	0.06	--	--
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	2.06	-42.60	10.46	--	--
Free Cash Flow per Share (₹)	--	1.84	-123.64	2.87	--	--

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
ROCE (%)	--	30.52	35.79	293.53	--	--
ROE (%)	17.18	30.38	36.99	242.86	--	--
ROA (%)	14.00	17.47	17.80	124.77	--	--
EBIT Margin (%)	8.37	8.62	8.21	97.08	--	--
Net Margin (%)	7.87	8.65	7.51	26.46	--	--
Cash Profit Margin (%)	--	9.05	8.20	26.46	--	--

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Revenue Growth (%)	6.05	131.17	6,344.75	--	--	--
EBIT Growth (%)	0.11	142.65	445.09	--	--	--
Net Profit Growth (%)	69.51	167.46	1,730.15	--	--	--
EPS Growth (%)	76.18	120.02	813.19	--	--	--
Book Value Growth (%)	--	126.97	23,832.14	--	--	--

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Price / Earnings	8.52	7.20	1.21	8.09	--	--
Price / Book Value	1.29	1.58	4.50	39.32	--	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	6.41	6.46	20.21	4.63	--	--
Close Price (₹)	27.14	20.59	31.45	2.30	--	--
High Price (₹)	46.00	44.94	33.85	2.66	--	--
Low Price (₹)	17.00	18.85	2.09	0.17	--	--
Market Cap (₹ Cr)	494.78	479.53	602.60	22.02	--	--

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debt to Equity	0.04	0.00	0.00	1.79	--	--
Short term debt to equity ratio	--	--	--	--	--	--
Current Ratio	2.84	1.61	1.60	0.09	--	--
Quick Ratio	2.70	1.54	1.53	0.09	--	--
Interest Coverage	42.17	61.03	59.13	--	--	--

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debtors to sales (%)	22.18	25.21	29.45	--	--	--
Asset Turnover	1.78	2.01	2.37	4.72	--	--
Receivable days	--	69.26	107.47	--	--	--
Inventory Days	--	5.15	10.35	--	--	--
Payable days	--	69.18	105.66	--	--	--
Cash Conversion Cycle	--	5.23	12.16	--	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)