Integrated ind Peer Comparison

BSE: 531889

₹19.90

₹-0.72 (-3.49%)

As on 06-Nov-2026IST

Market cap

₹463 Cr

Revenue (TTM)

₹929 Cr

P/E Ratio

8

P/B Ratio

1.1

Div. Yield

0 %

Edit

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Market cap (₹ Cr)	463	28,153	655	61	49
Revenue (₹ Cr)	929	6,307	281	26	44
Net Profit (₹ Cr)	73.23	459.44	25.45	5.49	-0.62
Net Margin (%)	7.87	7.23	9.03	15.29	-1.40
RoE (%)	17.18	14.39	--	17.64	-2.66
Price to Earnings	7.98	66.82	25.73	11.12	--
Price-To-Book	1.11	9.26	6.20	1.83	1.57

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Operating Revenue	929.34	6,307.49	280.91	26.01	43.52
Total Income	930.34	6,354.55	281.85	35.92	44.25
Total Expenditure	848.46	5,619.08	238.63	30.16	41.15
EBITDA	80.88	688.41	42.28	-4.14	2.37
Depreciation	3.11	86.85	7.17	0.24	0.36
EBIT	77.77	601.56	35.11	-4.39	2.01
Interest	1.87	49.29	1.78	0.03	0.39
Other Income	1.00	47.06	0.94	9.91	0.73
Exceptional Items	0.00	-4.57	0.00	0.00	0.00
Profit before Tax	76.90	594.76	34.28	5.49	2.35
Provision for Tax	3.67	135.32	8.83	0.00	2.97
Profit after Tax	73.23	459.44	25.45	5.49	-0.62

Liabilities (₹ Cr)

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Shareholder's Funds	369.97	3,041.57	99.72	30.45	32.99
Minority Interest	-15.15	-38.13	0.00	0.00	0.00
Non-Current Liabilities	16.93	196.08	18.39	0.92	5.23
Current Liabilities	113.34	3,585.01	65.06	57.56	20.22
Total Liabilities	--	5,766.56	190.16	88.94	58.44

Assets (₹ Cr)

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Non-Current Assets	112.96	1,659.12	38.59	5.00	15.79
Current Assets	321.67	5,119.77	133.48	83.57	42.22
Total Assets	--	5,766.56	190.16	88.94	58.44
Total Debt*	--	353.12	18.68	0.00	4.94
Net Current Assets	208.33	1,534.76	68.42	26.01	22.00
Contingent Liabilities	--	5.77	3.86	40.92	--

Cashflow (₹ Cr)

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Cash From Operating Activities	--	289.57	20.62	-6.69	-21.17
Cash Flow from Investing Activities	--	-741.96	-12.97	8.90	-2.37
Cash from Financing Activities	--	557.85	-3.44	-0.03	21.42
Net Cash Inflow / Outflow	--	105.46	4.22	2.18	-2.12

Ratios

Profitability Ratios

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
ROCE (%)	--	17.70	30.67	10.19	8.06
ROE (%)	17.18	14.39	26.06	17.64	-2.66
ROA (%)	14.00	7.48	15.00	6.47	-1.27
EBIT Margin (%)	8.37	9.54	12.50	-16.87	4.62
Net Margin (%)	7.87	7.23	9.03	15.29	-1.40
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Revenue Growth (%)	6.05	62.40	24.38	25.82	123.75
EBIT Growth (%)	0.11	96.91	31.90	49.70	77.90
Net Profit Growth (%)	-6.55	90.86	34.46	320.60	-153.63
EPS Growth (%)	-10.36	74.33	34.46	747.69	-118.17
Book Value Growth (%)	--	63.56	29.96	6.67	409.66

Valuation Ratios

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Price / Earnings	7.98	66.34	25.73	11.12	-105.45
Price / Book Value	1.11	9.26	6.20	1.83	1.57
Dividend Yield (%)	0.00	0.10	0.00	0.00	0.00
EV/EBITDA	6.10	40.24	15.30	-0.52	22.63
Market Cap (₹ Cr)	--	14,900.53	215.01	49.95	56.76

Solvency Ratios

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Debt to Equity	0.04	0.01	0.03	0.00	0.00
Short term debt to equity ratio	--	0.10	0.06	--	0.14
Current Ratio	2.84	1.43	2.05	1.45	2.09
Quick Ratio	2.70	0.99	1.36	1.39	1.27
Interest Coverage	42.17	13.07	20.30	197.18	7.05

Operating Efficiency Ratios

	Integrated ind	Syrma Sgs Tech	Danlaw Tech	Punjab Comm	Aishwarya Technologies
Debtors to sales (%)	22.18	33.66	19.87	51.03	48.16
Asset Turnover	1.78	1.03	1.66	0.31	0.89
Receivable days	--	125.66	73.08	155.81	173.28
Inventory Days	--	71.33	56.89	44.44	140.76
Payable days	--	178.45	66.16	494.69	146.45
Cash Conversion Cycle	--	18.54	63.80	-294.44	167.59

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