Integra Switchgear Ltd

Integra Switchgear Ltd

₹ 126 1.99%
24 Apr 12:16 p.m.
About

Integra Switchgear has business of manufacturing of Electrical Switches and other Electrical Products in same category of Productions.

Key Points

History[1]
BOSMA group has ~40 years of experience in the field of manufacturing electrical products and promoted INTEGRA SWITCHGEAR LIMITED. This group experience varies from Design & Development to Production to Marketing Sales Service. The company was incorporated as a public Limited Company in year 1994. The main Objective of the company is to supply the most qualitative products with user friendly features.

  • Market Cap 40.3 Cr.
  • Current Price 126
  • High / Low 126 / 5.47
  • Stock P/E
  • Book Value 6.34
  • Dividend Yield 0.00 %
  • ROCE -42.9 %
  • ROE -61.0 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 20.0 times its book value
  • Company has low interest coverage ratio.
  • Company has a low return on equity of -37.5% over last 3 years.

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.03 0.06 0.02 0.03 0.05 0.07 0.05 0.11 0.65 0.12 0.05 0.02 0.14
Operating Profit -0.03 -0.06 -0.02 -0.03 -0.05 -0.07 -0.05 -0.11 -0.65 -0.12 -0.05 -0.02 -0.14
OPM %
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.15 2.78 -0.12 0.00 -0.07 0.03
Interest 0.00 0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.03 -0.11 -0.02 -0.03 -0.05 -0.07 -0.05 -0.26 2.13 -0.24 -0.05 -0.09 -0.11
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.03 -0.11 -0.02 -0.03 -0.05 -0.07 -0.05 -0.26 2.13 -0.24 -0.05 -0.09 -0.11
EPS in Rs -0.09 -0.35 -0.06 -0.09 -0.16 -0.22 -0.16 -0.82 6.68 -0.75 -0.16 -0.28 -0.35
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
0.04 0.01 0.01 0.01 0.02 0.02 0.03 0.02 0.00 0.00 0.00 0.00 0.00
0.11 0.08 0.10 0.12 0.17 0.21 0.10 0.10 0.10 0.12 0.12 0.88 0.33
Operating Profit -0.07 -0.07 -0.09 -0.11 -0.15 -0.19 -0.07 -0.08 -0.10 -0.12 -0.12 -0.88 -0.33
OPM % -175.00% -700.00% -900.00% -1,100.00% -750.00% -950.00% -233.33% -400.00%
0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -0.01 0.00 2.50 -0.16
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.07 -0.07 -0.09 -0.11 -0.15 -0.19 -0.05 -0.08 -0.10 -0.18 -0.12 1.62 -0.49
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 10.49%
-0.07 -0.07 -0.09 -0.11 -0.15 -0.19 -0.05 -0.08 -0.10 -0.18 -0.12 1.45 -0.49
EPS in Rs -0.22 -0.22 -0.28 -0.35 -0.47 -0.60 -0.16 -0.25 -0.31 -0.56 -0.38 4.55 -1.54
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 67%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 2279%
Return on Equity
10 Years: -15%
5 Years: -25%
3 Years: -37%
Last Year: -61%

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3.19 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03 3.03
Reserves -1.19 -1.27 -1.35 -1.46 -1.61 -1.80 -1.85 -1.93 -2.03 -2.21 -2.33 -0.88 -1.01
0.00 0.00 0.00 0.25 0.39 0.49 0.57 0.64 0.90 1.04 1.19 0.02 0.00
-0.14 0.03 0.03 0.03 0.05 0.04 0.01 0.03 -0.01 0.00 -0.03 0.33 0.27
Total Liabilities 1.86 1.79 1.71 1.85 1.86 1.76 1.76 1.77 1.89 1.86 1.86 2.50 2.29
1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.07 1.12 1.12 1.12 0.25 0.25
CWIP 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.13 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.66 0.59 0.51 0.65 0.66 0.56 0.56 0.57 0.64 0.61 0.61 2.25 2.04
Total Assets 1.86 1.79 1.71 1.85 1.86 1.76 1.76 1.77 1.89 1.86 1.86 2.50 2.29

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
0.00 0.00 0.00 -0.25 -0.14 -0.11 -0.07 -0.07 -0.13 -0.17 -0.15 1.99
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.05 0.00 0.00 1.00
0.00 0.00 0.00 0.25 0.15 0.10 0.07 0.08 0.25 0.14 0.15 -1.17
Net Cash Flow 0.00 0.00 0.00 0.00 0.01 -0.01 0.00 0.01 0.07 -0.03 0.00 1.83

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 4,927.50 17,155.00 14,235.00 19,345.00 9,855.00 9,672.50 6,448.33 9,672.50
Inventory Days 3,285.00 2,920.00 0.00
Days Payable 0.00 365.00
Cash Conversion Cycle 8,212.50 17,155.00 14,235.00 19,345.00 12,410.00 9,672.50 6,448.33 9,672.50
Working Capital Days 5,748.75 20,440.00 17,520.00 22,995.00 11,132.50 9,672.50 6,570.00 9,855.00
ROCE % -3.58% -3.72% -5.23% -6.29% -8.26% -10.76% -2.88% -4.58% -5.49% -6.38% -6.40% -42.86%

Shareholding Pattern

Numbers in percentages

18 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
53.52% 53.52% 53.52% 53.52% 53.52% 53.52% 54.21% 54.22% 54.22% 56.17% 56.17% 56.17%
46.48% 46.48% 46.48% 46.48% 46.48% 46.48% 45.79% 45.79% 45.80% 43.84% 43.83% 43.83%
No. of Shareholders 2,0862,0802,0802,0802,0792,0792,0782,0752,0742,0742,0722,079

Documents