Ideaforge Technology Ltd

Ideaforge Tech Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Ideaforge Technology Ltd

₹ 544 1.27%
22 May 3:10 p.m.
ideaforgetech.com BSE: 543932 NSE: IDEAFORGE
About

Incorporated in 2007, ideaForge Technology Limited is engaged in the business of manufacturing Unmanned Aircraft Systems (UAS).[1]

Key Points

Market Leadership
The company is the leader in India's UAV market, holding a 50% market share. It was the first to develop VTOL hybrid UAVs and high-altitude drones. It is ranked 3rd globally in dual-use drones (civil and defense) in the 2024 Drone Industry Insights Global Drone Review. [1] [2]

Website BSE NSE
  • Market Cap ₹ 2,348 Cr.
  • Current Price ₹ 544
  • High / Low ₹ 864 / 301
  • Stock P/E
  • Book Value ₹ 144
  • Dividend Yield 0.00 %
  • ROCE -7.74 %
  • ROE -7.99 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Stock is trading at 3.78 times its book value
  • Company has low interest coverage ratio.
  • Promoter holding is low: 29.2%
  • Company has a low return on equity of 1.83% over last 3 years.
  • Debtor days have increased from 99.6 to 131 days.
  • Working capital days have increased from 399 days to 610 days

* 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.

Peer comparison

Sector: Aerospace & Defence Industry: Engineering

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
99 40 8 39 97 24 92 105 86 37 18 24
44 33 24 37 69 32 71 87 83 51 33 41
Operating Profit 55 7 -16 1 28 -8 21 17 3 -14 -15 -18
OPM % 55% 17% -207% 3% 29% -33% 23% 16% 4% -38% -78% -74%
1 3 2 4 4 15 7 5 6 6 5 4
Interest 0 1 1 3 2 1 0 0 0 1 0 0
Depreciation 3 3 3 3 5 5 6 6 7 7 7 8
Profit before tax 53 6 -18 -0 25 1 21 16 3 -16 -17 -21
Tax % 22% 38% -57% 1,029% 25% 33% 25% 28% 25% -25% 20% -5%
41 4 -8 -5 19 1 16 12 2 -12 -21 -20
EPS in Rs 4,552.98 438.19 -3.73 -2.54 4.95 0.21 3.71 2.75 0.44 -2.84 -4.80 -4.74
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
18 14 35 159 186 317 166
27 27 46 85 138 257 209
Operating Profit -9 -13 -11 75 48 60 -43
OPM % -49% -93% -32% 47% 26% 19% -26%
4 2 1 2 10 30 21
Interest 1 0 1 19 6 5 2
Depreciation 3 2 3 7 12 21 29
Profit before tax -9 -14 -14 50 41 65 -52
Tax % 10% 0% 0% 12% 22% 26% -2%
-10 -14 -14 44 32 48 -51
EPS in Rs -1,160.27 -1,509.48 -1,587.78 4,862.98 14.99 11.16 -11.92
Dividend Payout % 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 64%
3 Years: 1%
TTM: -48%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -211%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -24%
Return on Equity
10 Years: %
5 Years: 4%
3 Years: 2%
Last Year: -8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.13 0.09 0.10 0.09 21 43 43
Reserves 81 68 60 163 303 620 579
3 5 65 16 101 14 16
6 5 13 43 63 68 46
Total Liabilities 90 79 139 222 488 746 685
4 0 0 26 49 67 192
CWIP 9 0 0 19 25 54 4
Investments 24 12 0 11 125 95 137
53 67 124 166 289 530 352
Total Assets 90 79 124 222 488 746 685

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-13 -17 -31 67 -53 77 -66
21 5 -7 -31 -149 -108 -78
-6 2 43 -11 176 189 -8
Net Cash Flow 2 -11 5 25 -26 158 -151

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 177 270 246 46 113 55 131
Inventory Days 482 461 376 428 639 218 300
Days Payable 93 35 76 65 85 35 26
Cash Conversion Cycle 565 696 545 409 667 238 405
Working Capital Days 320 606 521 132 379 208 610
ROCE % -17% -13% 45% 15% 12% -8%

Shareholding Pattern

Numbers in percentages

36 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
30.19% 29.34% 29.33% 29.33% 29.23% 29.23% 29.17%
2.76% 3.46% 2.75% 2.92% 3.50% 1.36% 1.56%
10.15% 6.39% 3.76% 3.40% 2.34% 2.48% 1.52%
56.90% 60.80% 64.15% 64.32% 64.92% 66.93% 67.74%
No. of Shareholders 87,7351,04,7321,44,9201,74,2531,79,9201,78,2111,74,302

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls