Ideaforge Technology Ltd

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

Ideaforge Technology Ltd

₹ 812 1.01%
06 May - close price
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 ₹ 3,524 Cr.
  • Current Price ₹ 812
  • High / Low ₹ 849 / 360
  • Stock P/E
  • Book Value ₹ 143
  • Dividend Yield 0.00 %
  • ROCE -0.85 %
  • ROE -1.25 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Stock is trading at 5.66 times its book value
  • Company has low interest coverage ratio.
  • Promoter holding is low: 33.3%
  • Company has a low return on equity of -0.91% over last 3 years.
  • Earnings include an other income of Rs.22.0 Cr.
  • Company has high debtors of 204 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

Industrials Capital Goods Aerospace & Defense Aerospace & Defense

Part of BSE Industrials BSE 1000 BSE India Defence

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
39 97 24 92 105 86 37 18 24 13 42 32 141
37 69 32 71 87 83 51 33 41 29 49 55 78
Operating Profit 1 28 -8 21 17 3 -14 -15 -18 -17 -7 -24 63
OPM % 3% 29% -33% 23% 16% 4% -38% -78% -74% -129% -17% -76% 45%
4 4 15 7 5 6 6 5 4 4 3 3 12
Interest 3 2 1 0 0 0 1 0 0 0 1 1 2
Depreciation 3 5 5 6 6 7 7 7 8 10 11 11 12
Profit before tax -0 25 1 21 16 3 -16 -17 -21 -23 -15 -33 62
Tax % 1,029% 25% 33% 25% 28% 25% -25% 20% -5% -4% -2% -6% 2%
-5 19 1 16 12 2 -12 -21 -20 -22 -15 -31 60
EPS in Rs -2.54 4.95 0.21 3.71 2.75 0.44 -2.84 -4.80 -4.74 -5.04 -3.48 -7.25 13.96
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 Mar 2026
18 14 35 159 186 317 166 227
27 27 46 85 138 257 208 212
Operating Profit -9 -13 -11 75 48 60 -42 15
OPM % -49% -93% -32% 47% 26% 19% -25% 7%
4 2 1 2 10 30 21 22
Interest 1 0 1 19 6 5 2 4
Depreciation 3 2 3 7 12 21 29 43
Profit before tax -9 -14 -14 50 41 65 -52 -10
Tax % 10% 0% 0% 12% 22% 26% -2% -20%
-10 -14 -14 44 32 48 -51 -8
EPS in Rs -1,160.27 -1,509.48 -1,587.78 4,862.98 14.99 11.16 -11.92 -1.80
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 45%
3 Years: 7%
TTM: 37%
Compounded Profit Growth
10 Years: %
5 Years: 8%
3 Years: %
TTM: 86%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 127%
Return on Equity
10 Years: %
5 Years: 3%
3 Years: -1%
Last Year: -1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 0.13 0.09 0.10 0.09 21 43 43 43
Reserves 81 68 60 163 303 620 579 577
3 5 65 16 101 14 16 84
6 5 13 43 63 68 46 115
Total Liabilities 90 79 139 222 488 746 685 820
4 0 0 26 49 67 97 247
CWIP 9 0 0 19 25 54 100 0
Investments 24 12 0 11 125 95 137 140
53 67 124 166 289 530 352 433
Total Assets 90 79 124 222 488 746 685 820

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-13 -17 -31 67 -53 77 -66 -50
21 5 -7 -31 -149 -108 -78 0
-6 2 43 -11 176 189 -8 61
Net Cash Flow 2 -11 5 25 -26 158 -151 12
Free Cash Flow -23 -27 -40 53 -87 10 -153 -138
CFO/OP 149% 128% 273% 99% -97% 162% 151% -327%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 177 270 246 46 113 55 131 204
Inventory Days 482 461 376 428 639 218 294 536
Days Payable 93 35 76 65 85 35 25 155
Cash Conversion Cycle 565 696 545 409 667 238 400 585
Working Capital Days 320 606 521 116 203 203 392 413
ROCE % -17% -13% 45% 15% 12% -8% -1%

Insights

In beta
Mar 2022 Mar 2023 Mar 2024 Dec 2025
Order Book Position
INR Mn

Log in to view insights

Please log in to see hidden values.

Login
Cumulative End-User Flights
Number
DGCA Type Certified UAVs
Number
Drone Take-off Frequency (Average)
Minutes
Order Inflow YTD
INR Mn
Patents Granted
Number
Total Patent Filings (Granted + Pending)
Number
End-User Flights in Period
Number
Workforce in Technology & Product Development
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

68 Recently
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
30.19% 29.34% 29.33% 29.33% 29.23% 29.23% 29.17% 29.10% 33.36% 33.35% 33.34%
2.76% 3.46% 2.75% 2.92% 3.50% 1.36% 1.56% 0.60% 0.25% 0.20% 0.73%
10.15% 6.39% 3.76% 3.40% 2.34% 2.48% 1.52% 1.51% 1.49% 1.49% 1.50%
56.90% 60.80% 64.15% 64.32% 64.92% 66.93% 67.74% 68.81% 64.89% 64.96% 64.45%
No. of Shareholders 87,7351,04,7321,44,9201,74,2531,79,9201,78,2111,74,3021,92,7541,89,0281,84,7341,83,339

* 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