Ideaforge Technology Ltd
Incorporated in 2007, ideaForge Technology Limited is engaged in the business of manufacturing Unmanned Aircraft Systems (UAS).[1]
- Market Cap ₹ 2,340 Cr.
- Current Price ₹ 542
- High / Low ₹ 864 / 301
- Stock P/E
- Book Value ₹ 141
- Dividend Yield 0.00 %
- ROCE -9.36 %
- ROE -9.81 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
Cons
- Stock is trading at 3.84 times its book value
- Company has low interest coverage ratio.
- Promoter holding is low: 29.2%
- Company has a low return on equity of 0.86% over last 3 years.
- Debtor days have increased from 97.3 to 127 days.
- Working capital days have increased from 405 days to 628 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
14 | 35 | 159 | 186 | 314 | 161 | |
26 | 45 | 85 | 138 | 257 | 214 | |
Operating Profit | -12 | -11 | 75 | 48 | 57 | -53 |
OPM % | -88% | -31% | 47% | 26% | 18% | -33% |
2 | 2 | 2 | 10 | 30 | 21 | |
Interest | 1 | 2 | 19 | 6 | 5 | 2 |
Depreciation | 3 | 4 | 7 | 12 | 21 | 29 |
Profit before tax | -13 | -14 | 50 | 41 | 61 | -62 |
Tax % | 0% | 1% | 12% | 22% | 26% | -0% |
-13 | -15 | 44 | 32 | 45 | -62 | |
EPS in Rs | -1,499.44 | -1,625.56 | 4,862.98 | 14.99 | 10.56 | -14.46 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 63% |
3 Years: | 0% |
TTM: | -49% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -243% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | -23% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 3% |
3 Years: | 1% |
Last Year: | -10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
Equity Capital | 0.09 | 0.09 | 0.09 | 21 | 43 | 43 |
Reserves | 68 | 60 | 163 | 303 | 618 | 566 |
7 | 51 | 16 | 101 | 14 | 16 | |
5 | 13 | 43 | 63 | 67 | 47 | |
Total Liabilities | 80 | 124 | 222 | 488 | 743 | 672 |
5 | 13 | 26 | 49 | 67 | 193 | |
CWIP | 17 | 14 | 19 | 25 | 54 | 4 |
Investments | 12 | 0 | 11 | 125 | 88 | 120 |
46 | 97 | 166 | 289 | 533 | 355 | |
Total Assets | 80 | 124 | 222 | 488 | 743 | 672 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
-16 | -31 | 67 | -53 | 76 | -77 | |
5 | -7 | -31 | -149 | -102 | -68 | |
1 | 43 | -11 | 176 | 189 | -8 | |
Net Cash Flow | -11 | 5 | 25 | -26 | 164 | -152 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|
Debtor Days | 264 | 250 | 46 | 113 | 52 | 127 |
Inventory Days | 532 | 451 | 433 | 639 | 222 | 318 |
Days Payable | 40 | 91 | 66 | 85 | 36 | 30 |
Cash Conversion Cycle | 756 | 609 | 413 | 667 | 237 | 416 |
Working Capital Days | 882 | 591 | 132 | 379 | 208 | 628 |
ROCE % | -14% | 48% | 15% | 11% | -9% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Credit Rating
2d - CRISIL upgrades ideaForge credit rating from BBB+/Negative to BBB/Stable on May 19, 2025.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
14 May - For interaction with Institutional Investors /Analysts.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
14 May - Q4 FY25 earnings call: Rs161 Cr revenue, Rs62 Cr loss, new drone products, strategic US and UK market moves.
-
Announcement under Regulation 30 (LODR)-Allotment of ESOP / ESPS
12 May - Allotment of Equity Shares of ideaForge Technology Limited under the ideaForge Employee Stock Option Scheme, 2018.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
10 May - Newspaper Publication of the Audited (Standalone and Consolidated Financial Results for the quarter and year ended March 31, 2025.
Concalls
-
May 2025Transcript PPT
-
Feb 2025Transcript PPT REC
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT
-
May 2024Transcript PPT REC
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT REC
-
Aug 2023TranscriptNotesPPT
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]