Integrity Infrabuild Developers Ltd
₹ 128
-2.26%
28 Nov
- close price
About
Incorporated in 2017, Integrity Infrabuild Developers Limited is a Class-A civil contractor registered with the Government of Gujarat.[1]
Key Points
- Market Cap ₹ 54.8 Cr.
- Current Price ₹ 128
- High / Low ₹ 145 / 81.7
- Stock P/E 14.7
- Book Value ₹ 46.0
- Dividend Yield 0.00 %
- ROCE 29.8 %
- ROE 61.3 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 43.7%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
* 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
Loading peers table ...
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 6m | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|
| 33 | 45 | 64 | 54 | 109 | 128 | |
| 32 | 42 | 61 | 49 | 100 | 118 | |
| Operating Profit | 2 | 3 | 4 | 4 | 9 | 11 |
| OPM % | 5% | 6% | 6% | 8% | 8% | 8% |
| 0 | 0 | 0 | 0 | 0 | 0 | |
| Interest | 0 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 2 | 2 | 2 | 4 | 4 |
| Profit before tax | 0 | 0 | 1 | 2 | 4 | 5 |
| Tax % | 30% | 33% | 36% | 25% | 27% | |
| 0 | 0 | 1 | 1 | 3 | 4 | |
| EPS in Rs | 4.71 | 8.94 | 9.84 | |||
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 48% |
| TTM: | 69% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 109% |
| TTM: | 196% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 44% |
| Last Year: | 61% |
Balance Sheet
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|
| Equity Capital | 3 | 2 | 3 | 3 | 3 | 4 |
| Reserves | 0 | 0 | 0 | 1 | 3 | 15 |
| 7 | 5 | 11 | 13 | 13 | 10 | |
| 4 | 8 | 6 | 16 | 25 | 18 | |
| Total Liabilities | 13 | 15 | 21 | 33 | 44 | 48 |
| 6 | 6 | 9 | 16 | 20 | 19 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| 7 | 10 | 11 | 17 | 23 | 28 | |
| Total Assets | 13 | 15 | 21 | 33 | 44 | 48 |
Cash Flows
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| -0 | 5 | 1 | 3 | 18 | |
| -3 | -1 | -7 | -7 | -19 | |
| 4 | -3 | 6 | 1 | -0 | |
| Net Cash Flow | 1 | 1 | -1 | -3 | -1 |
Ratios
Figures in Rs. Crores
| Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|
| Debtor Days | 3 | 3 | 3 | 0 | 9 |
| Inventory Days | 9 | 2 | 2 | 42 | 4 |
| Days Payable | 74 | 125 | 65 | 162 | 130 |
| Cash Conversion Cycle | -62 | -119 | -60 | -120 | -117 |
| Working Capital Days | -16 | -32 | -30 | -69 | -32 |
| ROCE % | 13% | 19% | 22% | 30% |
Documents
Announcements
-
Copy of Newspaper Publication
26 November 2025 - 1st EGM on Dec 19, 2025 to approve authorised capital increase, AOA/MOA alteration, preferential convertible warrants; e‑voting Dec15–18.
-
Shareholders meeting
25 November 2025 - EGM Dec 19, 2025: increase authorised capital to Rs6.00 crore; issue 11,70,000 warrants at Rs108 (Rs12.636 crore).
-
Increase in Authorised Capital
21 November 2025 - Increase authorized capital to ₹6.0Cr; 11,70,000 warrants at ₹108; EOGM Dec 19, 2025.
-
Preferential issue
21 November 2025 - Board approved authorised capital to ₹6,00,00,000 and up to 11,70,000 warrants at ₹108; EOGM on Dec 19, 2025.
-
Outcome of Board Meeting
21 November 2025 - EGM Dec 19, 2025; increase authorised capital to ₹6,00,00,000; issue 11,70,000 warrants at ₹108.
Services Offered[1]
a) Contracting and sub-contracting for:
Road Construction (rural and urban)
Building Construction
Bridge Construction