Integra Capital Ltd - Stock Valuation and Financial Performance

BSE: 531314 | NSE: | Finance - NBFC | Small Cap

Integra Capital Share Price

16.95 1.20 7.62%
as on 21-Nov'24 15:31

DeciZen - make an informed investing decision on Integra Capital

M-Cap below 100cr DeciZen not available

Integra Capital stock performance -

mw4me loader
P/E Ratio (SA):
7.09
Market Cap:
7.4 Cr.
52-wk low:
14.6
52-wk high:
22.2

Is Integra Capital Ltd an attractive stock to invest in?

1. Is Integra Capital Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Integra Capital Ltd is a below average quality company.

2. Is Integra Capital Ltd undervalued or overvalued?

The key valuation ratios of Integra Capital Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Integra Capital Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Integra Capital Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Integra Capital:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Integra Capital Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good
Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Operating Income (₹ Cr.)0.10.60.61.22.90.30.20.60.30.12
YoY Gr. Rt. %-742.9%3.4%95.1%141.2%-89.2%-45.2%223.5%-38.2%-70.6%-
Adj EPS (₹ ) -00.50.20.30.30.2-1.10.80.2-0.72.2
YoY Gr. Rt. %-NA-66.7%87.5%3.3%-25.8%-591.3%NA-75.9%-425%-
BVPS (₹ )7.37.87.98.28.48.67.58.38.57.810.4
YoY Gr. Rt. %-6.6%2.1%3.8%1.7%2.8%-13.3%11.1%2.4%-7.7%-
To view Net Profit/Total Funds (%) Colour Rating Guide click here
Net Profit/Total Funds (%)-0.16.223.63.72.6-13.6102.2-7.50

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Net Interest Income4%-48.9%-16.2%-70.6%
Adj EPSNA-216%NA-425%
BVPS0.8%-1.3%1.7%-7.7%
Share Price -1.4% -17% -17.3% 5.9%

Key Financial Ratios

RATIOS \ YEARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Asset Quality Ratio To view Asset Quality Ratio Colour Rating Guide click here
Net NPA to Net Advances (%)0000000000-
Capitalization Ratio To view Capitalization Ratio Colour Rating Guide click here
Capital Adequacy Ratio (%) 0000000000-
Margins
Net Profit Margin (%)-6.738.312.4125.234.2-314.770.527.6-301.367.3
Performance Ratios To view Performance Ratios Colour Rating Guide click here
Return on Equity (%)-0.16.42.13.83.82.7-14.110.52.4-822.2

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 24.30%

Total income growth is good in last 4 quarters

Total Income has declined 121.41 CAGR in last 3 years

Net Profit has declined 0.00 CAGR in last 3 years

Latest Financials - Integra Capital Ltd.

Standalone Consolidated
TTM EPS (₹) 2.2 -
TTM Sales (₹ Cr.) 1.6 -
BVPS (₹.) 10.4 -
Reserves (₹ Cr.) - -
P/BV 1.51 -
PE 7.09 -
From the Market
52 Week Low / High (₹) 14.60 / 22.19
All Time Low / High (₹) 2.35 / 49.60
Market Cap (₹ Cr.) 7.4
Equity (₹ Cr.) 4.7
Face Value (₹) 10
Industry PE 27.8

Management X-Ray of Integra Capital:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Integra Capital

Adj EPS (Rs.)

Total Income (Cr.)

ROE (%)

BVPS (Rs.)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Income0.350.980.861.483.130.310.170.560.340.10
Interest Income0.070.590.611.192.870.310.170.550.340.10
Other Income 0.280.380.250.290.26000.0100
Expenditure 0.350.740.751.342.980.210.650.140.180.41
Interest Expense 0000000000
Operating Expenses 0.300.720.741.332.970.200.180.140.160.14
Provisions 0.050.020.010.010.010.010.470.010.020.27
Exceptional Items 0000000000
Profit Before Tax 00.240.110.140.150.11-0.480.420.16-0.31
Taxes 00.010.030000.050.030.070
Profit After Tax 00.230.080.140.150.11-0.530.390.09-0.31
Adjusted EPS (₹)0.00.50.20.30.30.2-1.10.80.2-0.7
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Equity Capital3.573.803.874.024.084.193.654.044.143.83
Share Capital 4.854.854.854.854.854.854.854.854.854.85
Reserves -1.28-1.05-0.98-0.83-0.77-0.66-1.20-0.81-0.72-1.02
Minority Interest0000000000
Long Term Borrowings0000000000
Current Liabilities 0.01000000.010.040.080.07
Trade Payables0000000.010.010.010.01
Short term borrowings0000000000
Other Liabilities000000-0.01-0.01-0.01-0.01
Total Liabilities 3.583.803.884.024.084.193.674.094.213.90

Assets

Non Current Asset 3.182.983.263.292.651.452.231.651.671.26
Loan Asset 0000000000
Other Non Current Asset 3.182.983.263.292.651.452.231.651.671.26
Current Asset 0.400.820.620.731.432.741.442.442.542.64
Current Investment0000000000
Other Current Asset0.400.820.620.731.432.741.442.442.542.64
Total Assets 3.583.803.884.024.084.193.674.094.213.90

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.03-0.040.150.07-0.680.190.40-0.77-0.19-0.11
Cash Flow From Investing Activity -0.040.19-0.28-0.040.64-0.19-0.400.820.170.09
Cash Flow From Financing Activity 0000000000
Net Cash Flow 00.14-0.130.03-0.04000.05-0.01-0.02
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Operational & Financial Ratios

EPS (₹)000000-110-1
DPS (₹)0000000000
BVPS (₹)7888897888

Performance Ratios

ROA (%)-0.16.22.03.63.72.6-13.610.02.2-7.5
ROE (%)-0.16.42.13.83.82.7-14.110.52.4-8.0
ROCE (%)-0.16.42.93.63.72.6-12.210.94.0-7.7

Valuation Parameters

Price/Book(x)0.02.30.00.04.75.36.01.22.42.9

Integra Capital Ltd Stock News

Integra Capital Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Integra Capital on 21-Nov-2024 15:31 is ₹16.95.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 15:31 the market cap of Integra Capital stood at ₹7.41.
The latest P/E ratio of Integra Capital as of 21-Nov-2024 15:31 is 7.09.
The latest P/B ratio of Integra Capital as of 21-Nov-2024 15:31 is 1.51.
The 52-week high of Integra Capital is ₹22.19 and the 52-week low is ₹14.60.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Integra Capital is ₹1.55 ( Cr.) .

About Integra Capital Ltd

Integra Capital Management (ICML) was incorporated on May 02, 1990 as a private limited Company under the Companies Act, 1956 and registered with the Registrar of Companies, Delhi & Haryana at New Delhi. The Company became a public limited Company on March 09, 1993 and obtained a fresh Certificate of incorporation from the said Registrar of Companies on 04-05-1993. The company was primarily engaged in fund based operations like leasing, hire purchase and short term loans. Until 1994 the fund base of the company came from the promoters contribution as well as deposits from friends, relatives and associates. The client base was focused on the network created from over 35 years experience and contacts of the Chairman in his professional capacity. For the period 3 years between 1992 and 1995, the company recorded an increase of over 27 times in the profitability. In the year 1993-94 the company also availed of a cash credit limit of Rs 50.00 lakh from Bank of India for leasing activities which was enhanced to Rs 100.00 lakh in the year 1994-95. The company was also assigned Credit Rating AA and Health Code 01 signifying satisfactory nature of account and denoting excellence in quality of management, financial standing, information system, financial discipline and average in ancillary business, by the Bank of India.

In the year 1993-94 the company also undertook a series of reports commissioned by the American international Group in the areas of financial services, infrastructure and insurance reforms. On April 01, 1994 the company entered into a one year contract with American international Group at a monthly retainership of Rs 50.000 and this contract has subsequently been extended for an indefinite period by the company. The company went in for voluntary CRISIL rating to enhance the credibility of its Fixed Deposit Program and received an investment grade credit rating FA- denoting adequate safety with regard to timely payment of interest and principal. The Company integra Capital Management at present holds 23.5% of the paid up share capital of the integra Securities. The fees for the membership of the NSE shall be paid by integra Securities Pvt. Ltd. and the same has not been considered in the financial projections/cost of project of integra Capital Management Ltd.

The company is registered with the Reserve Bank of India as a Non-Banking Finance Company. It has got investment grade Credit rating from Credit Risk & Investment Services of India (CRISIL) and Investment Credit & Risk Analysis (ICRA) listed on Bombay, Delhi, and Madras Stock Exchanges.

They seek joint-ventures/strategic alliances with corporates with business interests in India, in the areas of Stock Broking, Risk Management and Asset Based Lending. The future will see Integra offering a complete range of integrated and synergistic financial services products, with a strong distribution capability, total client focus and continuing emphasis on being a humane corporate organization.

Services:

• Asset Financing • Merchant Banking • Capital Market Operations • Corporate Advisory Services • Fixed Deposits

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.