BSE: 517423 | NSE: | Electric Equipment | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Integra Switchgear Ltd is a below average quality company.
The key valuation ratios of Integra Switchgear Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Integra Switchgear Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | -6.3% | -7.9% | -10.6% | -3% | -4.7% | -5.3% | -6.6% | -6.4% | 79.8% | -7.2% | - |
| Value Creation Index ⓘ | -1.5 | -1.6 | -1.8 | -1.2 | -1.3 | -1.4 | -1.5 | -1.5 | 4.7 | -1.5 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sales YoY Gr. | - | 100% | 0% | 50% | -33.3% | -100% | NA | NA | NA | NA | - |
| Adj EPS ⓘ | -0.4 | -0.5 | -0.6 | -0.2 | -0.3 | -0.3 | -0.6 | -0.4 | -1 | -0.8 | -0.5 |
| YoY Gr. | - | NA | NA | NA | NA | NA | NA | NA | NA | NA | - |
| BVPS (₹) ⓘ | 5.2 | 4.7 | 4.1 | 3.9 | 3.3 | 3 | 2.3 | 1.9 | 7 | 6.2 | 6.1 |
| Adj Net Profit ⓘ | -0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.3 | -0.2 | 0 |
| Cash Flow from Ops. ⓘ | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.2 | 2 | -0.2 | - |
| Debt/CF from Ops. ⓘ | -1 | -2.8 | -4.6 | -8.2 | -9 | -7.1 | -5.9 | -7.9 | 0 | 0 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | -100% | -100% | NA | NA | ||||
| Adj EPS ⓘ | NA | NA | NA | NA | ||||
| BVPSⓘ | 2% | 13.5% | 38.5% | -10.8% | ||||
| Share Price | - | - | - | 834.9% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | -6.8 | -9.7 | -14.1 | -5.6 | -7.2 | -9.2 | -18.9 | -15.7 | -20.6 | -10.5 | -8.1 |
| Op. Profit Mgn % ⓘ | -1041.9 | -712.5 | -1022.4 | -229.7 | -526.3 | 0 | 0 | 0 | 0 | 0 | NAN |
| Net Profit Mgn % ⓘ | -1039.1 | -718.9 | -1022.6 | -210.7 | -526.9 | 0 | 0 | 0 | 0 | 0 | -INF |
| Debt to Equity ⓘ | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.9 | 1.3 | 1.7 | 0 | 0 | 0 |
| Working Cap Days ⓘ | 19,739 | 11,641 | 11,923 | 6,343 | 13,094 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Conv. Cycle ⓘ | 18,789 | 11,171 | 11,461 | 6,069 | 12,389 | 0 | 0 | 0 | 0 | 0 | 0 |
No data to display
Return on Equity is Poor
Sales growth has been subdued in last 3 years 0.00%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -0.5 | - |
| TTM Sales (₹ Cr.) | 0 | - |
| BVPS (₹.) ⓘ | 6.1 | - |
| Reserves (₹ Cr.) ⓘ | -1 | - |
| P/BV ⓘ | 39.99 | - |
| PE ⓘ | 0.00 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 25.61 / 260.00 |
| All Time Low / High (₹) | 3.40 / 252.85 |
| Market Cap (₹ Cr.) | 70.4 |
| Equity (₹ Cr.) | 2.9 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 91.8 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.01 | 0.02 | 0.02 | 0.03 | 0.02 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses ⓘ | 0.12 | 0.16 | 0.21 | 0.11 | 0.10 | 0.10 | 0.12 | 0.12 | 1.22 | 0.20 |
| Manufacturing Costs | 0.05 | 0.07 | 0.06 | 0.04 | 0.02 | 0.02 | 0 | 0.01 | 0 | 0 |
| Material Costs | 0 | 0.01 | 0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 0.03 | 0.02 | 0.01 | 0.01 | 0 | 0 | 0.01 | 0.03 | 0 | 0.01 |
| Other Costs ⓘ | 0.04 | 0.07 | 0.05 | 0.06 | 0.07 | 0.08 | 0.10 | 0.08 | 1.22 | 0.19 |
| Operating Profit ⓘ | -0.11 | -0.14 | -0.19 | -0.07 | -0.08 | -0.10 | -0.12 | -0.12 | -1.22 | -0.20 |
| Operating Profit Margin (%) | -1,041.9% | -712.0% | -1,022.4% | -229.0% | -526.0% | - | - | - | - | - |
| Other Income ⓘ | 0 | 0 | 0 | 0.02 | 0 | 0 | 0 | 0 | 2.85 | 0.05 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | -0.11 | -0.15 | -0.19 | -0.05 | -0.08 | -0.10 | -0.18 | -0.12 | 1.62 | -0.15 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.17 | 0.07 |
| Profit After Tax | -0.11 | -0.15 | -0.19 | -0.05 | -0.08 | -0.10 | -0.18 | -0.12 | 1.45 | -0.22 |
| PAT Margin (%) | -1,039.0% | -718.0% | -1,022.6% | -164.0% | -526.0% | - | - | - | - | - |
| Adjusted EPS (₹) | -0.4 | -0.5 | -0.6 | -0.2 | -0.3 | -0.3 | -0.6 | -0.4 | 5.0 | -0.8 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 1.57 | 1.43 | 1.24 | 1.19 | 1.10 | 1.01 | 0.83 | 0.71 | 2.16 | 1.94 |
| Share Capital ⓘ | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 | 3.03 |
| Reserves ⓘ | -1.46 | -1.61 | -1.80 | -1.85 | -1.93 | -2.03 | -2.21 | -2.33 | -0.88 | -1.09 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 0.25 | 0.39 | 0.49 | 0.57 | 0.64 | 0.90 | 1.04 | 1.19 | 0.02 | 0 |
| Long Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Debt | 0.25 | 0.39 | 0.49 | 0.57 | 0.64 | 0.90 | 1.04 | 1.19 | 0.02 | 0 |
| Trade Payables | 0.01 | 0.01 | 0.01 | 0 | 0.02 | 0 | 0.02 | 0 | 0 | 0 |
| Others Liabilities ⓘ | 0.02 | 0.03 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.03 | 0.36 | 0.36 |
| Total Liabilities ⓘ | 1.85 | 1.86 | 1.76 | 1.76 | 1.78 | 1.91 | 1.89 | 1.86 | 2.53 | 2.30 |
Fixed Assets | ||||||||||
| Gross Block | 1.60 | 1.60 | 1.60 | 1.60 | 1.60 | 1.65 | 1.65 | 1.65 | 0.25 | 0.25 |
| Accumulated Depreciation | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0 | 0 |
| Net Fixed Assetsⓘ | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.12 | 1.12 | 1.12 | 0.25 | 0.25 |
| CWIP ⓘ | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0 | 0 |
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 0.53 | 0.54 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.34 | 0.34 |
Cash Equivalents  ⓘ
| 0 | 0.01 | 0 | 0.01 | 0.01 | 0.09 | 0.05 | 0.05 | 1.88 | 1.64 |
| Others Assetsⓘ | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.04 | 0.05 | 0.03 | 0.06 | 0.06 |
| Total Assets ⓘ | 1.85 | 1.86 | 1.76 | 1.76 | 1.78 | 1.91 | 1.89 | 1.86 | 2.53 | 2.30 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -0.25 | -0.14 | -0.11 | -0.07 | -0.07 | -0.13 | -0.17 | -0.15 | 1.99 | -0.22 |
| PBT ⓘ | -0.11 | -0.15 | -0.19 | -0.05 | -0.08 | -0.10 | -0.18 | -0.12 | 1.62 | -0.15 |
| Adjustment ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Changes in Working Capital ⓘ | -0.13 | 0 | 0.08 | -0.02 | 0.01 | -0.03 | 0 | -0.03 | 0.54 | -0.01 |
| Tax Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.17 | -0.07 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 1 | 0 |
| Capex | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 1 | 0 |
| Net Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 0.25 | 0.15 | 0.10 | 0.07 | 0.08 | 0.25 | 0.14 | 0.15 | -1.17 | -0.02 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0.25 | 0.15 | 0.10 | 0.07 | 0.08 | 0.25 | 0.14 | 0.15 | -1.17 | -0.02 |
| Net Cash Flow ⓘ | 0 | 0.01 | -0.01 | 0 | 0.01 | 0.07 | -0.03 | 0 | 1.83 | -0.24 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | -6.78 | -9.71 | -14.12 | -4.33 | -7.7 | -10.77 | -23.38 | -19.59 | 113.33 | -11.38 |
| ROCE (%) | -6.3 | -7.92 | -10.59 | -3 | -4.69 | -5.31 | -6.64 | -6.38 | 79.78 | -7.24 |
| Asset Turnover Ratio | 0.01 | 0.01 | 0.01 | 0.02 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| PAT to CFO Conversion(x) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | 1.37 | N/A | Working Capital Days |
| Receivable Days | 0 | 9,698 | 0 | 6,096 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Days | 2,944 | 1,498 | 806 | 4 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 549 | 272 | 24 | 385 | 4,667 | 0 | 0 | 0 | 0 | 0 |
Integra Switchgear Limited a BOSMA Group company established first as a private limited company and was incorporated as a public limited company in the year 1994. The main objective of the company is to supply the most qualitative products with user friendly features. The company gives special emphasis on developing and manufacturing odd ratings, special requirements for specific and dedicated application.
In the electrical market, the thrust and trust now is on consistency of quality and development of advanced switchgear products. BOSMA group of companies addressed this market by launching 'Integra Switchgear Limited' a manufacturing set up for Miniature Circuit Breaker (MCBs) and Distribution Boards (DBs).The group's experience varies from design & development to production to marketing to after sales service.
The company has a manufacturing facility at an industrial area at village Por, about 15 km from Vadodara, situated on the National Highway 8 ( Ahmedabad–Mumbai ). This plant, having about 50,000 sq fft of land, has in-house facilities to carry out most of the functions required to manufacture the products.
It is equipped with moulding machine, spot welding machines, coil winding machines, pneumatic press, riveting machine, pad printing machine, air compressor to aid the production.
“Integra Switchgear Limited†offers one of the best quality MCBs with 10 KA universal breaking capacity on the entire range starting from 0.3 A to 63A in SP, SPN, DP, TP, TPN, FP formats, Isolators 40, 63, 80A in SP,DP,TP,FP, and Plug- Socket Distribution Box.
The company specialise in providing MCBs of an Odd and Non-Standard ratings, tripping characteristics of ‘B’,’C’ & ‘D’ and can also supply you MCBs with specific thermal and magnetic tripping characteristics. This is possible because of our full-fledge in-house laboratory, which enables us to give consistent high quality MCBs to consumers.
The company along with standard Distribution Boards, can offer Tailor-Made Distribution Boards with special design, layout and colour scheme.
For ensuring consistent quality, the company’s engineers extensively use equipment like profile projector, spring testing machine and so on. It has full-fledged laboratory to test the products as per relevant Indian standard and as per IEC. Activities from component design to assembly in drawing stage to making press tool and mould, are executed by employing modern technology and machinery to achieve consistent quality end products.
The company was amongst the first few in successfully getting ISI mark as per IS: 8828-1996 for its MCBs. This Indian Standard is identical to International Standard IEC: 898 (1995). This approval makes the product in-line with the international requirements.
Product range of the company includes:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
