Integra Essentia Ltd - Stock Valuation and Financial Performance

BSE: 535958 | NSE: ESSENTIA | Textile | Small Cap

Integra Essentia Share Price

3.60 0.09 2.56%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on Integra Essentia

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Integra Essentia stock performance -

mw4me loader
P/E Ratio (SA):
40.54
Market Cap:
384.4 Cr.
52-wk low:
2.9
52-wk high:
7.7

Is Integra Essentia Ltd an attractive stock to invest in?

1. Is Integra Essentia Ltd a good quality company?

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

2. Is Integra Essentia Ltd undervalued or overvalued?

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

3. Is Integra Essentia Ltd a good buy now?

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

10 Year X-Ray of Integra Essentia:

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 Essentia Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % -6%-8.6%-8.2%-8.3%-10.4%-151.9%0%0%13.9%17.1%-
Value Creation
Index
NANANANANANANANA0.00.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 000000068.5241277373
Sales YoY Gr.-NANANANANANANA252.3%14.9%-
Adj EPS -0.1-0.1-0.1-0.1-0.1-0.2-00.10.10.20.1
YoY Gr.-NANANANANANANA40%128.6%-
BVPS (₹) -0.3-0.4-0.5-0.6-0.7-1.3-1.3-1.20.81.31.6
Adj Net
Profit
-1.7-2.2-2.2-2-2.3-5.4-0.61.16.615.310
Cash Flow from Ops. -0.3-0.2-0.2-0.3-0.4-0.3-0.10.347.3-9.7-
Debt/CF from Ops. -105.1-139.9-151.3-134.2-92.5-98.9-197.6940.6-0.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA14.9%
Adj EPS NANANA128.6%
BVPSNANANA55.6%
Share Price 28.6% 69.2% 76.9% 15.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
28.12620.615.815.523.62-3.728.615.96.3
Op. Profit
Mgn %
00000001.51.31.71.1
Net Profit
Mgn %
00000001.62.75.52.6
Debt to
Equity
-4.6-3.6-2.9-2.5-2.1-1-1-10.40.10.1
Working Cap
Days
0000000448514614
Cash Conv.
Cycle
0000000-18-16-148

Recent Performance Summary

Sales growth is good in last 4 quarters at 48.20%

Return on Equity has declined versus last 3 years average to 6.30%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - Integra Essentia Ltd.

Standalone Consolidated
TTM EPS (₹) 0.1 0.1
TTM Sales (₹ Cr.) 373 373
BVPS (₹.) 1.6 1.6
Reserves (₹ Cr.) 63 62
P/BV 2.28 2.28
PE 40.54 41.05
From the Market
52 Week Low / High (₹) 2.90 / 7.69
All Time Low / High (₹) 0.15 / 7.69
Market Cap (₹ Cr.) 384
Equity (₹ Cr.) 106.8
Face Value (₹) 1
Industry PE 30.2

Management X-Ray of Integra Essentia:

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 Essentia

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales000000069241277
Operating Expenses 110010067238273
Manufacturing Costs0000000000
Material Costs000000066236268
Employee Cost 0000000001
Other Costs 1000100123
Operating Profit -1-100-100135
Operating Profit Margin (%) -------1.5%1.3%1.7%
Other Income 10000000419
Interest 0000000001
Depreciation 2222220004
Exceptional Items 00000-110000
Profit Before Tax -2-2-2-2-2-13-11719
Tax 0000000014
Profit After Tax -2-2-2-2-2-13-11715
PAT Margin (%) -------1.6%2.7%5.5%
Adjusted EPS (₹)-0.1-0.1-0.1-0.1-0.1-0.60.00.10.10.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund -7-9-12-14-16-30-30-2975117
Share Capital 11111111111111114691
Reserves -18-20-23-25-27-40-41-403025
Minority Interest0000000000
Debt3334343435282929287
Long Term Debt2828282828000287
Short Term Debt5556628292900
Trade Payables0000000142447
Others Liabilities 001111233330
Total Liabilities 27252321200017161201

Fixed Assets

Gross Block313124242424004042
Accumulated Depreciation67235240004
Net Fixed Assets26242321200004038
CWIP 0000000000
Investments 000000002036
Inventories0000000000
Trade Receivables000000081039
Cash Equivalents 0000000062
Others Assets100000098587
Total Assets 27252321200017161201

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 0000000047-10
PBT -2-2-2-2-2-13-11719
Adjustment 122221300-3-1
Changes in Working Capital 00-0-0000-143-27
Tax Paid 000000000-1
Cash Flow From Investing Activity 00000000-1402
Capex 00000000-40-1
Net Investments 00000000-20-16
Others 00000000-8019
Cash Flow From Financing Activity 00000000984
Net Proceeds from Shares 00000000980
Net Proceeds from Borrowing -300000000-21
Interest Paid 000000000-1
Dividend Paid 0000000000
Others 40000000026
Net Cash Flow 000000005-4
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)N/AN/AN/AN/AN/AN/AN/AN/A28.5715.9
ROCE (%)N/AN/AN/AN/AN/AN/AN/AN/A13.8817.13
Asset Turnover Ratio00000008.042.721.53
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A06.71-0.67
Working Capital Days
Receivable Days0000000211433
Inventory Days0000000000
Payable Days5,884260000598403048

Integra Essentia Ltd Stock News

Integra Essentia Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Integra Essentia on 20-Dec-2024 16:59 is ₹3.60.
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 20-Dec-2024 16:59 the market cap of Integra Essentia stood at ₹384.4.
The latest P/E ratio of Integra Essentia as of 20-Dec-2024 16:59 is 40.54.
The latest P/B ratio of Integra Essentia as of 20-Dec-2024 16:59 is 2.28.
The 52-week high of Integra Essentia is ₹7.69 and the 52-week low is ₹2.90.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Integra Essentia is ₹372.5 ( Cr.) .

About Integra Essentia Ltd

No data to display
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.