Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Integra Capital Ltd.

Finance - NBFC

Rating :

N/A

BSE: 531314 | NSE: Not Listed

Watchlist

NSE BSE

16

22-Nov-2024

Open
High
Low
Previous Close

18.6
18.6
16
16.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

2494
41292
22.19
14.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

7.97
7.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

7.94
N/A
1.55

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.63
-20.25
-43.35

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.39
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

16.27
11.82
12.62

P:BV (Average)

8 Years
5 Years
3 Years

2.19
2.19
2.17

EV:EBITDA (Average)

8 Years
5 Years
3 Years

15.57
7.34
12.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 0.35 0.22 59.09% 0.46 0.30 53.33% 0.26 0.19 36.84% 0.48 0.11 336.36%
Expenses 0.06 0.03 100.00% 0.12 0.07 71.43% 0.11 0.31 -64.52% 0.07 0.03 133.33%
EBITDA 0.29 0.19 52.63% 0.35 0.22 59.09% 0.15 -0.12 - 0.41 0.08 412.50%
EBIDTM 84.24% 86.43% 74.57% 76.01% 58.75% -62.18% 85.18% 72.57%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.29 0.19 52.63% 0.35 0.23 52.17% 0.15 -0.12 - 0.41 0.08 412.50%
Tax 0.06 0.01 500.00% 0.09 0.00 0 0.02 0.00 0 -0.01 0.00 -
PAT 0.23 0.18 27.78% 0.26 0.22 18.18% 0.14 -0.12 - 0.42 0.08 425.00%
PATM 66.19% 83.26% 55.39% 74.66% 52.92% -62.18% 87.68% 72.57%
EPS 0.49 0.39 25.64% 0.55 0.47 17.02% 0.29 -0.26 - 0.89 0.17 423.53%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 1.55 0.10 0.34 0.55 0.17 0.31 2.87 1.19 0.61 0.59 0.07 Net Sales Growth 89.02% -70.59% -38.18% 223.53% -45.16% -89.20% 141.18% 95.08% 3.39% 742.86% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 2.77 1.16 0.59 0.56 0.17 Gross Profit 1.55 0.10 0.34 0.55 0.17 0.31 0.10 0.03 0.02 0.03 -0.10 GP Margin 99.94% 100% 100% 100% 100% 100% 3.48% 2.52% 3.28% 5.08% -142.86% Total Expenditure 0.36 0.41 0.17 0.14 0.65 0.21 2.98 1.34 0.75 0.73 0.34 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 % Of Sales - 0% 0% 0% 0% 0% 0% 0.84% 1.64% 1.69% 14.29% Employee Cost - 0.01 0.02 0.06 0.09 0.11 0.08 0.05 0.03 0.04 0.03 % Of Sales - 10.0% 5.88% 10.91% 52.94% 35.48% 2.79% 4.20% 4.92% 6.78% 42.86% Manufacturing Exp. - 0.04 0.05 0.05 0.04 0.04 0.04 0.04 0.04 0.03 0.02 % Of Sales - 40.0% 14.71% 9.09% 23.53% 12.90% 1.39% 3.36% 6.56% 5.08% 28.57% General & Admin Exp. - 0.09 0.08 0.03 0.04 0.05 0.08 0.08 0.08 0.07 0.07 % Of Sales - 90.0% 23.53% 5.45% 23.53% 16.13% 2.79% 6.72% 13.11% 11.86% 100% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% Miscellaneous Exp. - 0.27 0.02 0.01 0.47 0.01 0.01 0.01 0.01 0.02 0.00 % Of Sales - 270.0% 5.88% 1.82% 276.47% 3.23% 0.35% 0.84% 1.64% 3.39% 71.43% EBITDA 1.20 -0.31 0.17 0.41 -0.48 0.10 -0.11 -0.15 -0.14 -0.14 -0.27 EBITDA Margin 77.42% -310.0% 50.0% 74.55% -282.35% 32.26% -3.83% -12.61% -22.95% -23.73% -385.71% Other Income 0.00 0.00 0.00 0.01 0.00 0.00 0.26 0.29 0.25 0.38 0.28 Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 PBT 1.20 -0.31 0.16 0.42 -0.48 0.11 0.15 0.14 0.11 0.24 0.00 Tax 0.16 0.00 0.07 0.03 0.05 0.00 0.00 0.00 0.03 0.01 0.00 Tax Rate 13.33% 0.00% 43.75% 7.14% -10.42% 0.00% 0.00% 0.00% 27.27% 4.17% 0.00% PAT 1.05 -0.31 0.09 0.39 -0.53 0.11 0.15 0.14 0.08 0.23 0.00 PAT before Minority Interest 1.05 -0.31 0.09 0.39 -0.53 0.11 0.15 0.14 0.08 0.23 0.00 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 67.74% -310.0% 26.47% 70.91% -311.76% 35.48% 5.23% 11.76% 13.11% 38.98% 0% PAT Growth 191.67% - -76.92% - - -26.67% 7.14% 75.00% -65.22% 0 EPS 2.23 -0.66 0.19 0.83 -1.13 0.23 0.32 0.30 0.17 0.49 0.00

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 3.83 4.14 4.04 3.65 4.19 4.08 4.02 3.87 3.80 3.57 Share Capital 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 4.85 Total Reserves -1.02 -0.72 -0.81 -1.20 -0.66 -0.77 -0.83 -0.98 -1.05 -1.28 Non-Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.07 0.08 0.04 0.01 0.00 0.00 0.00 0.00 0.00 0.01 Trade Payables 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.06 0.06 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 3.90 4.22 4.08 3.66 4.19 4.08 4.02 3.87 3.80 3.58 Net Block 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04 Gross Block 0.56 0.56 0.56 0.56 0.56 0.56 0.55 0.55 0.55 0.55 Accumulated Depreciation 0.53 0.53 0.53 0.53 0.53 0.53 0.53 0.53 0.52 0.51 Non Current Assets 1.26 1.67 1.65 2.23 1.45 2.65 3.29 3.26 2.98 3.18 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 1.23 1.65 1.62 2.20 1.42 2.62 3.26 3.23 2.95 3.13 Long Term Loans & Adv. 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 2.64 2.54 2.44 1.44 2.74 1.43 0.73 0.62 0.82 0.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.54 1.73 1.32 0.39 1.04 1.23 0.34 0.25 0.30 0.00 Sundry Debtors 0.00 0.00 0.14 0.01 0.15 0.00 0.00 0.00 0.00 0.00 Cash & Bank 0.01 0.03 0.04 0.02 0.02 0.02 0.06 0.03 0.16 0.02 Other Current Assets 1.09 0.02 0.02 0.01 1.53 0.18 0.33 0.34 0.35 0.38 Short Term Loans & Adv. 1.05 0.75 0.92 1.02 1.44 0.06 0.04 0.04 0.04 0.06 Net Current Assets 2.57 2.46 2.39 1.43 2.74 1.43 0.72 0.62 0.82 0.39 Total Assets 3.90 4.21 4.09 3.67 4.19 4.08 4.02 3.88 3.80 3.58

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity -0.11 -0.19 -0.77 0.40 0.19 -0.68 0.07 0.15 -0.04 0.03 PBT -0.31 0.16 0.42 -0.48 0.11 0.15 0.14 0.11 0.24 0.00 Adjustment 0.09 -0.02 -0.14 0.00 0.01 0.00 0.00 0.00 0.01 0.01 Changes in Working Capital 0.16 -0.29 -1.05 0.88 0.07 -0.83 -0.08 0.07 -0.28 0.02 Cash after chg. in Working capital -0.05 -0.15 -0.77 0.40 0.19 -0.68 0.07 0.18 -0.03 0.03 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.06 -0.03 0.00 -0.01 0.00 0.00 0.00 -0.03 -0.01 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.09 0.17 0.82 -0.40 -0.19 0.64 -0.04 -0.28 0.19 -0.04 Net Fixed Assets 0.00 0.00 0.00 0.00 0.00 -0.01 0.00 0.00 0.00 0.00 Net Investments 0.42 -0.03 0.58 -0.78 1.20 0.64 -0.03 -0.28 0.18 -0.03 Others -0.33 0.20 0.24 0.38 -1.39 0.01 -0.01 0.00 0.01 -0.01 Cash from Financing Activity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow -0.02 -0.01 0.05 0.00 0.00 -0.04 0.03 -0.13 0.14 0.00 Opening Cash & Equivalents 0.03 0.04 0.02 0.02 0.02 0.06 0.03 0.16 0.02 0.02 Closing Cash & Equivalent 0.01 0.03 0.06 0.02 0.02 0.02 0.06 0.03 0.16 0.02

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 7.83 8.48 8.28 7.45 8.59 8.36 8.22 7.92 7.76 7.28 ROA -7.54% 2.23% 10.01% -13.56% 2.58% 3.65% 3.62% 1.99% 6.15% -0.12% ROE -7.98% 2.35% 10.49% -14.12% 2.68% 3.79% 3.77% 2.07% 6.42% -0.13% ROCE -7.68% 3.98% 10.89% -12.24% 2.58% 3.65% 3.62% 2.86% 6.40% -0.12% Fixed Asset Turnover 0.18 0.60 0.99 0.30 0.56 5.17 2.15 1.11 1.07 0.12 Receivable days 0.00 75.85 47.49 165.67 172.93 0.00 0.00 0.00 0.00 0.00 Inventory Days 5874.57 1659.17 564.73 1541.58 1328.87 99.96 89.80 162.86 92.79 467.41 Payable days 0.00 0.00 0.00 0.00 2.98 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 5874.57 1735.01 612.23 1707.25 1498.82 99.96 89.80 162.86 92.79 467.41 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Interest Cover 0.00 35.93 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Top Investors:

ram gopal ramgarhia huf

sujit ranjan maity

laxmipat dudheria

thakker bhupendra

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback