Nifty

:

22795.90

Sensex

:

75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Login

Nifty
Sensex

:
:

22795.90
75311.06

-117.25 (-0.51%)
-424.90 (-0.56%)

Integrated Industries Ltd.

Consumer Food

Rating :

N/A

BSE: 531889 | NSE: Not Listed

Watchlist

NSE BSE

28.54

06-Feb-2025

Open
High
Low
Previous Close

27.44
29.80
27.01
27.21

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

240241
68.06
44.94
21.51

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

617.95
12.03
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

613.53
N/A
2.49

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

19.20
19.20
19.20

P:BV (Average)

8 Years
5 Years
3 Years

2.80
2.80
2.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.48
13.48
13.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 16.72 20.09 -16.77% 13.70 14.28 -4.06% 22.48 4.00 462.00% 17.79 0.04 44,375.00%
Expenses 16.37 19.59 -16.44% 13.47 13.64 -1.25% 22.17 3.87 472.87% 18.84 0.03 62,700.00%
EBITDA 0.35 0.50 -30.00% 0.23 0.64 -64.06% 0.31 0.13 138.46% -1.05 0.01 -
EBIDTM 2.09% 2.49% 1.68% 4.48% 1.38% 3.25% -5.90% 25.00%
Other Income 0.59 0.44 34.09% 0.00 0.34 -100.00% 0.00 0.08 -100.00% 0.62 0.00 0
Interest 0.03 0.01 200.00% 0.01 0.33 -96.97% 0.00 0.10 -100.00% 0.00 0.00 0
Depreciation 0.04 0.01 300.00% 0.04 0.00 0 0.01 0.00 0 0.01 0.00 0
PBT 0.87 0.92 -5.43% 0.18 0.65 -72.31% 0.30 0.11 172.73% -0.44 0.01 -
Tax 0.21 0.23 -8.70% 0.05 0.19 -73.68% 0.04 0.03 33.33% -0.07 3.63 -
PAT 0.66 0.69 -4.35% 0.13 0.46 -71.74% 0.26 0.08 225.00% -0.37 -3.62 -
PATM 3.95% 3.43% 0.95% 3.22% 1.16% 2.00% -2.08% -9,050.00%
EPS 0.03 0.03 0.00% 0.01 0.02 -50.00% 0.01 0.00 0 -0.02 -0.16 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 198.75 125.77 58.03% 186.60 46.74 299.23% 140.14 19.47 619.77% 139.27 0.04 3,48,075.00%
Expenses 181.56 115.46 57.25% 171.94 43.92 291.48% 125.60 17.50 617.71% 124.93 0.03 4,16,333.33%
EBITDA 17.19 10.31 66.73% 14.66 2.82 419.86% 14.54 1.97 638.07% 14.34 0.01 1,43,300.00%
EBIDTM 8.65% 8.20% 7.86% 6.03% 10.38% 10.12% 10.30% 25.00%
Other Income 0.62 0.00 0 0.60 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.03 0.01 200.00% 0.01 0.33 -96.97% 0.00 0.10 -100.00% -0.01 0.00 -
Depreciation 0.69 0.64 7.81% 0.68 0.63 7.94% 0.63 0.36 75.00% 0.64 0.00 0
PBT 17.09 9.66 76.92% 14.57 1.86 683.33% 13.91 1.51 821.19% 13.71 0.01 1,37,000.00%
Tax 0.59 0.47 25.53% 0.17 0.56 -69.64% 0.93 0.34 173.53% 0.48 7.25 -93.38%
PAT 16.50 9.19 79.54% 14.40 1.30 1,007.69% 12.98 1.17 1,009.40% 13.23 -7.24 -
PATM 8.30% 7.31% 7.72% 2.78% 9.26% 6.01% 9.50% -18,100.00%
EPS 0.57 0.56 1.79% 0.06 0.08 -25.00% 0.68 0.12 466.67% 0.69 -0.76 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 70.69 56.16 5.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 84.04% 992.61% 0 0 0 0 0 0 0 0 Cost Of Goods Sold 68.16 53.18 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 2.53 2.98 5.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 3.58% 5.31% 100% 0 0 0 0 0 0 0 0 Total Expenditure 70.85 55.92 0.15 0.12 0.12 0.10 0.08 0.08 0.47 0.11 0.20 Power & Fuel Cost - 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 Employee Cost - 0.20 0.04 0.04 0.03 0.02 0.01 0.00 0.00 0.04 0.12 % Of Sales - 0.36% 0.78% 0 0 0 0 0 0 0 0 Manufacturing 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 General & Admin Exp. - 0.80 0.09 0.07 0.08 0.07 0.07 0.07 0.07 0.06 0.05 % Of Sales - 1.42% 1.75% 0 0 0 0 0 0 0 0 Selling & Distn. Exp. - 0.01 0.00 0.00 0.00 0.01 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0% 0 0 0 0 0 0 0 0 Miscellaneous Exp. - 1.73 0.02 0.00 0.01 0.00 0.00 0.00 0.40 0.00 0.00 % Of Sales - 3.08% 0.39% 0 0 0 0 0 0 0 0 EBITDA -0.16 0.24 4.99 -0.12 -0.12 -0.10 -0.08 -0.08 -0.47 -0.11 -0.20 EBITDA Margin -0.23% 0.43% 97.08% 0 0 0 0 0 0 0 0 Other Income 1.21 1.48 0.00 0.12 0.00 0.00 0.08 0.01 0.03 0.01 0.01 Interest 0.04 0.45 0.00 0.05 0.00 0.01 0.00 0.00 0.00 0.00 0.00 Depreciation 0.10 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.14 PBT 0.91 1.26 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 -0.33 Tax 0.23 0.38 3.63 0.10 0.00 -0.03 0.17 0.87 -0.17 -0.05 -0.12 Tax Rate 25.27% 30.16% 72.75% -250.00% 0.00% 27.27% 0.00% -1087.50% 37.78% 27.78% 36.36% PAT 0.68 0.88 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 -0.21 PAT before Minority Interest 0.68 0.88 1.36 -0.14 -0.12 -0.08 -0.18 -0.94 -0.27 -0.13 -0.21 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 0.96% 1.57% 26.46% 0 0 0 0 0 0 0 0 PAT Growth 128.45% -35.29% - - - - - - - - EPS 0.03 0.04 0.06 -0.01 -0.01 0.00 -0.01 -0.04 -0.01 -0.01 -0.01

Description TTM Mar 24 Mar 23
Net Sales 664.76 331.26 5.14 Net Sales Growth 246.19% 6344.75% Cost Of Goods Sold 572.60 279.11 0.00 Gross Profit 92.16 52.15 5.14 GP Margin 13.86% 15.74% 100% Total Expenditure 604.03 301.80 0.15 Power & Fuel Cost - 0.00 0.00 % Of Sales - 0% 0% Employee Cost - 4.85 0.04 % Of Sales - 1.46% 0.78% Manufacturing Exp. - 5.93 0.00 % Of Sales - 1.79% 0% General & Admin Exp. - 2.43 0.10 % Of Sales - 0.73% 1.95% Selling & Distn. Exp. - 9.34 0.00 % Of Sales - 2.82% 0% Miscellaneous Exp. - 0.14 0.01 % Of Sales - 0.04% 0.19% EBITDA 60.73 29.46 4.99 EBITDA Margin 9.14% 8.89% 97.08% Other Income 1.22 0.00 0.00 Interest 0.03 0.46 0.00 Depreciation 2.64 2.26 0.00 PBT 59.28 26.74 4.99 Tax 2.17 1.85 3.63 Tax Rate 3.66% 6.92% 72.75% PAT 57.11 24.89 1.36 PAT before Minority Interest 51.36 24.89 1.36 Minority Interest -5.75 0.00 0.00 PAT Margin 8.59% 7.51% 26.46% PAT Growth 1,192.08% 1,730.15% EPS 2.45 1.07 0.06

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 126.12 0.61 -0.75 -0.61 -0.49 -0.41 -0.23 0.71 0.99 1.11 Share Capital 9.62 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 4.83 Total Reserves 100.37 -4.22 -5.58 -5.44 -5.32 -5.24 -5.06 -4.11 -3.84 -3.71 Non-Current Liabilities -0.35 0.26 0.54 0.31 0.22 0.24 -0.02 -0.88 -0.69 -0.75 Secured Loans 0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 1.09 5.00 4.86 4.78 4.76 4.68 4.68 4.70 4.59 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 42.64 0.22 0.22 0.37 0.33 0.34 0.40 0.41 0.42 0.43 Trade Payables 42.30 0.00 0.01 0.12 0.12 0.12 0.19 0.20 0.20 0.20 Other Current Liabilities 0.34 0.22 0.22 0.25 0.21 0.22 0.21 0.21 0.22 0.23 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 168.41 1.09 0.01 0.07 0.06 0.17 0.15 0.24 0.72 0.79 Net Block 1.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.57 Gross Block 1.26 0.00 0.01 0.01 0.01 0.01 0.01 0.01 17.04 17.04 Accumulated Depreciation 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 16.54 16.46 Non Current Assets 77.80 1.07 0.00 0.00 0.00 0.00 0.00 0.00 0.50 0.57 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 76.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 1.07 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 90.61 0.02 0.01 0.06 0.06 0.16 0.15 0.23 0.22 0.22 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.08 Sundry Debtors 44.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 Cash & Bank 0.61 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 Other Current Assets 45.28 0.01 0.00 0.00 0.06 0.06 0.06 0.06 0.05 0.05 Short Term Loans & Adv. 45.28 0.00 0.01 0.05 0.06 0.06 0.05 0.05 0.01 0.01 Net Current Assets 47.97 -0.20 -0.21 -0.31 -0.27 -0.18 -0.25 -0.18 -0.20 -0.21 Total Assets 168.41 1.09 0.01 0.06 0.06 0.16 0.15 0.23 0.72 0.79

Description Mar 24 Mar 23
Shareholder's Funds 150.19 0.61 Share Capital 9.62 4.83 Total Reserves 124.44 -4.22 Non-Current Liabilities 0.68 0.26 Secured Loans 0.10 0.00 Unsecured Loans 0.00 1.09 Long Term Provisions 0.00 0.00 Current Liabilities 127.68 0.22 Trade Payables 80.80 0.00 Other Current Liabilities 46.44 0.22 Short Term Borrowings 0.00 0.00 Short Term Provisions 0.44 0.00 Total Liabilities 278.55 1.09 Net Block 73.35 0.00 Gross Block 75.61 0.00 Accumulated Depreciation 2.26 0.00 Non Current Assets 74.04 1.07 Capital Work in Progress 0.21 0.00 Non Current Investment 0.00 0.00 Long Term Loans & Adv. 0.48 1.07 Other Non Current Assets 0.00 0.00 Current Assets 204.51 0.02 Current Investments 0.00 0.00 Inventories 9.39 0.00 Sundry Debtors 97.54 0.00 Cash & Bank 7.24 0.01 Other Current Assets 90.34 0.01 Short Term Loans & Adv. 90.28 0.00 Net Current Assets 76.83 -0.20 Total Assets 278.55 1.09

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -45.88 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 -0.23 PBT 1.26 4.99 -0.04 -0.12 -0.11 0.00 -0.08 -0.45 -0.18 -0.33 Adjustment 0.46 0.00 0.00 0.00 0.00 0.00 0.00 0.31 0.08 0.14 Changes in Working Capital -47.60 0.01 -0.10 0.05 0.00 -0.06 -0.01 0.07 0.00 -0.04 Cash after chg. in Working capital -45.88 5.00 -0.14 -0.08 -0.11 -0.07 -0.09 -0.07 -0.11 -0.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 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 -76.74 -1.08 0.00 0.00 0.00 0.00 0.00 0.19 0.00 0.00 Net Fixed Assets -1.26 0.01 0.00 0.00 0.00 0.00 0.00 17.03 0.00 0.00 Net Investments -76.55 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 1.07 -1.09 0.00 0.00 0.00 0.00 0.00 -16.84 0.00 0.00 Cash from Financing Activity 123.22 -3.91 0.14 0.08 0.01 0.08 0.00 -0.02 0.11 0.23 Net Cash Inflow / Outflow 0.60 0.01 -0.01 0.01 -0.10 0.01 -0.09 0.10 0.00 0.00 Opening Cash & Equivalents 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07 0.07 Closing Cash & Equivalent 0.61 0.01 0.00 0.01 0.00 0.10 0.09 0.17 0.08 0.07

Description Mar 24 Mar 23
Cash From Operating Activity -40.81 5.00 PBT 26.74 4.99 Adjustment 2.70 0.00 Changes in Working Capital -69.75 0.01 Cash after chg. in Working capital -40.31 5.00 Interest Paid 0.00 0.00 Tax Paid -0.50 0.00 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -75.23 -1.07 Net Fixed Assets -1.26 Net Investments -76.55 Others 2.58 Cash from Financing Activity 123.22 -3.92 Net Cash Inflow / Outflow 7.18 0.01 Opening Cash & Equivalents 0.01 0.00 Closing Cash & Equivalent 7.24 0.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 5.74 0.06 -1.67 -1.38 -1.12 -0.95 -0.58 1.40 1.97 2.24 ROA 1.04% 247.45% -403.10% -200.32% -70.62% -113.90% -482.70% -57.42% -16.71% -23.96% ROE 1.59% 0.00% 0.00% 0.00% 0.00% 0.00% -482.08% -34.13% -12.54% -17.59% ROCE 2.67% 167.98% 0.09% -2.90% -2.36% -0.11% -1.56% -8.02% -3.17% -5.76% Fixed Asset Turnover 44.57 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 290.65 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 290.33 0.00 0.00 0.00 0.00 3534.90 8145.88 0.00 594.15 287.20 Cash Conversion Cycle 0.32 0.00 0.00 0.00 0.00 -3534.90 -8145.88 0.00 -594.15 -287.20 Total Debt/Equity 0.00 1.79 -6.62 -7.92 -9.75 -11.61 -20.25 6.57 4.76 4.12 Interest Cover 3.80 0.00 0.09 -639.21 -19.00 -49.71 -303.88 -595.90 -1774.24 -324.54

Description Mar 24 Mar 23
Book Value (Rs.) 7.00 0.06 ROA 17.80% 124.77% ROE 36.99% 242.86% ROCE 35.79% 293.53% Fixed Asset Turnover 4.38 0.00 Receivable days 107.47 0.00 Inventory Days 10.35 0.00 Payable days 105.66 0.00 Cash Conversion Cycle 12.16 0.00 Total Debt/Equity 0.00 1.79 Interest Cover 59.13 0.00

Top Investors:

primus overseas private limited

arrow emerging opportunities fund limited

aidos india fund ltd

aston multitrade private limited

philco exports private limited

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