SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Ideaforge Technology Ltd (IDEAFORGE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543932 NSE: IDEAFORGE Defence | Small Cap | Ideaforge Technology Share Price

₹815.95 -42.50 (-4.95%)

As on 24-Jun'26 16:59

Ideaforge Technology Ltd (IDEAFORGE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 543932 NSE: IDEAFORGE Defence | Small Cap | Ideaforge Technology Share Price

₹815.95 -42.50 (-4.95%)

As on 24-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹3,541 Cr.
Current Price
₹816
52-Week Low / High
₹368 / 997
TTM EPS
₹-1.8
TTM Sales
₹227 Cr.
Book Value per Share
₹143
P/E Ratio
0.00
Lower than its 3-year historical median
Industry PE
46.1
Price to Book (P/B)
5.71
Higher than its 5-year historical median
Price to Sales (P/S)
15.61
In line with its 5-year historical median
EV/EBITDA
96.19
Higher than its 5-year historical median
Dividend Yield
0%
Profitability Efficiency
Return on Equity (ROE)
-8.16%
Underperforms industry median
Return on Capital Employed (ROCE)
-7.80%
Underperforms industry median
Return on Assets (ROA)
-7.20%
Operating Profit Margin
-25.4%
Net Profit Margin
-30.96%
Gross Profit Margin
-14%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-47.66%
Operating Profit Growth (1 Year)
-
-170.24%
Net Profit Growth (1 Year)
-
-207.36%
Asset Quality
Promoter Holding
33.34%
Pledged shares (%) of Promoter's holding (%)
5.13%
Reserves
₹577 Cr.
Equity
₹43.4 Cr.
Face Value
₹10
All Time Low / High
₹301.00 / 1344.00

Ideaforge Technology stock performance

Key Ratios
mw4me loader

Check Before You Invest

Valuation

Somewhat Overvalued

Price Trend

Strong
Q.1 Is Ideaforge Technology Ltd a good quality company?
Ideaforge Technology Ltd is a weak quality company, based on a inconsistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Ideaforge Technology Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Ideaforge Technology Ltd vs industry peers?
Ideaforge Technology Ltd revenue CAGR is 63.74%, compared to the industry median CAGR of 17.94%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of Ideaforge Technology Ltd?
Promoters hold 33.34% of the Ideaforge Technology Ltd, with 5.13% of their stake pledged, indicating low pledge risk.
Q.1 Stock return of Ideaforge Technology Ltd over the last decade?
Over the last 1 year(s), the stock has delivered a CAGR of 43% based on the current price.

10 Year X-Ray :

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

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 37.1%21.9%-1%-9.1%-16.6%-14.2%49.6%16.1%12.9%-7.8%-
Value Creation
Index
1.70.6-1.1-1.7-2.2-2.02.50.2-0.1-1.6-

Growth Parameters

Sales 1632.720.418.214.134.9159186317166227
Sales YoY Gr.-104.1%-37.6%-10.7%-22.5%147.7%356.5%16.7%70.4%-47.7%-
Adj EPS 21-1-5.3-6.8-721.814.29.1-12.5-1.8
YoY Gr.--49.3%-200%NANANANA-34.8%-36%-237.3%-
BVPS (₹) 5.310.844.639.532.725.773.9137.9152.4140.6143
Adj Net
Profit
3.72-2-10.7-13.7-14.34430.339-53.8-8
Cash Flow from Ops. -5.67.2-5.4-13.5-17.1-31.766.5-53.276.9-65.5-
Debt/CF from Ops. -0.91.8-1.4-0.2-0.3-1.60.1-1.600-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 29.7%63.7%1.3%-47.7%
Adj EPS -222.6%NA-183.1%-237.3%
BVPS43.8%33.9%23.9%-7.8%
Share Price - - - 35.7%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
38.810.3-3.6-12.5-18.3-22.239.312.47.9-8.4-1.3
Op. Profit
Mgn %
36.623.82.1-48.9-93-32.346.825.818.9-25.46.7
Net Profit
Mgn %
22.96.2-9.9-58.7-97.5-40.927.616.312.3-32.4-3.4
Debt to
Equity
0.50.60.100.1100.3000
Working Cap
Days
332261452611927595237408314570295
Cash Conv.
Cycle
201128190297502335108203154302209

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales163320181435159186317166
Operating Expenses + 10252027274685138257208
Manufacturing Costs0011121234
Material Costs512757184159158110
Employee Cost 35714131927515349
Other Costs 28576716264344
Operating Profit 680-9-13-11754860-42
Operating Profit Margin (%) 36.6%23.8%1.0%-48.9%-93.0%-32.3%46.8%25.8%18.9%-25.4%
Other Income + 0124212103021
Exceptional Items 0000000000
Interest 13210119652
Depreciation 1233237122129
Profit Before Tax 43-3-9-14-14504165-52
Tax 01-11006917-1
Profit After Tax 42-2-10-14-14443248-51
PAT Margin (%) 22.9%6.2%-10.7%-56.5%-96.0%-40.9%27.6%17.2%15.1%-31.0%
Adjusted EPS (₹)2.01.0-1.1-5.1-6.8-7.121.915.011.2-11.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Ideaforge Technology - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 102289796652149294654606
Share Capital 0000000214343
Reserves 102289796552149273611563
Debt +483054368700
Long Term Debt38300370000
Short Term Debt10005568700
Minority Interest0000000000
Trade Payables131215714158
Others Liabilities 16107972460967570
Total Liabilities 32431009079124222490744683

Fixed Assets

Net Fixed Assets +056441326496797
Gross Block19131416283671111173
Accumulated Depreciation0471013169224476
CWIP 00191714192554100
Investments 0054241201112595137
Inventories366101123491059791
Trade Receivables14669102420584760
Cash Equivalents 815111992135626892
Others Assets 6101515172962123116108
Total Assets 32431009079124222490744683

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + -67-5-13-17-3267-5377-66
PBT 43-3-9-14-14504165-52
Adjustment 26331930371115
Changes in Working Capital -110-6-6-4-26-6-12522-26
Tax Paid -0-2-0-0-00-7-6-20-2
Cash Flow From Investing Activity + -3-5-61215-11-31-149-108-78
Capex -0-1-5-9-90-13-33-67-88
Net Investments -3-4-5729120-20-119-477
Others 01122-112363
Cash Flow From Financing Activity + 15763-6244-11176189-8
Net Proceeds from Shares 13270000003010
Net Proceeds from Borrowing 3000000000
Interest Paid -1-3-2-1-0-1-7-4-3-1
Dividend Paid 0000000000
Others -08-6-5245-3180-109-7
Net Cash Flow 69-32-11125-26158-151

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)65.9212.88-3.92-12.22-18.73-24.3743.914.4410.1-8.16
ROCE (%)37.1421.85-1.03-9.13-16.59-14.249.5716.0612.88-7.8
Asset Turnover Ratio0.820.870.280.190.170.350.920.520.510.23
PAT to CFO Conversion(x)-1.53.5N/AN/AN/AN/A1.52-1.661.6N/A
Working Capital Days
Receivable Days178.10116.90113.70151.30249.10177.4050.2076.7060.60117.60
Inventory Days56.1051.50113.40166.40273.20179.1082.80150.70116.20206.70
Payable Days64.3066.20103.7098.9078.4055.6054.2066.6033.9038.30

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.010.015.13
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Ideaforge Technology Ltd FAQs

The current trading price of Ideaforge Technology on 24-Jun-2026 16:59 is ₹816.0.

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 23-Jun-2026 the market cap of Ideaforge Technology stood at ₹3,540.9 Cr

The latest P/E ratio of Ideaforge Technology as of 23-Jun-2026 is 0.00.

The latest P/B ratio of Ideaforge Technology as of 23-Jun-2026 is 5.71.

The 52-week high of Ideaforge Technology is ₹997.0 and the 52-week low is ₹367.9.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Ideaforge Technology is ₹227 ( Cr.) .

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

The key valuation ratios of Ideaforge Technology Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

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

About Ideaforge Technology Ltd

The company was incorporated as ‘ideaForge Technology Private Limited’ on February 8, 2007, as a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation dated February 8, 2007 issued by the RoC. Subsequently, upon the conversion of the company into a public limited company, pursuant to a resolution passed by its Shareholders’ on December 20, 2022, the name of the company was changed to ‘ideaForge Technology Limited’ and a fresh certificate of incorporation dated January 2, 2023 was issued by the RoC.

ideaForge Technology is the pioneer and the pre-eminent market leader in the Indian unmanned aircraft systems (UAS) market. It had the largest operational deployment of indigenous UAVs across India, with an ideaForge manufactured drone taking off every five minutes for surveillance and mapping on an average. Its customers have completed many flights using its UAVs.Its UAVs are equipped with industry leading specifications and capabilities, comparable to those of other established global players in the UAV industry. Its capabilities like its indigenous design and technological ability to invent, design and deliver customer centric offerings allow it to design, develop, engineer and manufacture its UAVs in-house with a control on performance, reliability and autonomy. Its UAV platforms are architected with a ‘mission first’ approach i.e., to deliver UAVs which meet the requirements of its customers and which, it considers, can reliably sustain a large number of flights and are capable of being autonomously operated without special skills or training. In addition to being among the first few players in India to enter the UAV market, it also has the distinction of being the first company to indigenously develop and manufacture vertical take-off and landing (VTOL) UAVs in India in 2009. It has industry’s leading product portfolios targeted at civil and defence applications (dual use).

Its product portfolio consists of (a) hardware, which primarily includes UAVs, payloads, batteries, chargers and communication system (which enables communication between the ground control station and the UAVs), (b) software and embedded sub-systems, which includes the GCS software, which enables the controlling and management for its UAVs and autopilot sub-system, which enables remote control and autonomous completion of flights, and (c) solutions, which enables industry/ application specific software that enhances the value of its UAVs to the end customer. Its wide range of products gives it the necessary flexibility to meet the evolving demands of diverse customers across industries.

Business area of the company 

The company is engaged in the business of manufacturing and marketing of UAV systems which are used for security and surveillance. Its ancillary business of providing training and maintenance service evolves around the main business of manufacture and marketing of UAV systems.

Products and software of the company 

  • Ninja UAV 
  • Ryno UAV 
  • Q4i UAV
  • Q6 UAV
  • Netra V4+ UAV
  • Switch UAV
  • Netra V4 Pro UAV
  • BlueFire touch
  • Autopilot

Awards, accreditations or recognition  

  • 2017: Recognised as Best Product Design Company in the Indian Aerospace & Defence category by India Electronics & Semiconductor Association (IESA) at the Deftronics Award 2017.
  • 2018: Received an award for business innovation at the MIF Awards 2018 by the Marico Innovation Foundation.
  • 2020: Recognised as Top Indian MSME for Patents and Commercialisation at the National Intellectual Property Awards 2020.
  • 2021: Received the National Geospatial Award by Federation of Indian Chambers of Commerce & Industry.
  • 2021: Recognised as Best Drone Company by The Associated Chambers of Commerce and Industry of India at the 13th International Conference cum Awards - Civil Aviation & Cargo.
  • 2022: Received the Outstanding Achiever Award by Thane Small Scale Industries Association.
  • 2023: Received the National Technology Award during the National Technology Week organised by the Department of Science and Technology, Government of India.
  • 2023: Received the ‘Disruptor’ award at the CNBC-TV18 India Business Leader Awards 2023.

History and milestone

  • 2007: Incorporation of the company.
  • 2007: Incubation at Society for Innovation and Entrepreneurship, Bombay.
  • 2009: First angel investment by Sujata Vemuri in consultation with Ravi Bhagavatula.
  • 2009: Demonstrated NETRA, exhibiting the product launch of India’s first quadcopter drone at DefExpo.
  • 2009: Early prototype of its VTOL UAV (quadrotor helicopter) was featured in a popular Bollywood movie.
  • 2009: Developed one of the world’s smallest and lightest autopilots.
  • 2010: Sale of its first drone to a state police department.
  • 2010: Developed NETRA UAV in partnership with a Government of India entity.
  • 2014: Received Rs 388.10 million capital contract from Government of India entities.
  • 2015: Angel Investment by Centre for Innovation, Incubation and Entrepreneurship, Indian Institute of Management, Ahmedabad (IIM- Ahmedabad).
  • 2016: Developed the first hybrid VTOL drone with fixed wings in India, known as the SWITCH UAV.
  • 2017: First round of institutional investment by Celesta Capital II Mauritius, Celesta Capital II-B Mauritius, Qualcomm Asia Pacific Pte. Ltd. and Infosys Limited.
  • 2019: First Company to participate in the demonstration of 5G enabled UAVs at Indian Mobile Congress.
  • 2020: Bagged contract for SWITCH 1.0 UAVs for around $18.27 million.
  • 2022: Won the largest mini-VTOL UAV contract against global competitors from Russia, Israel, France, Ukraine and other countries.
  • 2022: Second round of institutional investment by Florintree Enterprise LLP, Infina Finance Private Limited and Export Import Bank of India in addition to first round of institutional investors.
  • 2022: Incorporated a Subsidiary in USA, ideaForge Technology Inc.
  • 2023: Launched Netra V4 Pro in USA.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through: