Integra Switchgear Ltd - Stock Valuation and Financial Performance

BSE: 517423 | NSE: | Electric Equipment | Small Cap

Integra Switchgear Share Price

119.13 2.33 1.99%
as on 19-Apr'24 16:01

DeciZen - make an informed investing decision on Integra Switchgear

M-Cap below 100cr DeciZen not available

Integra Switchgear stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
34.3 Cr.
52-wk low:
5.5
52-wk high:
119.1

Is Integra Switchgear Ltd an attractive stock to invest in?

1. Is Integra Switchgear Ltd a good quality company?

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

2. Is Integra Switchgear Ltd undervalued or overvalued?

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

3. Is Integra Switchgear Ltd a good buy now?

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.

10 Year X-Ray of Integra Switchgear:

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 Switchgear 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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -5%-6.3%-7.9%-10.6%-3.9%-4.7%-5.3%-7.2%-6.4%-14.5%-
Value Creation
Index
-1.4-1.5-1.6-1.8-1.3-1.3-1.4-1.5-1.5-2.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 00000000000
Sales YoY Gr.-0%100%0%50%-33.3%-100%NANANA-
Adj EPS -0.3-0.4-0.5-0.6-0.2-0.3-0.3-0.6-0.4-1-1.7
YoY Gr.-NANANANANANANANANA-
BVPS (₹) 5.55.24.74.13.93.332.31.976.1
Adj Net
Profit
-0.1-0.1-0.2-0.2-0.1-0.1-0.1-0.2-0.1-0.30
Cash Flow from Ops. 0-0.3-0.1-0.1-0.1-0.1-0.1-0.2-0.22-
Debt/CF from Ops. 0-1-2.8-4.6-8.2-9-7.1-5.9-7.90-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%NANA
Adj EPS NANANANA
BVPS2.6%12.2%33%262.5%
Share Price - - - 2186.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-5-6.8-9.7-14.1-5.6-7.2-9.2-18.9-15.7-20.6-26.4
Op. Profit
Mgn %
-624.9-1041.9-712.5-1022.4-229.7-526.30000NAN
Net Profit
Mgn %
-624.5-1039.1-718.9-1022.6-210.7-526.90000-INF
Debt to
Equity
00.20.30.40.50.60.91.31.70-
Working Cap
Days
14,34219,73911,64111,9236,34313,09400000
Cash Conv.
Cycle
13,58118,78911,17111,4616,06912,38900000

Recent Performance Summary

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%

Latest Financials - Integra Switchgear Ltd.

Standalone Consolidated
TTM EPS (₹) -1.7 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 6.1 -
Reserves (₹ Cr.) -1 -
P/BV 19.58 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 5.47 / 119.13
All Time Low / High (₹) 3.40 / 116.80
Market Cap (₹ Cr.) 34.3
Equity (₹ Cr.) 2.9
Face Value (₹) 10
Industry PE 86.4

Management X-Ray of Integra Switchgear:

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 Switchgear

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales0.010.010.020.020.030.020000
Operating Expenses 0.100.120.160.210.110.100.100.120.121.22
Manufacturing Costs0.040.050.070.060.040.020.0200.010
Material Costs000.010.09000000
Employee Cost 0.030.030.020.010.01000.010.030.04
Other Costs 0.030.040.070.050.060.070.080.100.081.18
Operating Profit -0.09-0.11-0.14-0.19-0.07-0.08-0.10-0.12-0.12-1.22
Operating Profit Margin (%) -624.0%-1,041.9%-712.0%-1,022.4%-229.0%-526.0%----
Other Income 00000.0200002.85
Interest 00000000.0500
Depreciation 0000000000
Exceptional Items 0000000-0.0100
Profit Before Tax -0.09-0.11-0.15-0.19-0.05-0.08-0.10-0.18-0.121.62
Tax 0000000000.17
Profit After Tax -0.09-0.11-0.15-0.19-0.05-0.08-0.10-0.18-0.121.45
PAT Margin (%) -624.0%-1,039.0%-718.0%-1,022.6%-164.0%-526.0%----
Adjusted EPS (₹)-0.3-0.4-0.5-0.6-0.2-0.3-0.3-0.6-0.45.0
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1.681.571.431.241.191.101.010.830.712.16
Share Capital 3.033.033.033.033.033.033.033.033.033.03
Reserves -1.35-1.46-1.61-1.80-1.85-1.93-2.03-2.21-2.33-0.88
Minority Interest0000000000
Debt00.250.390.490.570.640.901.041.190.02
Long Term Debt0000000000
Short Term Debt00.250.390.490.570.640.901.041.190.02
Trade Payables00.010.010.0100.0200.0200
Others Liabilities 0.020.020.030.020.010.010.010.01-0.030.36
Total Liabilities 1.711.851.861.761.761.781.911.891.862.53

Fixed Assets

Gross Block1.601.601.601.601.601.601.651.651.650.25
Accumulated Depreciation0.530.530.530.530.530.530.530.530.530
Net Fixed Assets1.071.071.071.071.071.071.121.121.120.25
CWIP 0.130.130.130.130.130.130.130.130.130
Investments 0000000000
Inventories0.090.080.080000000
Trade Receivables0.390.530.540.530.530.530.530.530.530.34
Cash Equivalents 000.0100.010.010.090.050.051.88
Others Assets0.030.020.020.020.020.030.040.050.030.06
Total Assets 1.711.851.861.761.761.781.911.891.862.53

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -0.01-0.25-0.14-0.11-0.07-0.07-0.13-0.17-0.151.99
PBT -0.09-0.11-0.15-0.19-0.05-0.08-0.10-0.18-0.121.62
Adjustment 0000000000
Changes in Working Capital 0.08-0.1300.08-0.020.01-0.030-0.030.54
Tax Paid 000000000-0.17
Cash Flow From Investing Activity 000000-0.05001
Capex 000000-0.05001
Net Investments 0000000000
Others 0000000000
Cash Flow From Financing Activity 00.250.150.100.070.080.250.140.15-1.17
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 00.250.150.100.070.080.250.140.15-1.17
Net Cash Flow -0.0100.01-0.0100.010.07-0.0301.83
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-5.01-6.78-9.71-14.12-4.33-7.7-10.77-23.38-19.59113.33
ROCE (%)-4.99-6.3-7.92-10.59-3-4.69-5.31-6.64-6.3879.78
Asset Turnover Ratio0.010.010.010.010.020.010000
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/AN/AN/A1.37
Working Capital Days
Receivable Days009,69806,09600000
Inventory Days2,3062,9441,498806400000
Payable Days197549272243854,6670000

Integra Switchgear Ltd Stock News

Integra Switchgear Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Integra Switchgear on 19-Apr-2024 16:01 is ₹119.1.
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 19-Apr-2024 16:01 the market cap of Integra Switchgear stood at ₹34.33.
The latest P/E ratio of Integra Switchgear as of 19-Apr-2024 16:01 is 0.00.
The latest P/B ratio of Integra Switchgear as of 19-Apr-2024 16:01 is 19.58.
The 52-week high of Integra Switchgear is ₹119.1 and the 52-week low is ₹5.47.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Integra Switchgear is ₹0.00 ( Cr.) .

About Integra Switchgear Ltd

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:

  • MCBs (Miniture Circuit Breakers)- 240/415V,50 Hz.B,C & D Series,10 KA Standard Ratings (Amps) 0.3/0.5/0.75/1/1.5/2/2.5/3/3.5/4/5/6/8/10/13/16/20/25/32/40/50/63
  • Isolators- 240/415V,50 Hz.Stadard Ratings (Amps) 40 / 63 / 80
  • Distribution Boards- Esteem & Excta range consumer units, SPSP, TPTP, Plug & Socket Box and MCB Box
  • Accessories- Blanking Plate, Busbar, Busbar (high rating), Panel Lock, Sealing Screw, Neutral Link ( Din Rail Type ), Incomer Terminal,(35sq mm with shroud)
Read More Read Less
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.