505358

Integra Engg. financials

Market cap
₹598 Cr
Sector
Capital Goods

What Integra Engg. does

Integra Engineering India Limited is an engineering manufacturing company headquartered at Halol, Panchmahals district, Gujarat, where it operates two works (Unit I and Unit II). The company is part of the Integra Holding AG group, headquartered in Switzerland, which serves as its holding company.

Manufacturing works
2 (Unit I & Unit II, Halol, Gujarat)
Permanent employees
254 (as of 31 Mar 2026)
Founded 1981Headquarters Halol, Gujarat, IndiaEmployees 254 (FY26) Company website

Quarterly results

Q1 FY27: revenue down 3.1%, net profit down 11.2% against the same quarter last year.

₹ Cr · quarterly
Line itemQ2 FY25Q3 FY25Q4 FY25Q1 FY26Q2 FY26Q3 FY26Q4 FY26Q1 FY27
Revenue41 47 42 46 41 −1%42 −10%40 −6%44 −3%
EBITDA9 10 8 9 6 −24%7 −34%6 −18%7 −20%
Net profit5 6 4 5 3 −35%3 −43%3 −17%5 −11%
How to read this

₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.

Performance −25.6% 1Y

₹150₹200₹250Sept 25Oct 25Dec 25Jan 26Mar 26Apr 26Jun 26Jul 26Sept 26

1Y: ₹232 on 10 Sept 2025 → ₹172.6. High ₹263.8 (8 Oct 2025), low ₹119.05 (30 Mar 2026).

Financials, as filed

Revenue grew 8.2% a year over 3 years, FY23 to FY26. Operating margin widened to 16.9%.

Year endingFY23FY24FY25FY26
Revenue₹133 Cr₹147 Cr₹166 Cr₹169 Cr
Operating profit₹21 Cr₹24 Cr₹31 Cr₹29 Cr
Operating margin16.1%16.5%19.0%16.9%
Interest₹1 Cr₹1 Cr₹2 Cr₹3 Cr
Depreciation₹2 Cr₹3 Cr₹4 Cr₹5 Cr
Net profit₹18 Cr₹15 Cr₹18 Cr₹15 Cr
Net margin13.7%9.9%11.1%9.1%
Cash from operations₹9 Cr₹17 Cr₹27 Cr₹15 Cr
Free cash flow₹1 Cr₹1 Cr₹1 Cr₹10 Cr
ROCE24.0%24.0%24.0%19.0%
How to read this

From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.

Balance sheet

Year endingFY21FY22FY23FY24FY25FY26
Equity capital₹3 Cr₹3 Cr₹3 Cr₹3 Cr₹3 Cr₹3 Cr
Reserves₹31 Cr₹40 Cr₹59 Cr₹73 Cr₹101 Cr₹108 Cr
Borrowings₹24 Cr₹37 Cr₹20 Cr₹25 Cr₹34 Cr₹22 Cr
Other liabilities₹16 Cr₹27 Cr₹24 Cr₹24 Cr₹23 Cr₹19 Cr
Total liabilities₹75 Cr₹107 Cr₹106 Cr₹126 Cr₹160 Cr₹152 Cr
Fixed assets₹16 Cr₹19 Cr₹25 Cr₹30 Cr₹62 Cr₹61 Cr
Capital work in progress₹0 Cr₹0 Cr₹0 Cr₹9 Cr₹0 Cr₹0 Cr
Investments₹0 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr₹0 Cr
Other assets₹59 Cr₹88 Cr₹81 Cr₹87 Cr₹98 Cr₹91 Cr
Total assets₹75 Cr₹107 Cr₹106 Cr₹126 Cr₹160 Cr₹152 Cr
How to read this

As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.

Who owns it

As disclosed at Jun 2026

Since Jun 2025, DIIs added +0.30 pp while the public trimmed −0.14 pp. The shareholder count shrank 7% to 26,135.

Promoters
54.4%
FIIs
0.3%
DIIs
0.6%
Public
44.8%

Since Jun 2025

  • DIIs +0.30 pp
  • Public −0.14 pp
  • FIIs −0.12 pp

How it drifted, 12 quarters

Sep '23Dec '24Jun '26

Ownership split by quarter, oldest first. Sep '23: Promoters 54.5%, DIIs 0.3%, Public 45.2%.Dec '23: Promoters 54.5%, DIIs 0.3%, Public 45.2%.Mar '24: Promoters 54.5%, FIIs 0.0%, DIIs 0.3%, Public 45.2%.Jun '24: Promoters 54.5%, FIIs 0.4%, DIIs 0.3%, Public 44.9%.Sep '24: Promoters 54.5%, FIIs 0.4%, DIIs 0.3%, Public 44.9%.Dec '24: Promoters 54.5%, FIIs 0.3%, DIIs 0.3%, Public 44.9%.Mar '25: Promoters 54.4%, FIIs 0.4%, DIIs 0.3%, Public 44.9%.Jun '25: Promoters 54.4%, FIIs 0.4%, DIIs 0.3%, Public 44.9%.Sep '25: Promoters 54.4%, FIIs 0.3%, DIIs 0.4%, Public 44.9%.Dec '25: Promoters 54.4%, FIIs 0.4%, DIIs 0.4%, Public 44.8%.Mar '26: Promoters 54.4%, FIIs 0.4%, DIIs 0.6%, Public 44.6%.Jun '26: Promoters 54.4%, FIIs 0.3%, DIIs 0.6%, Public 44.8%.

Who was buying across the market this quarter →

Who is on the register

Named in the Jun 2026 filing

Every holder of Integra Engg. above SEBI's 1% disclosure line, and what changed since Mar 2026.

HolderStakeChange
Integra Holding AG 54.39%unchanged

A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.

What the price assumes

Growth trap

To justify its price of ₹173, this stock must grow earnings at 23% every year for 7 years. Our analysis caps realistic growth at ~-5%. At that growth it is worth ₹37 — downside of 79%.

Growth the price implies
23.4% a year
for 7 years, fading to 4%
It has actually compounded at
-5.4% a year
net profit, FY23–FY26 · EPS -5.4%
The gap
0.3 pp
-79% downside if it only repeats history
Price today ₹172.6 Value at the reference growth ₹37.11

Change the assumptions yourself →

Learn to analyse Integra Engg.

Guides on how to read this kind of business and the numbers that matter.