Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹614Cr
Capital Goods - Engineering Heavy
Rev Gr TTM
Revenue Growth TTM
9.08%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INTEGRAEN
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 16.2 | 38.4 | 5.6 | 9.7 | -6.6 | -7.6 | 19.3 | 15.7 | 26.6 | 29.4 | -1.1 | -9.8 |
| 29 | 32 | 29 | 33 | 29 | 30 | 33 | 37 | 35 | 37 | 35 | 36 |
Operating Profit Operating ProfitCr |
| 19.6 | 17.6 | 15.6 | 18.4 | 13.8 | 14.6 | 20.6 | 21.5 | 18.3 | 19.9 | 15.8 | 15.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 6 | 6 | 5 | 7 | 4 | 4 | 8 | 9 | 6 | 7 | 5 | 5 |
| 2 | 2 | 1 | 2 | 1 | 1 | 2 | 3 | 2 | 2 | 1 | 2 |
|
Growth YoY PAT Growth YoY% | 117.8 | 180.5 | 23.1 | -54.1 | -43.4 | -29.7 | 53.5 | 45.8 | 53.0 | 72.8 | -34.6 | -43.4 |
| 13.3 | 10.9 | 9.9 | 10.4 | 8.1 | 8.3 | 12.8 | 13.1 | 9.8 | 11.1 | 8.5 | 8.2 |
| 1.4 | 1.2 | 1.0 | 1.2 | 0.8 | 0.8 | 1.5 | 1.8 | 1.2 | 1.5 | 1.0 | 1.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -6.9 | 21.5 | 41.4 | 38.8 | 0.4 | 0.1 | 64.7 | 28.4 | 10.3 | 13.0 | 3.3 |
| 28 | 26 | 32 | 41 | 54 | 55 | 55 | 89 | 112 | 123 | 134 | 141 |
Operating Profit Operating ProfitCr |
| -0.3 | 1.3 | 0.5 | 10.2 | 14.6 | 13.3 | 12.9 | 14.2 | 16.1 | 16.5 | 19.0 | 17.5 |
Other Income Other IncomeCr | 2 | 2 | 4 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
Depreciation DepreciationCr | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 4 | 5 |
| 0 | 2 | 2 | 5 | 9 | 8 | 8 | 13 | 19 | 21 | 26 | 23 |
| 0 | 1 | 1 | 1 | -2 | 3 | 2 | 4 | 0 | 7 | 8 | 7 |
|
| | 10,514.4 | 18.4 | 121.3 | 226.0 | -48.1 | -6.3 | 68.4 | 99.8 | -20.1 | 27.3 | -12.7 |
| 0.0 | 5.0 | 4.8 | 7.5 | 17.7 | 9.2 | 8.6 | 8.8 | 13.7 | 9.9 | 11.2 | 9.4 |
| 0.0 | 0.4 | 0.5 | 1.0 | 3.3 | 1.7 | 1.6 | 2.7 | 5.3 | 4.2 | 5.4 | 4.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 8 | 9 | 5 | 9 | 20 | 25 | 31 | 40 | 59 | 73 | 92 | 101 |
Current Liabilities Current LiabilitiesCr | 6 | 5 | 12 | 18 | 20 | 22 | 28 | 51 | 31 | 48 | 56 | 51 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 0 | 12 | 13 | 12 | 13 | 12 | 13 | 13 | 0 | 6 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 21 | 19 | 21 | 28 | 37 | 41 | 53 | 82 | 74 | 83 | 94 | 96 |
Non Current Assets Non Current AssetsCr | 11 | 11 | 12 | 14 | 18 | 23 | 22 | 26 | 32 | 42 | 63 | 64 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 2 | 1 | 0 | 5 | 5 | 12 | -7 | 9 | 17 | 27 |
Investing Cash Flow Investing Cash FlowCr | 0 | 2 | 1 | -4 | -1 | -8 | -8 | 2 | -7 | -16 | -23 |
Financing Cash Flow Financing Cash FlowCr | -1 | -3 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | -1 | -7 |
|
Free Cash Flow Free Cash FlowCr | 1 | 2 | 0 | -4 | 3 | -1 | 10 | -12 | 1 | 1 | 1 |
| -11,065.6 | 179.6 | 44.7 | 13.3 | 45.3 | 93.0 | 221.3 | -80.1 | 50.6 | 118.0 | 146.2 |
CFO To EBITDA CFO To EBITDA% | -1,511.7 | 666.1 | 435.9 | 9.9 | 55.1 | 63.9 | 147.6 | -49.5 | 43.0 | 70.8 | 85.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 65 | 79 | 111 | 179 | 185 | 67 | 91 | 243 | 427 | 787 | 726 |
Price To Earnings Price To Earnings | 0.0 | 60.4 | 72.2 | 52.4 | 16.6 | 11.7 | 16.9 | 26.6 | 23.5 | 54.1 | 39.3 |
Price To Sales Price To Sales | 2.3 | 3.0 | 3.5 | 4.0 | 3.0 | 1.1 | 1.4 | 2.3 | 3.2 | 5.4 | 4.4 |
Price To Book Price To Book | 5.7 | 6.2 | 12.8 | 14.9 | 8.0 | 2.3 | 2.6 | 5.6 | 6.9 | 10.3 | 7.6 |
| -680.4 | 207.3 | 743.7 | 41.2 | 21.2 | 9.6 | 12.3 | 18.6 | 20.5 | 33.2 | 24.2 |
Profitability Ratios Profitability Ratios |
| 42.3 | 43.4 | 44.5 | 46.9 | 47.0 | 47.5 | 47.1 | 43.1 | 44.4 | 47.2 | 47.3 |
| -0.3 | 1.3 | 0.5 | 10.2 | 14.6 | 13.3 | 12.9 | 14.2 | 16.1 | 16.5 | 19.0 |
| 0.0 | 5.0 | 4.8 | 7.5 | 17.7 | 9.2 | 8.6 | 8.8 | 13.7 | 9.9 | 11.2 |
| 2.5 | 16.1 | 13.8 | 21.1 | 25.6 | 19.2 | 14.3 | 17.8 | 24.2 | 21.9 | 21.5 |
| -0.1 | 10.2 | 17.8 | 28.3 | 47.8 | 20.0 | 15.7 | 20.9 | 29.2 | 18.9 | 19.4 |
| 0.0 | 4.3 | 4.7 | 8.0 | 20.1 | 9.1 | 7.2 | 8.5 | 17.1 | 11.6 | 11.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Integra Engineering India Limited (**IEIL**) is a premier engineering solutions provider specializing in high-precision design and manufacturing for the railway, rolling stock, and industrial enclosure sectors. As a critical **OEM supplier**, the company derives over **80% of its revenue** from contract manufacturing, positioning itself as a vital link in the global supply chain for transport infrastructure.
---
### **Strategic Market Positioning & Macro Alignment**
IEIL’s growth trajectory is directly synchronized with the **National Rail Plan (NRP) Vision - 2030** and the aggressive modernization of India’s rail network. The company is a primary beneficiary of several high-growth tailwinds:
* **Vande Bharat & Metro Expansion:** Indian Railways aims to manufacture **200 new Vande Bharat trains** and upgrade **40,000 standard bogies**. With India poised to become the **2nd largest metro network** globally, IEIL is scaling its participation in these high-speed and urban transit segments.
* **Increased Locomotive Production:** The production target for locomotives was increased by **27%** for FY 2024-25, totaling **1,681 units** across major manufacturing hubs like CLW and BLW.
* **Budgetary Tailwinds:** The **FY 2025-26** Union Budget allocated **₹57,693 crore** specifically for rolling stock and **₹32,235 crore** for new railway lines, ensuring a robust long-term order book for component manufacturers.
---
### **Core Product Portfolio & Technical Certifications**
The company maintains a diverse portfolio of **RDSO-approved** and internationally certified products, ensuring high entry barriers and stringent quality compliance.
* **Railway Signaling & Control:** Metal-to-metal and metal-to-carbon relays, LED signals, and Fuse Automatic Changeover Systems (**FACS**).
* **Rolling Stock Components:** Fabricated enclosures for electric locomotives (including **Vande Bharat**), propulsion system components, and interior parts for metro and semi-high-speed train cars.
* **Industrial Enclosures:** Standardized enclosures built to **IP 65 & 55** standards with **CE Marking**.
* **Tier-1 Certifications:**
* **EN 15085 CL-1:** High-level welding certification for railway vehicles.
* **DIN 6701 CL 3:** International standard for adhesive bonding in rail vehicles.
* **AWS Qualification:** Compliance with **American Welding Society** standards, a prerequisite for the **USA export market**.
* **ISO Standards:** ISO 9001:2015, 14001:2015, and 45001:2018.
---
### **Manufacturing Footprint & Operational Scaling**
IEIL operates two specialized units in **Halol, Gujarat**. Recent capital expenditure has focused on transitioning from labor-intensive processes to high-capacity, automated manufacturing.
| Facility | Location | Focus Area |
| :--- | :--- | :--- |
| **Unit I** | Chandrapura Village, Halol | Registered Office & Primary Manufacturing |
| **Unit II** | Halol-Champaner Road, Halol | Works, Fabrication & Assembly |
**Key Infrastructure Milestones:**
* **Capacity Expansion:** Commissioned a new **70,000 sq. ft.** production facility in **November 2024** and a new corporate building in **January 2025**.
* **Sustainability & Efficiency:** Invested **₹10 Crore** in a **550 kW** solar photovoltaic system and advanced machinery (completed **March 2024**).
* **Output Volume:** Delivered **3,475+ fabricated enclosures** for electric locomotives and components for **202+ metro cars** in the most recent fiscal year.
* **Human Capital:** Employs over **900 personnel** and operates an in-house **Welding Training Center** to maintain technical standards.
---
### **Global Partnerships & Client Ecosystem**
IEIL serves as a trusted partner to the world’s leading transport OEMs. A landmark **Global Supplier Agreement with Alstom** has integrated IEIL into Alstom’s worldwide supply chain, facilitating expanded export opportunities.
* **Key Clients:** Alstom, Siemens Mobility, Medha Servo, CAF Power & Automation, CG Power, BHEL, Hind Rectifier, and Sepsa Medha.
* **Export Footprint:** Generated **₹14.67 crore** in exports (FY 2024-25), with major projects including **CAF Australia** and the **AKT project**. The company is actively targeting the **USA market**.
---
### **Financial Performance & Capital Structure**
The company has demonstrated consistent top-line growth and improved profitability through operational leverage.
| Metric (₹ in Crore) | FY 2024-25 | FY 2023-24 | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Turnover** | **165.86** | **146.82** | **~13%** |
| **Profit After Tax (PAT)** | **18.49** | **14.52** | **~27%** |
**Capital Allocation & Shareholder Actions:**
* **Preference Share Redemption:** In **October 2024**, IEIL redeemed **1,24,00,000** 4% Cumulative Redeemable Preference Shares (**CRPS**) held by the promoter (**Integra Holding AG**), totaling **₹12.4 crore** plus **₹9.92 crore** in dividends.
* **Reserves:** Transferred **₹12.4 crore** to the **Capital Redemption Reserve (CRR)** from profits.
* **Liquidity Management:** Increased borrowing limits from **₹30 Crore to ₹50 Crore** in **June 2023** to support working capital and expansion.
* **Dividend Policy:** The Board has retained earnings for infrastructure reinvestment, opting not to recommend an equity dividend for FY 2024-25.
---
### **Risk Management & Regulatory Landscape**
IEIL proactively manages a complex risk environment involving regulatory compliance, market volatility, and operational dependencies.
**1. Regulatory & Compliance Challenges:**
* **RBI Compounding Orders:** In 2025, the company paid penalties totaling **₹31.87 lakhs** for historical delays (dating back to 2007-2010) in filing **Form FCGPR** and reporting foreign exchange borrowings.
* **Administrative Delays:** The final payout for the **NCRPS** redemption faced temporary stalls due to pending administrative approvals, despite the availability of funds.
* **Associate Liquidation:** **Integra Systems Private Limited (ISPL)** (50% stake) entered voluntary liquidation in **August 2024** via NCLT order.
**2. Financial & Market Risks:**
* **Currency Volatility:** The company manages significant exposure to **USD, EUR, and CHF**. As of March 2025, net exposure in **USD** stood at **₹126.83 Lakhs**.
* **Commodity Risk:** Fluctuations in **steel prices** directly impact margins; the company utilizes credit insurance and regular monitoring to mitigate trade receivable risks.
**3. Operational Risks:**
* **Labor Intensity:** To counter the risk of manpower shortages, IEIL is aggressively pursuing **manufacturing process automation** and strengthening its **ERP systems**.
* **New Labour Codes:** The company has already accounted for expenses related to the **Four New Labour Codes** notified for **November 2025** implementation.
---
### **Asset Management & Depreciation Policy**
IEIL utilizes the **straight-line method** for depreciation, reflecting the long-term utility of its industrial assets:
* **Buildings:** 20–30 years
* **Plant & Machinery:** 15 years
* **Furniture & Fixtures:** 10 years
* **Vehicles:** 8 years
* **Computers:** 3 years