Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹61Cr
Construction - Civil/Turnkey
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INTEGRITY
VS
| Quarter | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 42.7 |
| 42 | 58 | 60 |
Operating Profit Operating ProfitCr |
| 7.9 | 7.8 | 8.8 |
Other Income Other IncomeCr | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 |
Depreciation DepreciationCr | 2 | 2 | 2 |
| 3 | 4 | 5 |
| 0 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | | | 65.5 |
| 3.2 | 2.1 | 3.7 |
| 0.0 | 0.0 | 5.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 | TTM |
|---|
|
| | 35.2 | 42.7 | | 68.6 | 18.0 |
| 32 | 42 | 61 | 49 | 100 | 118 |
Operating Profit Operating ProfitCr |
| 5.0 | 6.0 | 5.5 | 8.3 | 7.8 | 8.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 2 | 2 | 2 | 4 | 4 |
| 0 | 0 | 1 | 2 | 4 | 10 |
| 0 | 0 | 1 | 0 | 1 | 2 |
|
| | -1.7 | 222.2 | | 192.5 | 34.1 |
| 0.9 | 0.7 | 1.5 | 2.7 | 2.5 | 2.9 |
| 1.0 | 0.9 | 3.1 | 4.7 | 8.9 | 5.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 2 | 3 | 3 | 3 |
| 0 | 0 | 0 | 1 | 3 |
Current Liabilities Current LiabilitiesCr | 6 | 11 | 13 | 24 | 30 |
Non Current Liabilities Non Current LiabilitiesCr | 4 | 3 | 5 | 4 | 7 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 9 | 9 | 15 | 23 |
Non Current Assets Non Current AssetsCr | 7 | 6 | 12 | 19 | 20 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 5 | 1 | 3 | 18 |
Investing Cash Flow Investing Cash FlowCr | -3 | -1 | -7 | -7 | -19 |
Financing Cash Flow Financing Cash FlowCr | 4 | -3 | 6 | 1 | 0 |
|
Free Cash Flow Free Cash FlowCr | -5 | 3 | -5 | -4 | 5 |
| -158.0 | 1,573.2 | 84.5 | 213.5 | 664.3 |
CFO To EBITDA CFO To EBITDA% | -28.1 | 171.9 | 22.6 | 69.8 | 216.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 3.1 | 1.2 | 2.8 | 2.8 | 1.2 |
Profitability Ratios Profitability Ratios |
| 52.5 | 54.2 | 57.6 | 54.8 | 54.2 |
| 5.0 | 6.0 | 5.5 | 8.3 | 7.8 |
| 0.9 | 0.7 | 1.5 | 2.7 | 2.5 |
| 9.5 | 14.4 | 14.1 | 15.5 | 26.3 |
| 11.7 | 16.5 | 30.6 | 32.0 | 47.2 |
| 2.3 | 1.9 | 4.6 | 4.4 | 6.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Integrity Infrabuild Developers Limited is an emerging Indian infrastructure development firm specializing in the construction and maintenance of civil engineering projects. Originally established as a partnership firm, the company underwent a strategic transformation into a **Public Limited Company** on **June 01, 2024**, and successfully listed on the **NSE EMERGE SME Platform** on **May 20, 2025**. The company is positioned as a technology-driven player in the domestic infrastructure space, focusing on high-quality project delivery through modernization and advanced material science.
---
### **Core Competencies in Civil & Urban Infrastructure**
The company provides end-to-end civil engineering services across a diverse range of infrastructure segments. Its operational expertise is categorized into four primary pillars:
* **Transportation Infrastructure:** Comprehensive execution of motorways, streets, roads, highways, tunnels, and subways.
* **Pedestrian & Urban Development:** Construction of bridges, pedestrian ways, and sustainable urban infrastructure projects.
* **Rural Connectivity:** Specialized execution of rural roads and bridges, a segment where the company has completed the majority of its projects.
* **Industrial Infrastructure:** Providing specialized paving and infrastructure support for industrial zones and heavy-traffic areas.
To date, the company has successfully completed **112 projects**, demonstrating a consistent track record in project mobilization and delivery.
---
### **Technological Edge & Sustainable Construction**
Integrity Infrabuild distinguishes itself through the adoption of advanced machinery and sustainable materials, moving away from traditional, carbon-intensive construction methods.
**Advanced Material Usage:**
* **Warm Mix Asphalt (WMA):** A sustainable paving solution produced at **lower temperatures** than traditional hot mix. This results in significant **fuel conservation** and a reduction in **greenhouse gas emissions**.
* **Roller-Compacted Concrete (RCC):** Utilized for industrial roads, RCC provides the structural durability of concrete with the rapid deployment speed of asphalt.
**Equipment & Precision Engineering:**
| Feature | Technology/Equipment Used | Impact/Benefit |
| :--- | :--- | :--- |
| **Mix Production** | **Ashitech Batchmix Plant** | Ensures precise material proportioning and rigorous quality control. |
| **Surface Finishing** | **Unipave Asphalt Paver** | Delivers uniform mat thickness and a smooth surface finish. |
| **Leveling** | **Grade & Slope Control Systems** | Achieves exact alignment and level accuracy for high-speed transit. |
| **Digital Integration** | **Building Information Modeling (BIM)** | Enhances project visualization and reduces design errors. |
---
### **Capital Structure & Recent Fundraising**
The company has aggressively accessed capital markets to fund its transition from a small-scale firm to a mid-sized infrastructure player.
* **Initial Public Offering (IPO):** Listed on **May 20, 2025**, raising **₹12 crore** through a fresh issue of **1,200,000 equity shares** at a price of **₹100 per share** (Face Value: **₹10**; Premium: **₹98**).
* **Preferential Allotment (Feb 2026):** The Board approved the issuance of **1,170,000 warrants** convertible into equity at **₹108 per warrant**.
* **Total Warrant Value:** **₹12.636 crore**, with **₹3.159 crore (25%)** already received as subscription money.
* **Authorized Capital:** Recently increased from **₹4.50 crore** to **₹6.00 crore** to facilitate future equity expansion.
---
### **Financial Performance & Growth Metrics**
The company has shown a strong upward trajectory in revenue following its corporate restructuring.
| Metric | FY 2024-25 Value | Growth / Status |
| :--- | :--- | :--- |
| **Revenue from Operations** | **₹5.87 Crore** | Increased by **₹3.1 Crore** YoY |
| **IPO Issue Price** | **₹100** | Listed on **NSE EMERGE** |
| **Foreign Exchange Earnings** | **Nil** | Focus remains on domestic markets |
| **Audit Opinion** | **Unmodified** | Confirmed "True and Fair" view |
The company operates with a clean corporate structure, maintaining **no holding, subsidiary, associate, or joint venture companies** as of the latest reporting period.
---
### **Strategic Growth Roadmap**
The company’s strategy is centered on scaling its asset base to improve margins and bidding capacity.
* **Asset Ownership:** A total of **₹2.535 Crore** from recent fundraising is earmarked for the purchase of **Pavers and Rollers**. Owning machinery reduces reliance on third-party rentals and improves operational efficiency.
* **Liquidity Management:** **₹7.00 Crore** has been allocated toward **Working Capital** to support the execution of a growing order book over the next **12 months**.
* **Geographic Diversification:** While traditionally strong in its base regions, the company has successfully expanded into **Tapi, Bharuch, and Rajpipla** through subcontracting for the **Road & Building Department**.
* **Bidding Strength:** Management is focused on enhancing technical and financial bidding credentials to secure larger, direct government contracts and international brand partnerships.
---
### **Risk Profile & Internal Controls**
Investors should note specific operational and financial risks inherent in the company’s current growth phase.
**Audit & Financial Concerns:**
* **Inventory Verification:** Statutory auditors issued an **Emphasis of Matter** regarding the lack of project-wise cost records for **Work-in-Progress (WIP)** and **Raw Materials**, valued at approximately **₹1.50 Crore**.
* **Unreconciled Advances:** There are outstanding deposits of **₹67.37 Lakhs** for material testing that remain unreconciled from previous years, with no current provision for potential non-recovery.
**Operational & Market Risks:**
* **Regulatory Hurdles:** Project timelines are sensitive to delays in **land acquisition**, **environmental clearances**, and **statutory approvals**.
* **Commodity Volatility:** Margins are susceptible to price fluctuations in **Steel, Cement, and Bitumen**.
* **Client Concentration:** Heavy reliance on **government contracts** exposes the company to administrative delays and changes in public infrastructure spending.
* **Environmental Factors:** Extreme weather events and geological challenges in tunnel construction can lead to unforeseen cost overruns.
---
### **Conclusion**
Integrity Infrabuild Developers Limited is in a high-growth transition phase, backed by a successful **IPO** and subsequent **warrant issuance**. While the company is successfully modernizing its fleet and adopting sustainable construction technologies, its immediate success depends on resolving **internal control discrepancies** and efficiently deploying its newly raised capital to convert its **order book** into audited profitability.