Integrated Industries Ltd

NSE: BSE: 531889

₹19.98

(3.99%)

Thu, 18 Jun 2026, 04:12 am

MTF 5xInvest in Integrated Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)484.54

PE Ratio6.94

Dividend0

Electronic Technology

Electronic Components

24.5K

Integrated Industries Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	—	—	0	0	0	0	-395	-1.93K	-1.02K	-7.47K	-884	-688	-1.26K	-1.73K	-1.00K	-1.00K	-4.60M	-11.30M
Pretax equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total assets	70.30M	66.21M	89.38M	100.45M	129.90M	96.93M	62.06M	61.34M	61.17M	58.06M	48.54M	46.88M	46.18M	46.15M	44.65M	19.15M	2.78B	4.83B
Total current assets	926.95K	2.48M	12.18M	25.52M	34.02M	30.15M	2.02M	2.17M	2.22M	2.33M	1.50M	1.60M	632.16K	602.00K	88.00K	148.00K	2.04B	2.82B
Cash and short term investments	20.51K	672.27K	663.79K	933.57K	465.51K	515.40K	745.49K	718.37K	787.18K	1.74M	857.26K	970.23K	18.64K	73.85K	12.00K	135.00K	72.40M	138.60M
Cash & equivalents	20.51K	222.27K	213.79K	483.57K	15.51K	65.40K	745.49K	718.37K	787.18K	1.74M	857.26K	970.23K	18.64K	73.85K	12.00K	135.00K	72.40M	138.60M
Short term investments	—	450.00K	450.00K	450.00K	450.00K	450.00K	0	0	0	0	0	0	0	0	0	0	0	0
Total receivables, net	61.89K	403.94K	1.80M	1.58M	2.23M	2.27M	470.41K	648.76K	632.78K	589.66K	642.10K	0	0	526.60K	74.00K	0	975.40M	1.95B
Accounts receivable - trade, net	0	289.76K	1.52M	348.82K	317.60K	312.60K	312.60K	107.93K	107.93K	—	—	—	—	—	—	—	975.40M	1.93B
Other receivables	61.89K	114.18K	282.84K	1.23M	1.91M	1.96M	157.81K	540.83K	524.85K	—	—	—	—	—	—	—	0	14.50M
Total inventory	844.54K	1.41M	9.72M	23.00M	31.33M	27.36M	799.82K	799.82K	799.82K	0	0	0	0	0	0	0	991.60M	733.10M
Other current assets, total	0	0	0	0	0	0	0	0	0	0	0	624.61K	612.16K	0	0	0	700.00K	0
Total non-current assets	69.38M	63.72M	77.20M	74.93M	95.88M	66.79M	60.05M	59.18M	58.95M	55.73M	47.04M	45.28M	45.55M	45.55M	44.56M	19.00M	740.40M	2.01B
Long term investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.80M
Note receivable - long term	—	—	—	—	0	0	0	—	0	—	—	—	—	—	—	—	0	—
Investments in unconsolidated subsidiaries	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2.80M
Net property/plant/equipment	32.61M	30.10M	29.70M	27.43M	35.69M	9.21M	7.80M	5.74M	4.98M	49.49K	32.95K	16.40K	2.61K	2.61K	3.00K	10.70M	508.80M	1.78B
Gross property/plant/equipment	210.61M	211.39M	213.55M	214.82M	226.39M	170.37M	170.37M	170.37M	170.37M	52.25K	52.25K	52.25K	52.25K	52.25K	53.00K	—	531.40M	1.83B
Deferred tax assets	35.68M	33.62M	47.50M	47.50M	60.19M	57.57M	52.24M	53.43M	53.98M	55.68M	47.01M	45.26M	45.54M	45.54M	44.56M	8.30M	0	—
Net intangible assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	226.80M	226.80M
Goodwill, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	226.30M	226.30M
Other intangibles, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	500.00K	500.00K
Other long term assets, total	0	0	0	0	0	0	—	0	0	0	0	0	0	0	0	0	4.80M	4.90M
Short term debt	0	0	0	0	89.04K	—	—	—	0	0	0	0	0	0	0	0	200.00K	2.50M
Current portion of LT debt and capital leases	—	—	—	—	—	—	—	—	—	0	—	0	0	0	0	0	0	2.50M
Short term debt excl. current portion of LT debt	0	0	0	0	89.04K	—	—	—	0	0	0	0	0	0	0	0	200.00K	0
Accounts payable	675.30K	2.38M	6.55M	22.18M	31.14M	30.85M	2.28M	2.01M	2.03M	1.95M	1.90M	1.20M	1.20M	1.20M	66.00K	31.00K	808.00M	1.70B
Income tax payable	4.70K	12.76K	0	0	2.02M	2.02M	2.00M	2.01M	2.00M	2.05M	2.01M	—	—	—	—	—	—	5.70M
Long term debt	68.29M	43.28M	56.58M	63.18M	35.57M	37.99M	43.62M	45.92M	47.04M	46.84M	46.84M	0	0	0	49.95M	10.83M	1.00M	13.30M
Long term debt excl. lease liabilities	68.29M	43.28M	56.58M	63.18M	35.57M	37.99M	43.62M	45.92M	47.04M	46.84M	46.84M	0	0	0	49.95M	10.83M	1.00M	13.30M
Total equity	-13.57M	13.12M	18.96M	6.55M	15.65M	25.79M	13.91M	11.14M	9.88M	7.13M	-2.31M	-4.10M	-4.90M	-6.14M	-7.54M	6.09M	1.50B	3.04B
Shareholders' equity	-13.57M	13.12M	18.96M	6.55M	15.65M	25.79M	13.91M	11.14M	9.88M	7.13M	-2.31M	-4.10M	-4.90M	-6.14M	-7.54M	6.09M	1.50B	2.60B
Common equity, total	-13.57M	13.12M	18.96M	6.55M	15.65M	25.79M	13.91M	11.14M	9.88M	7.13M	-2.31M	-4.10M	-4.90M	-6.14M	-7.54M	6.09M	1.50B	2.60B
Other common equity	-24.34M	-35.15M	-29.30M	-41.72M	-32.62M	-22.47M	0	0	0	0	0	0	0	0	0	0	161.80M	53.60M
Total debt	68.29M	43.28M	56.58M	63.18M	35.66M	37.99M	43.62M	45.92M	47.04M	46.84M	46.84M	0	0	0	49.95M	10.83M	1.20M	15.80M
Net debt	68.27M	42.61M	55.92M	62.25M	35.19M	37.47M	42.88M	45.20M	46.25M	45.10M	45.98M	-970.23K	-18.64K	-73.85K	49.94M	10.69M	-71.20M	-122.80M
Change in accounts receivable	—	—	—	—	-8.97M	3.92M	28.36M	—	—	—	—	—	—	—	—	—	-975.40M	-955.50M
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	—	—	—	—	—	—	—	0	0	0	0	—	—	—	—	-2.00K	808.00M	895.80M
Change in other assets/liabilities	—	—	—	—	47.96M	-45.53M	-28.62M	-428.94K	-35.73K	684.36K	-131.25K	-644.74K	-28.23K	456.57K	-995.00K	62.00K	-436.40M	-144.90M
Sale of fixed assets & businesses	0	41.45K	147.63K	1.15M	0	45.00M	0	0	0	1.92M	0	0	0	0	0	0	11.00M	11.00M
Purchase/sale of investments, net	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Sale/maturity of investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Purchase of investments	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	0	0	0
Other investing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-4.80M	-200.00K
Issuance/retirement of debt, net	1.61M	5.68M	13.30M	6.60M	-27.61M	2.42M	5.64M	2.29M	1.12M	-200.00K	0	789.39K	135.00K	840.00K	1.35M	-39.13M	-9.60M	11.40M
Issuance/retirement of long term debt	1.61M	5.68M	13.30M	6.60M	-27.61M	2.42M	5.64M	2.29M	1.12M	-200.00K	0	0	—	0	0	-39.13M	0	9.50M
Issuance/retirement of short term debt	0	0	0	0	0	0	0	0	0	0	0	0	—	0	0	0	200.00K	1.90M
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	789.39K	135.00K	840.00K	1.35M	—	-9.80M	—
Total cash dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other financing cash flow items, total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0