Price
Financials
Standalone, Rs crore| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 15m | |
|---|---|---|---|---|---|---|---|
| Revenue from operations | 0.00 | 0.00 | 1.89 | 1.95 | 0.00 | 0.00 | 0.00 |
| Operating costs | 0.89 | 0.74 | 11.85 | 1.55 | 0.41 | 0.07 | 0.11 |
| EBITDA | -0.89 | -0.74 | -9.96 | 0.40 | -0.41 | -0.07 | -0.11 |
| EBITDA margin % | -526.98% | 20.51% | |||||
| Depreciation & amortisation | 0.00 | 0.79 | 0.49 | 2.78 | 1.69 | 1.03 | 0.79 |
| Finance costs | 1.75 | 0.54 | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 |
| Non-operating income | 0.00 | 0.00 | 21.76 | 0.00 | 0.00 | 0.12 | 0.21 |
| Pre-tax profit | -2.64 | -2.07 | 11.23 | -2.38 | -2.10 | -0.98 | -0.69 |
| Effective tax rate % | 0.00% | 0.48% | 0.09% | 0.00% | 0.00% | 0.00% | 0.00% |
| Profit after tax | -2.64 | -2.08 | 11.22 | -2.38 | -2.10 | -0.98 | -0.69 |
| Earnings per share (Rs) | -1.76 | -1.39 | 7.49 | -1.59 | -1.40 | -0.65 | -0.46 |
| Paid out as dividend % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Revenue CAGR | % | % | % | % | ||
| Profit CAGR | % | 11% | 20% | 30% | ||
| Share price CAGR | % | % | % | % | ||
| Average return on equity | % | -10% | -10% | -6% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | |
|---|---|---|---|---|---|---|---|
| Net block (property, plant) | 2.27 | 1.49 | 23.08 | 20.35 | 18.66 | 17.63 | 16.84 |
| Capital work in progress | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Current & other assets | 5.33 | 4.77 | 4.54 | 4.83 | 4.83 | 4.67 | 4.68 |
| Total assets | 7.60 | 6.26 | 27.62 | 25.18 | 23.49 | 22.30 | 21.52 |
| Share capital | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 | 14.98 |
| Reserves & surplus | -21.95 | -24.04 | 2.54 | 0.16 | -1.94 | -2.93 | -3.63 |
| Total debt | 10.74 | 11.05 | 9.63 | 9.23 | 9.36 | 9.13 | 9.13 |
| Other liabilities & provisions | 3.83 | 4.27 | 0.47 | 0.81 | 1.09 | 1.12 | 1.04 |
| Equity + liabilities | 7.60 | 6.26 | 27.62 | 25.18 | 23.49 | 22.30 | 21.52 |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | -0.02 | -0.87 | -1.37 | 0.42 | -0.13 | 0.00 | |
| Investing cash flow | 0.00 | -0.01 | -0.63 | -0.06 | 0.00 | 0.00 | |
| Free cash flow (after capex) | -0.02 | -0.88 | -2.00 | 0.36 | -0.13 | 0.00 | |
| Financing cash flow | 0.02 | 0.31 | 2.01 | -0.40 | 0.13 | 0.00 | |
| Net change in cash | 0.00 | -0.57 | 0.01 | -0.04 | 0.00 | 0.00 | |
| Cash conversion (OCF / EBITDA) % | 2% | 118% | 14% | 105% | 32% | 0% |
| Mar 2006 | Mar 2007 | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Jun 2012 | |
|---|---|---|---|---|---|---|---|
| Return on capital employed % | -53.12% | 2.95% | -9.24% | -8.98% | -4.50% | -3.31% | |
| Receivable days | 0.00 | 0.00 | |||||
| Inventory days | 0.00 | ||||||
| Payable days | |||||||
| Cash cycle (days) | 0.00 | 0.00 | |||||
| Working capital days | 778.28 | 752.46 |
Fundamentals
Market value₹ Cr.
Last price₹ 1.47
Book value / share₹ 7.58
Return on capital-3.31 %
Return on equity-5.90 %
Dividend yield0.00 %
Face value₹ 10.0
Revenue CAGR (TTM)%
Profit CAGR (TTM)30%
Standalone figures.
Valuation
P/E, 3-year average0.70x
P/B, 3-year average0.03x
Profitability
Operating margin (excl. other income)20.51%
Operating margin (incl. other income)20.51%
EBITDA margin20.51%
Pre-tax margin-122.05%
Net profit margin-122.05%
ROE-14.57%
ROCE-9.24%
ROA-9.02%
ROE, 3-year average92.21%
ROCE, 3-year average5.09%
ROA, 3-year average9.07%
ROIC (approx.)-9.77%
Growth
Sales growth (latest year)3.17%
Profit growth (latest year)-121.21%
Per share
EPS (TTM)Rs -1.59
EPS (latest year)Rs -1.59
EPS, 3-year averageRs 1.50
Book value per shareRs 10.11
Sales per shareRs 1.30
Cash flow per shareRs 0.28
Efficiency
Asset turnover0.08x
Fixed asset turnover0.10x
Leverage
Total debtRs 9 Cr
Net debtRs 9 Cr
Debt to equity0.61x
Net debt / EBITDA23.07x
Owners' fund to total sources60.13%
Debt to assets36.66%
Cash flow
Operating cash flow (latest year)Rs 0 Cr
Investing cash flow (latest year)Rs -0 Cr
Financing cash flow (latest year)Rs -0 Cr
Net change in cash (latest year)Rs -0 Cr
Sales to cash flow4.64x
Statement figures
Net sales (TTM)Rs 2 Cr
Net sales (latest year)Rs 2 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
EBITDA (TTM)Rs 0 Cr
PBDT (TTM)Rs 0 Cr
Profit before tax (TTM)Rs -2 Cr
Net profit (TTM)Rs -2 Cr
Net profit (latest year)Rs -2 Cr
Depreciation (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 2 Cr
Total income (latest year)Rs 2 Cr
Share capitalRs 15 Cr
ReservesRs 0 Cr
Shareholders' fundsRs 15 Cr
Total assetsRs 25 Cr
Net blockRs 20 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)1.50
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
Not enough price history.
Red flags
F-score 5 of 8| explain | Weak cash conversion Cash from operations was -27% of net profit over the last 3 years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
CompareNo listed peers in this industry.
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Intergrated Digital Info Services Ltd?
Intergrated Digital Info Services Ltd (523770) has a market capitalisation of Rs Cr. at the close.