ESSENTIAServices

Integra Essentia Limited

Trading & Distributors · ISIN INE418N01035 · BSE 535958 · NSE EQ · FV ₹1
Last price
₹1
-1.92%today
What this company does

Integra Essentia Limited operates in Trading & Distributors, part of the Services sector. It booked ₹112 cr of revenue in its latest quarter (Q1 FY27) and kept 0.0% of sales as profit.

In the report:
30out of 100
Equitytale Health Score
Strained

Healthier than 30% of companies in Services, on the 5 of 6 measures we could read for it. Each measure is ranked against the 29–116 companies that reported it.

Measures financial condition, not whether to buy. Learn what this score means · How this is calculated

Price momentum
neutral
RSI (14)
38

At close. Not part of the score.

Profitability & returns15

How much profit it earns on the money it employs

Balance sheet46

How much it owes, and whether earnings cover the interest

Cash quality15

Whether reported profit actually arrives as cash

Valuation21

What today's price implies, against our models or its peers

Governance & risk72

How much of the promoters' stake is pledged, and how much they hold

Not measurable for this company: growth & consistency. Those pillars are left out of the score rather than counted as zero.

Is this company doing well?
not investment advice
Strengths
Makes a profit
Sales up 42% vs last year
No promoter shares pledged
Watch-outs
! Thin 0.0% net margin
! Profit down 97% vs last year
! Low 0.0% return on equity
! Operating cash flow is negative

What if I invest in ESSENTIA?

Set a growth rate and see what a monthly SIP would add up to. Your assumption, our arithmetic.

You would put in
₹12.00 lakh
120 instalments
At 10% a year, it would become
₹20.15 lakh

The starting rate is a round number, not a view on this company — this is your assumption, and the figure above is arithmetic on it. Returns are not steady year to year, and a real holding would not grow in a straight line. We do not publish price targets or predict returns.

Key ratios · latest quarter + price
₹1 -1.92%
latest close · 2026-09-17
52-wk low ₹169 sessions so far52-wk high ₹2
Is it cheap or expensive?
What you pay for the profits, book value and cash flow. Higher isn't automatically worse — it can signal faster growth.
P/B ratio1.05Moderate
Below bookModerateHigh
EV / EBITDA27.6High
LowAverageHigh
How good is the business?
How much profit it earns from its money and its sales.
Return on equity0.0%Weak
WeakFairStrong ▸15%
Return on capital4.0%Weak
WeakFairStrong
Net margin0.0%Thin
ThinDecentStrong
EBITDA margin1.8%Thin
ThinDecentHealthy
Is it financially safe?
How much it owes, and whether it can comfortably cover it.
Debt to equity0.26Comfortable
LowModerateHigh ▸1
Interest cover2.0×Okay
RiskyOkayStrong ▸5×
Current ratio2.99Ample
Tight ◂1HealthyAmple
More figures
Market cap
₹179 cr
Book value
₹1
EPS
₹0.00
latest quarter
Net debt
₹44 cr
owes more than its cash
Enterprise value
₹223 cr
EBITDA
₹8 cr
annualised
EBIT
₹7 cr
annualised
Operating margin
1.6%
Return on assets
0.0%
Earnings yield
P/S
0.40
Sales / share
₹2.6
Tax rate
97.7%
Face value
₹1
Shares
175.5 cr
Working capital
₹147 cr
Current assets
₹221 cr
Current liabilities
₹74 cr
Delivery %
62.9%
Strong / safeFairWeak / riskyValuation — a level, not good/badBands are general rules of thumb, not advice.

P/E, ROE, ROCE and margins are annualised from the latest quarter; per-share and balance-sheet ratios use the most recent balance sheet on file · prices as of 2026-09-17.

Worth vs price · from the FY 2025 report & filings
not investment advice
Looks overpricedMedium confidence
Median of 2 models ₹1 vs market price ₹1 — price is 104% above it
Safety cushion-103.9%(target ≥ +20%)
Models span ₹0₹1, midpoint ₹1
Model ₹1
Price ₹1
Cheap sideExpensive side

An educational model from the company's own filings, every assumption shown — not investment advice or a price target. Prices can stay above or below any model for years.

P&L · Q1 FY27 (consolidated)
Revenue from Operations₹112 cr
Other Income₹1 cr
Total Income₹113 cr
Cost of Materials₹0 cr
Purchases of Stock-in-Trade₹102 cr
Inventory Change (±)₹8 cr
Employee Benefit Expense₹10.7 L
Finance Costs₹88.1 L
Depreciation & Amortisation₹24.8 L
Other Expenses₹97.2 L
Total Expenses₹112 cr
Profit before Tax₹89 L
Tax Expense₹86.9 L
Share of JV / Associates₹-0.14 L
Net Profit₹1.9 L
Net margin on total income0.0%
Where the money goes · Q1 FY27
% of total income
Materials + stock-in-trade₹110 cr97.3%
Employee benefit expense₹10.7 L0.1%
Finance costs₹88.1 L0.8%
Depreciation & amortisation₹24.8 L0.2%
Other expenses₹97.2 L0.9%
Tax expense₹86.9 L0.8%
Profit for the period₹1.9 L0.0%
Total income ₹113 cradds up to ₹100 ✓
Quarterly results · consolidated (₹ cr)
MetricQ3 FY26Q4 FY26Q1 FY27
Revenue140 cr134 cr112 cr
Total income142 cr137 cr113 cr
Expenses140 cr141 cr112 cr
Profit before tax2 cr-4 cr89 L
Tax84.5 L-1 cr86.9 L
Net profit (owners' share)1 cr-3 cr1.9 L
Net margin (owners' share, on revenue)0.9%-1.9%0.0%
EPS (₹)0.01-0.020.00
YoY (latest quarter): total income +41.5% · net profit -96.5%
Balance sheet & cash flow · as of Mar 2026
Low debt
Total assets
₹250 cr
Shareholder equity
₹170 cr
parent shareholders
Total debt
₹44 cr
Cash
₹4.4 L
Cash flow · H1 FY26
Operating
₹-36 cr
Investing
₹24 cr
Financing
₹12 cr
Peer comparison
Trading & Distributors · by market value
CompanyPriceMarket capP/E
Redington Limited₹400₹31,278 cr16.1
MMTC Limited₹60₹9,021 cr21.8
Mstc Limited₹715₹5,035 cr21.6
Creative Newtech Limited₹1,079₹1,620 cr32.8
The State Trading Corporation of India Limited₹111₹654 cr1.0
Oswal Agro Mills Limited₹34₹455 cr22.3
Kothari Products Limited₹64₹383 cr12.7
Sakuma Exports Limited₹2₹241 cr19.3
Vikas Lifecare Limited₹1₹227 cr1.4
Same industry · latest reported numbers · not a recommendation.
Corporate actions
ActionDetailEx-date
Rights issue250:16120 May 2026
Rights issue119:2031 May 2024
Bonus issue1:111 Jan 2024
Rights issue200:3717 Nov 2022
Rights issue13:334 May 2022
Stock splitFace Value Split (Sub-Division) - From Rs 3/- Per Share To Re 1/- Per Share3 Feb 2022
Who owns it · 2026-06-30
No pledge
Promoter
9.7%
FII / Foreign
0.0%
DII / Domestic
0.0%
Retail / others
90.2%
Promoter stake down 11.1% over the last 12 quarters.
Smart-money activity
Insider trades
SoldVISHESH GUPTA · Promoters10.00 L · ₹42.5 L13 Sep 24
SoldVISHESH GUPTA · Promoters2.60 cr · ₹11.9 cr16 Aug 24
SoldVISHESH GUPTA · Promoters2.46 cr · ₹11.5 cr12 Aug 24
Bulk / block deals
BoughtGI ENGINEERING SOLUTIONS LIMITED · NSE1.60 cr @ ₹1.4222 Jun 26
BoughtGI ENGINEERING SOLUTIONS LIMITED · NSE90.00 L @ ₹1.4119 Jun 26
BoughtEPITOME TRADING AND INVESTMENTS · NSE77.45 L @ ₹4.8313 Aug 24
Stake changes
SoldVishesh Gupta · promoter→ 16.07% · 2.60 cr20 Aug 24
SoldVishesh Gupta · promoter→ 18.51% · 2.46 cr14 Aug 24
What shareholders were asked to approve
2 proposals passed only on promoter votes

A company cannot decide everything on its own. Things like a top executive’s pay, issuing new shares, or re-appointing a director have to be put to the people who own the company, and they vote — one vote per share. So whoever owns the most shares has the most say.

Special shareholder meeting · 13 Feb 2026
See the official result
1
Increase of Authorized Share Capital of the Company and consequential amendment in the Memorandum of Association of the Company
Backed by 99% of shareholders other than promotersneeded 75%
61.44 L votes for, 57,150 against · 0% of mutual funds and other big investors said no
2
APPOINTMENT OF MR. ATUL SHARMA (DIN: 08290588) AS DIRECTOR OF THE COMPANY
Backed by 99% of shareholders other than promotersneeded 50%
61.27 L votes for, 74,450 against · 0% of mutual funds and other big investors said no
3
APPOINTMENT OF MR. ATUL SHARMA (DIN: 08290588) AS A WHOLE-TIME DIRECTOR OF THE COMPANY
Backed by 99% of shareholders other than promotersneeded 50%
61.17 L votes for, 77,602 against · 0% of mutual funds and other big investors said no

Every vote count above is taken from the result the company filed with the stock exchange, certified by an independent counter. To work out what would have happened without the promoters, we simply remove their votes and re-apply the same legal bar the proposal had to clear. Nothing here is an estimate or an opinion.

Who controls this company, and what it pays them

Most Indian companies are controlled by a family or group — the promoters. The exchange requires them to be listed by name, including members who own no shares at all, and requires the company to disclose any business it does with them.

The promoter group — 1 named members
owning 9.7% between them · as of 2026-06-30
VISHESH GUPTA9.72%

Names and holdings from the company’s shareholding pattern filed with the exchange; transactions from the related-party note in its annual report. Every figure is as filed — these are legal, disclosed dealings, and what to make of them is your call.

How the stock has moved · adjusted for splits & bonuses
Data from primary exchange filings · analysis tool, not investment advice.