INTEGRA ESSENTIA LIMITED
ESSENTIA · General/Diversified · NSE
₹1
Current Market Price
Fair Value (DCF)
₹0
Margin of Safety
-74.9%
Updated just now
YieldIQ Score
32/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
30%
ROE
—
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹143 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
4.5%
Return on capital employed
EV / EBITDA
19.0×
Enterprise multiple
Debt / EBITDA
3.0×
Leverage vs earnings
Interest Coverage
5.1×
EBIT covers interest
Current Ratio
2.27×
Short-term liquidity
Asset Turnover
2.00×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1.34
Bear case
₹0.18
MoS -644.4%
Base case
₹0.34
MoS -294.1%
Bull case
₹0.54
MoS -148.1%
Ratio Trends
ESSENTIA · last 8 annual periods
ROE
2.3%
ROCE
6.0%
Operating Margin
—
Debt / Equity
0.16×
PE
96.9×
EV / EBITDA
92.0×
Historical Financials
ESSENTIA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | — | ₹68.5 Cr | ₹241 Cr | ₹277 Cr | ₹442 Cr | +59.3% |
| EBITDA | — | ₹1.1 Cr | ₹7.3 Cr | ₹23.3 Cr | ₹11.7 Cr | +82.5% |
| EBIT | — | ₹1.1 Cr | ₹7.2 Cr | ₹19.5 Cr | — | +103.7% |
| PAT | — | ₹1.1 Cr | ₹6.7 Cr | ₹15.4 Cr | ₹3.8 Cr | +37.0% |
| EPS (diluted) | ₹-0.17 | ₹0.05 | ₹0.04 | ₹0.27 | — | — |
| CFO | — | ₹0.3 Cr | ₹47.0 Cr | ₹-10.5 Cr | ₹-91.4 Cr | — |
| CapEx | — | ₹-0.0 Cr | ₹-40.1 Cr | ₹-1.5 Cr | ₹-18.8 Cr | — |
| FCF | — | ₹0.3 Cr | ₹6.9 Cr | ₹-12.0 Cr | ₹-110 Cr | — |
| Total Assets | — | ₹16.9 Cr | ₹161 Cr | ₹202 Cr | ₹221 Cr | +90.2% |
| Total Debt | — | ₹28.7 Cr | ₹28.4 Cr | ₹7.4 Cr | ₹26.4 Cr | -2.1% |
| Shareholders' Equity | — | ₹-29.1 Cr | ₹75.4 Cr | ₹117 Cr | ₹170 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ESSENTIA vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ANIKINDS ANIKINDS | — | — | Pending | 0.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ESSENTIA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ESSENTIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ESSENTIA →
Compare
Head-to-head with peers
Compare ESSENTIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ESSENTIANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.