Integrated Thermoplastics (BSE 530921)₹7.960.00%Plastic Products - Industrial
In the Mar 2026 quarter (standalone), Integrated Thermoplastics reported sales of ₹0.47 Cr, down 68.5% from Mar 2025, and net profit of ₹8.79 Cr, up 3,155.6% year on year. For the year to Mar 2026, sales were ₹2.46 Cr and net profit ₹4.95 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.06 | 1.04 | 1.30 | 1.28 | 1.10 | 1.77 | 2.18 | 1.49 | 1.50 | 0.37 | 0.16 | 0.47 |
| Expenses | 1.50 | 3.18 | 3.49 | 2.24 | 2.27 | 3.64 | 4.87 | 1.17 | 2.85 | 1.41 | 1.11 | 1.12 |
| Operating Profit | −1.45 | −2.15 | −2.20 | −0.97 | −1.18 | −1.88 | −2.71 | 0.29 | −1.36 | −1.05 | −0.96 | −0.66 |
| OPM % | −2,920.1% | −209.7% | −171.4% | −77.3% | −109.2% | −107.5% | −125.4% | 20.3% | −92.0% | −294.5% | −646.7% | −145.7% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.00 | 0.00 | 9.80 |
| Interest | 0.00 | 0.02 | 0.00 | 2.80 | 0.00 | 0.00 | 0.04 | −0.04 | 0.00 | 0.00 | 0.00 | 0.31 |
| Depreciation | 0.11 | 0.12 | 0.12 | 0.09 | 0.11 | 0.11 | 0.11 | 0.09 | 0.11 | 0.11 | 0.10 | 0.03 |
| Profit before tax | −1.59 | −2.31 | −2.35 | −3.86 | −1.32 | −2.02 | −2.87 | 0.28 | −1.50 | −1.19 | −1.09 | 8.86 |
| Tax % | 0.0% | 6.6% | 0.0% | 4.2% | 0.0% | 7.5% | 0.0% | −3.7% | 0.0% | 10.2% | 0.0% | 0.1% |
| Net Profit | −1.56 | −2.44 | −2.33 | −4.00 | −1.30 | −2.15 | −2.85 | 0.27 | −1.47 | −1.29 | −1.08 | 8.79 |
| EPS (Rs) | −2.49 | −3.89 | −3.71 | −6.36 | −2.07 | −3.42 | −4.54 | 0.44 | −2.34 | −2.06 | −1.72 | 13.99 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 65.36 | 46.29 | 53.04 | 73.79 | 87.15 | 71.81 | 55.44 | 7.67 | 3.66 | 6.52 | 2.46 | 2.50 |
| Expenses | 60.96 | 43.33 | 49.54 | 81.15 | 84.87 | 69.16 | 70.08 | 16.78 | 10.22 | 11.96 | 6.51 | 6.49 |
| Operating Profit | 3.96 | 2.58 | 3.05 | −7.97 | 1.62 | 2.19 | −15.03 | −9.18 | −6.61 | −5.50 | −4.07 | −4.03 |
| OPM % | 6.1% | 5.6% | 5.8% | −10.9% | 1.9% | 3.1% | −27.3% | −120.2% | −182.0% | −84.8% | −166.6% | −161.2% |
| Other Income | 0.09 | 0.08 | 0.09 | 0.11 | 0.09 | 0.07 | 0.07 | 0.03 | 0.04 | 0.04 | 9.81 | 9.80 |
| Interest | 4.10 | 4.08 | 4.87 | 5.28 | 2.17 | 1.70 | 1.10 | 0.09 | 2.81 | 0.00 | 0.31 | 0.31 |
| Depreciation | 0.38 | 0.38 | 0.40 | 0.40 | 0.44 | 0.49 | 0.51 | 0.51 | 0.47 | 0.45 | 0.37 | 0.35 |
| Profit before tax | −0.42 | −1.79 | −2.12 | −13.60 | −0.89 | 0.08 | −16.60 | −9.81 | −9.90 | −5.94 | 5.10 | 5.08 |
| Tax % | −24.3% | −28.0% | −25.1% | −5.8% | 85.3% | 385.8% | 1.2% | 2.1% | 1.6% | 2.4% | 2.4% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | −0.30 | −1.27 | −1.57 | −12.72 | −1.63 | −0.18 | −16.71 | −9.94 | −10.01 | −6.04 | 4.95 | 4.95 |
| EPS (Rs) | −0.48 | −2.03 | −2.50 | −20.23 | −2.60 | −0.29 | −26.58 | −15.81 | −15.90 | −9.62 | 7.88 | 7.87 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 6.27 | 6.27 | 6.27 | 6.26 | 6.27 | 6.27 | 6.27 | 6.26 | 6.28 | 6.28 | 6.28 | 6.28 |
| Reserves | −4.00 | −4.71 | −5.99 | −7.57 | −20.36 | −22.00 | −22.19 | −38.98 | −48.90 | −58.96 | −65.05 | −60.11 |
| Borrowings | 19.64 | 18.41 | 15.38 | 19.71 | 29.42 | 39.78 | 32.09 | 38.27 | 37.53 | 39.35 | 40.86 | 29.00 |
| Other Liabilities | 8.17 | 6.81 | 12.80 | 15.57 | 29.52 | 25.80 | 28.66 | 29.02 | 19.47 | 24.01 | 30.39 | 30.37 |
| Total Liabilities | 30.08 | 26.78 | 28.46 | 33.97 | 44.85 | 49.85 | 44.83 | 34.57 | 14.38 | 10.68 | 12.48 | 5.54 |
| Fixed Assets | 3.73 | 4.05 | 3.98 | 4.16 | 4.54 | 4.69 | 4.79 | 4.54 | 4.02 | 3.53 | 3.07 | 2.69 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 26.35 | 22.73 | 24.48 | 29.81 | 40.31 | 45.16 | 40.04 | 30.03 | 10.36 | 7.15 | 9.41 | 2.85 |
| Inventories | 6.21 | 2.82 | 2.99 | 3.37 | 9.63 | 11.01 | 25.34 | 14.28 | 4.49 | 1.27 | 0.35 | 0.18 |
| Trade receivables | 18.52 | 17.21 | 18.29 | 22.64 | 24.70 | 16.86 | 9.46 | 11.31 | 3.22 | 3.66 | 6.89 | 0.41 |
| Cash & equivalents | 0.88 | 1.53 | 0.27 | 0.22 | 0.21 | 0.20 | 0.21 | 0.04 | 0.02 | 0.01 | 0.03 | 0.22 |
| Total Assets | 30.08 | 26.78 | 28.46 | 33.97 | 44.85 | 49.85 | 44.83 | 34.57 | 14.38 | 10.68 | 12.48 | 5.54 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −4.58 | 2.88 | 0.44 | −1.91 | −7.16 | 7.73 | −5.49 | −5.40 | 7.78 | 0.90 | −2.44 | 26.48 |
| Cash from investing activity | 0.00 | 0.00 | −0.37 | −0.49 | −0.67 | −0.49 | −0.51 | −0.34 | 0.03 | 0.04 | 0.04 | 9.82 |
| Cash from financing activity | 4.58 | −2.25 | −0.59 | 2.36 | 7.86 | −7.24 | 6.01 | 5.57 | −7.83 | −0.97 | 2.40 | −16.49 |
| Net cash flow | 0.02 | 0.65 | −0.54 | −0.06 | 0.00 | −0.02 | 0.02 | −0.18 | −0.03 | −0.02 | 0.02 | 19.89 |
| Capex | 0.00 | 0.00 | 0.31 | 0.59 | 0.78 | 0.68 | 0.59 | 0.26 | 0.00 | 0.00 | 0.00 | 0.00 |
| Free cash flow | −4.58 | 2.88 | 0.10 | −2.51 | −7.95 | 7.13 | −6.07 | −5.65 | 7.78 | 0.90 | −2.44 | 26.51 |
| CFO / OP % | −181.0% | 73.0% | 17.0% | −62.0% | 90.0% | 474.0% | −249.0% | 36.0% | −85.1% | −14.0% | 44.0% | −650.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 187 | 95 | 144 | 155 | 122 | 70 | 47 | 74 | 152 | 365 | 385 | 59 |
| Inventory days | 84 | 22 | 31 | 30 | 49 | 53 | 148 | 81 | 133 | 81 | 21 | 32 |
| Days payable | 88 | 42 | 48 | 31 | 75 | 66 | 78 | 77 | 373 | 1,067 | 1,279 | 4,396 |
| Cash conversion cycle | 184 | 76 | 127 | 155 | 97 | 58 | 118 | 79 | −86 | −620 | −872 | −4,304 |
| Working capital days | −1 | −20 | 9 | 31 | 1 | 38 | 7 | −94 | −1,119 | −2,910 | −1,818 | −4,349 |
| ROCE % | 9.6% | 17.4% | 12.8% | 16.0% | −48.7% | 6.4% | 8.7% | −140.0% | −2,448.2% | — | — | — |
For the Mar 2026 quarter, Integrated Thermoplastics reported sales of ₹0.47 Cr, down 68.5% year on year and net profit of ₹8.79 Cr, up 3,155.6% year on year. The operating margin was −145.7%.
Integrated Thermoplastics' sales for the year to Mar 2026 were ₹2.46 Cr; over the last twelve months they were ₹2.50 Cr.
Net profit for the year to Mar 2026 was ₹4.95 Cr, and ₹4.95 Cr over the last twelve months. Earnings per share over the same trailing period were ₹7.87.
Integrated Thermoplastics reported borrowings of ₹29 Cr at Mar 2026, against cash and equivalents of ₹0.22 Cr.
Cash from operations was ₹26.48 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹26.51 Cr.