Ideaforge Technology logo

Ideaforge Technology financials: balance sheet, profit and loss, cash flow

NSE: IDEAFORGEBSE: 543932Aerospace & DefenseSmall Cap

Ideaforge Technology Limited · Face value ₹10 · Listed Jul 2023 · Issue price ₹672
Last close ₹678.80down ₹37.30 (5.21%)BSE ₹679.00

Share price at the NSE close on 28 Oct 2026. Previous close ₹716.10.

28 Oct: open ₹716.10, high ₹723.90, low ₹674.35

52-week range of traded prices to 28 Oct 2026
₹366.00Low, 30 Mar 2026₹992.25High, 8 Jun 2026
Market cap
₹3,374 Cr1,069th largest listed
P/E
858.14
P/B
Shares changed
Dividend yield
Nonein the last 12 months
ROE
0.7%
ROCE
−3.2%
Debt to equity
0.12
Volume, NSE
3,59,67539.8% delivered

Ideaforge Technology's financial statements for the 3 years to Mar 2026, consolidated: the company and its subsidiaries together, with the twelve months to Jun 2026 after them.

3 years at a glance

₹ crore, years to March.Ideaforge Technology annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
314450Mar 24161−620Mar 25226−1772Mar 26
Peak revenue ₹314 Cr, year to Mar 2024; lowest ₹161 Cr, year to Mar 2025A loss in 2 of the 3 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin
17.7%−38.6%17.7%−32.7%2.1%14.4%−38.6%−7.5%Mar 24Mar 25Mar 26

Results for the year to Mar 2026

Consolidated: the company and its subsidiaries together. ₹ crore.

From revenue to net profit

  1. Revenue226
  2. Materials and goods−95
  3. Employee costs−58
  4. Other expenses−68
  5. Operating profit4.8
  6. Depreciation−43
  7. Other income+22
  8. One-off items0.0
  9. Finance costs−4.0
  10. Profit before tax−20
  11. Tax+2.9
  12. Net profit−17

What the company owns

  • Plant, investments and other assets₹422 Cr
  • Inventory₹143 Cr
  • Receivables₹126 Cr
  • Current investments₹68 Cr
  • Cash and bank₹39 Cr

What pays for it: net worth and liabilities

  • Net worth₹599 Cr
  • Other liabilities₹87 Cr
  • Borrowings₹72 Cr
  • Owed to suppliers₹41 Cr

Profit and loss

Consolidated, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.Ideaforge Technology quarterly results

₹ croreMar 2024Mar 2025Filed 8 MayMar 2026Filed 30 AprJun 2026Twelve monthsFiled 10 Aug
Revenue from operations314161226282
259214221256
Materials and goods bought15710895125
Employee costs53525861
Other expenses49546870
Operating profit before depreciation55−53526
Operating margin17.7%−32.7%2.1%9.3%
Materials, % of revenue50.1%67.0%42.0%44.4%
Employee costs, % of revenue16.7%32.0%25.9%21.7%
Other expenses, % of revenue15.5%33.6%30.0%24.7%
Depreciation and amortisation21294348
Operating profit after depreciation34−82−38−21
Other income30212220
Finance costs4246
One-off items0000
Profit before tax61−62−20−7
160−3−11
Net profit45−62−174
Other comprehensive income0011
Total comprehensive income45−63−165
Net margin14.4%−38.6%−7.5%1.4%

Balance sheet

Consolidated, ₹ crore, at 31 March.

₹ croreMar 2024Mar 2025Filed 8 MayMar 2026Filed 30 Apr
661609599
Share capital434343
Reserves618566556
Borrowings0072
6848184
131515
Total assets743672799
140256315
602416483
Net debt−359−190−36
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Consolidated, ₹ crore, years to March.

₹ croreMar 2024Mar 2025Filed 8 MayMar 2026Filed 30 Apr
76−77−63
96−75−64
25−27−74
Receivables13−12−72
Inventories64−49
Payables2−733
Other working capital3−1315
Tax paid−20−20
Capital spending678888
Free cash flow9−165−152
−102−6815
189−861
Dividends paid000
Shares bought back1800
Shares issued30100
Net change in cash164−15213
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Consolidated, ₹ per share, years to March.

₹ per shareMar 2024Mar 2025Filed 8 MayMar 2026Filed 30 Apr
Earnings per share₹10.96−₹14.41−₹3.90
Diluted earnings per share₹10.77−₹14.41−₹3.90
Book value per share₹154.04₹141.29₹138.42
Shareholder yield−9.6%0.0%0.0%
Market cap at the year end (₹ crore)2,9481,4901,613

Ratios

Consolidated, years to March.Ideaforge Technology PE ratio and valuation

RatioMar 2024Mar 2025Filed 8 MayMar 2026Filed 30 Apr
Revenue growth–−48.7%40.3%
6.9%−9.8%−2.8%
–−16.7 pts7.0 pts
From the net margin–−25.2 pts7.9 pts
From asset turnover–8.5 pts−0.7 pts
From borrowing–0.1 pts−0.2 pts
Return on capital employed5.2%−13.5%−5.7%
Cash conversion168.0%––
Interest cover9.4––
Debt to equity0.000.000.12
Receivable days52127204
Inventory days228318550
Payable days3730157
Cash conversion cycle, days243416597
Working capital days203403425
Asset turnover0.420.230.31
Assets per rupee of net worth1.121.111.22
Sales per rupee of plant26.145.837.09
Capital spending to depreciation3.172.992.05
Plant being built, % of plant in use57.1%15.5%0.0%
Interest cover is left blank for the years to Mar 2025 and Mar 2026: operating profit after depreciation is a loss, and a loss covers no interest bill.

Growth and returns over 3, 5 and 10 years

Consolidated: the company and its subsidiaries together. Each window ends with the year to Mar 2026.

Return on assets, latest year
−2.3%
Cash from operations against operating profit
−1,314.0%
Measure3 years
Return on equity, average−1.9%
Return on capital employed, average−4.7%
Operating margin, average−4.3%
Net margin, average−10.6%
Asset turnover, average0.32
Cash conversion cycle, days, average418
Debt to equity, average0.04

Where the cash came from and went

Consolidated: the company and its subsidiaries together. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ crore3 yearsLatest year
Cash from operations−64−63
Cash from investing−15515
Cash from financing24361
Capital spending24388
Dividends paid00
Shares bought back180
Shares issued for cash3020
Borrowings raised7272
Borrowings repaid870

Accounting checks

Consolidated, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2024Mar 2025Mar 2026
Piotroski score, out of 9Published threshold 3 points out of 9––3
Altman Z-scorePublished threshold 1.8124.3415.956.47
Beneish M-scorePublished threshold −1.78–−0.96−2.63
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–11.684.25
Receivables growth less revenue growthOur threshold 0 percentage points–74.9685.04
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–27.1763.98
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–−15.3613.33
Assets under construction, years of additionsOur threshold 2 years of additions–0.100.00
Effective tax ratePublished threshold 17.16 per cent25.87––
Tax charged less tax paid, % of profitOur threshold 10 percentage points−7.55––
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
4 Jun 2026India Ratings and Research Private LimitedIssuer RatingIND BBBNew, NewStable
27 May 2026CRISIL Ratings LimitedCorporate Credit RatingCrisil BBBReview, OtherStable
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.