Integrated Proteins Ltd

AI
Integ. Proteins Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Integrated Proteins Ltd

₹ 131 -4.99%
20 Aug - close price
integratedproteins.com BSE: 519606
About

Incorporated in 1992, Integrated Proteins Ltd is in the business of trading in various oil seeds and agri commodities.[1]

Key Points

Business Overview:[1]
IPL is engaged in the business of manufacturing, trading, and processing various oilseeds. There was an operational shift in the business as:
a) The company ceased operations in the solvent extraction of oilseeds.
b) In FY24, the company explored one of its main objectives and commenced trading in agri
commodities.

Website BSE
  • Market Cap ₹ 246 Cr.
  • Current Price ₹ 131
  • High / Low ₹ 158 / 20.7
  • Stock P/E 424
  • Book Value ₹ 11.0
  • Dividend Yield 0.00 %
  • ROCE 1.26 %
  • ROE 1.13 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 12.0 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 2.24%
  • Company has a low return on equity of 1.31% over last 3 years.
  • Promoter holding has decreased over last 3 years: -44.0%
  • Working capital days have increased from 344 days to 753 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Fast Moving Consumer Goods Fast Moving Consumer Goods Agricultural Food & other Products Edible Oil

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
0.00 0.00 0.00 0.24 0.00 0.00 0.01 21.49 0.00 4.20 0.00 5.69 10.55
0.05 0.01 0.01 0.29 0.04 0.07 0.05 21.26 0.05 4.11 0.02 5.47 10.09
Operating Profit -0.05 -0.01 -0.01 -0.05 -0.04 -0.07 -0.04 0.23 -0.05 0.09 -0.02 0.22 0.46
OPM % -20.83% -400.00% 1.07% 2.14% 3.87% 4.36%
0.04 0.04 0.04 0.13 0.04 0.04 0.12 0.04 0.05 0.00 0.00 0.01 0.02
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00
Depreciation 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.02 0.02 0.02 0.08 0.00 -0.03 0.08 0.27 0.00 0.07 -0.02 0.23 0.48
Tax % 100.00% 50.00% -250.00% 75.00% 0.00% 12.50% 22.22% 28.57% 0.00% 17.39% 25.00%
-0.03 0.01 0.08 0.02 0.00 -0.03 0.07 0.21 0.00 0.05 -0.02 0.19 0.36
EPS in Rs -0.08 0.03 0.22 0.05 0.00 -0.08 0.22 0.66 0.00 0.03 -0.01 0.10 0.19
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
0.09 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.24 21.50 9.94 20.44
0.14 0.15 0.09 0.09 0.14 0.11 0.10 0.08 0.26 0.36 21.40 9.67 19.69
Operating Profit -0.05 -0.07 -0.09 -0.09 -0.14 -0.11 -0.10 -0.08 -0.09 -0.12 0.10 0.27 0.75
OPM % -55.56% -87.50% -52.94% -50.00% 0.47% 2.72% 3.67%
0.17 0.18 0.20 0.18 0.17 0.16 0.16 0.16 0.16 0.25 0.23 0.01 0.03
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.01 0.00 0.00
Profit before tax 0.09 0.08 0.08 0.06 0.00 0.02 0.03 0.05 0.04 0.10 0.32 0.28 0.76
Tax % 0.00% 0.00% 50.00% 83.33% 50.00% 33.33% 40.00% 25.00% 10.00% 21.88% 21.43%
0.09 0.08 0.05 0.01 0.02 0.01 0.02 0.04 0.03 0.09 0.25 0.23 0.58
EPS in Rs 0.24 0.22 0.14 0.03 0.05 0.03 0.05 0.11 0.08 0.24 0.78 0.12 0.31
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: 62%
5 Years: %
3 Years: 288%
TTM: -5%
Compounded Profit Growth
10 Years: 11%
5 Years: 63%
3 Years: 97%
TTM: 132%
Stock Price CAGR
10 Years: %
5 Years: 110%
3 Years: 129%
1 Year: 180%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 1%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 19.03
Reserves -1.12 -1.03 -0.98 -0.98 -1.09 -1.09 -1.07 -1.03 -1.00 -0.91 16.60 1.50
0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.08 0.19 0.04 3.90 0.00
0.16 0.18 0.05 0.10 0.13 0.12 0.13 0.12 0.10 0.08 8.35 0.08
Total Liabilities 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69 2.81 2.73 32.37 20.61
0.64 0.61 0.58 0.55 0.52 0.49 0.47 0.44 0.41 0.42 0.05 0.05
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 0.01 0.00 0.00 0.00 0.00 0.00 0.11 0.10 0.10 0.15 0.00 0.00
1.91 2.06 2.01 2.09 2.04 2.06 2.03 2.15 2.30 2.16 32.32 20.56
Total Assets 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69 2.81 2.73 32.37 20.61

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-0.07 -0.08 -0.21 -0.24 0.14 -0.16 -0.09 -0.09 -0.12 -0.06 -23.56 3.60
0.08 0.18 0.18 0.18 0.02 0.03 0.02 0.01 0.00 0.34 2.47 0.00
0.00 0.00 0.00 0.00 -0.09 0.00 0.03 0.05 0.11 0.16 21.12 -3.71
Net Cash Flow 0.01 0.10 -0.02 -0.07 0.08 -0.13 -0.03 -0.04 -0.01 0.43 0.03 -0.10
Free Cash Flow -0.07 -0.08 -0.21 -0.24 0.14 -0.16 -0.09 -0.09 -0.12 -0.02 -23.13 3.60
CFO/OP 140% 114% 233% 256% -100% 127% 100% 88% 111% 33% -23,480% 1,356%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 0.00 136.88 0.00 0.00 0.00 75.64
Inventory Days 0.00 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 0.00 136.88 0.00 0.00 0.00 75.64
Working Capital Days -608.33 -730.00 -85.88 -60.83 339.20 752.77
ROCE % 3.81% 3.27% 3.18% 2.36% 0.00% 0.82% 1.22% 1.98% 1.52% 0.37% 1.87% 1.26%

Insights

In beta
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Number of Board Meetings Held
meetings

Log in to view insights

Please log in to see hidden values.

Login
Number of Directors on the Board
directors

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
46.29% 46.29% 46.29% 46.29% 46.29% 22.40% 13.04% 13.04% 13.04% 2.23% 2.23% 2.24%
53.70% 53.71% 53.72% 53.71% 53.70% 77.60% 86.96% 86.95% 86.95% 97.77% 97.77% 97.76%
No. of Shareholders 1,7881,8101,8651,8491,8801,8811,8841,8811,8811,9041,9442,064

Documents

Announcements

Annual reports