Integrated Proteins Ltd

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

Integrated Proteins Ltd

₹ 46.9 1.82%
12 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 ₹ 17.2 Cr.
  • Current Price ₹ 46.9
  • High / Low ₹ 78.3 / 31.2
  • Stock P/E 68.9
  • Book Value ₹ 54.8
  • Dividend Yield 0.00 %
  • ROCE 2.40 %
  • ROE 2.20 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.86 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 13.0%
  • Company has a low return on equity of 1.83% over last 3 years.
  • Promoter holding has decreased over last 3 years: -33.2%
  • Working capital days have increased from 64.2 days to 339 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 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
0.00 0.00 0.00 0.17 0.00 0.00 0.00 0.24 0.00 0.00 0.01 21.49 0.00
0.04 0.03 0.01 0.17 0.05 0.01 0.01 0.29 0.04 0.07 0.05 21.26 0.05
Operating Profit -0.04 -0.03 -0.01 0.00 -0.05 -0.01 -0.01 -0.05 -0.04 -0.07 -0.04 0.23 -0.05
OPM % 0.00% -20.83% -400.00% 1.07%
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.13 0.04 0.04 0.12 0.04 0.05
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 0.00
Depreciation 0.01 0.01 0.02 -0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.01 0.00 0.01 0.05 -0.02 0.02 0.02 0.08 0.00 -0.03 0.08 0.27 0.00
Tax % 0.00% 0.00% 20.00% 100.00% 50.00% -250.00% 75.00% 0.00% 12.50% 22.22%
-0.01 0.00 0.01 0.04 -0.03 0.01 0.08 0.02 0.00 -0.03 0.07 0.21 0.00
EPS in Rs -0.03 0.00 0.03 0.11 -0.08 0.03 0.22 0.05 0.00 -0.08 0.19 0.57 0.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
0.07 0.09 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.17 0.24 21.50 21.50
0.12 0.14 0.15 0.09 0.09 0.14 0.11 0.10 0.08 0.26 0.36 21.41 21.43
Operating Profit -0.05 -0.05 -0.07 -0.09 -0.09 -0.14 -0.11 -0.10 -0.08 -0.09 -0.12 0.09 0.07
OPM % -71.43% -55.56% -87.50% -52.94% -50.00% 0.42% 0.33%
0.19 0.17 0.18 0.20 0.18 0.17 0.16 0.16 0.16 0.16 0.25 0.24 0.25
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 0.00
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.01 0.00
Profit before tax 0.11 0.09 0.08 0.08 0.06 0.00 0.02 0.03 0.05 0.04 0.10 0.32 0.32
Tax % 0.00% 0.00% 0.00% 50.00% 83.33% 50.00% 33.33% 40.00% 25.00% 10.00% 21.88%
0.11 0.09 0.08 0.05 0.01 0.02 0.01 0.02 0.04 0.03 0.09 0.25 0.25
EPS in Rs 0.30 0.24 0.22 0.14 0.03 0.05 0.03 0.05 0.11 0.08 0.24 0.68 0.68
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: 73%
5 Years: %
3 Years: %
TTM: 8858%
Compounded Profit Growth
10 Years: 11%
5 Years: 90%
3 Years: 84%
TTM: 127%
Stock Price CAGR
10 Years: 35%
5 Years: 78%
3 Years: 56%
1 Year: 27%
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 2%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52
Reserves -1.20 -1.12 -1.03 -0.98 -0.98 -1.09 -1.09 -1.07 -1.03 -1.00 -0.91 16.60
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.08 0.19 0.04 3.90
0.16 0.16 0.18 0.05 0.10 0.13 0.12 0.13 0.12 0.10 0.08 8.35
Total Liabilities 2.48 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69 2.81 2.73 32.37
0.67 0.64 0.61 0.58 0.55 0.52 0.49 0.47 0.44 0.41 0.42 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 0.01 0.00 0.00 0.00 0.00 0.00 0.11 0.10 0.10 0.15 0.00
1.80 1.91 2.06 2.01 2.09 2.04 2.06 2.03 2.15 2.30 2.16 32.32
Total Assets 2.48 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69 2.81 2.73 32.37

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
0.08 -0.07 -0.08 -0.21 -0.24 0.14 -0.16 -0.09 -0.09 -0.12 -0.06 -22.15
-0.30 0.08 0.18 0.18 0.18 0.02 0.03 0.02 0.01 0.00 0.15 1.06
0.00 0.00 0.00 0.00 0.00 -0.09 0.00 0.03 0.05 0.11 -0.16 21.12
Net Cash Flow -0.22 0.01 0.10 -0.02 -0.07 0.08 -0.13 -0.03 -0.04 -0.01 -0.07 0.03

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 52.14 0.00 136.88 0.00 0.00 0.00
Inventory Days 0.00 0.00 0.00
Days Payable
Cash Conversion Cycle 52.14 0.00 136.88 0.00 0.00 0.00
Working Capital Days -834.29 -608.33 -730.00 -85.88 -60.83 339.20
ROCE % 4.52% 3.81% 3.27% 3.18% 2.36% 0.00% 0.82% 1.22% 1.98% 1.52% 0.37% 2.40%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Aug 2025
46.23% 46.23% 46.23% 46.29% 46.29% 46.29% 46.29% 46.29% 22.40% 13.04% 13.04% 2.23%
53.77% 53.77% 53.78% 53.70% 53.71% 53.72% 53.71% 53.70% 77.60% 86.96% 86.95% 97.76%
No. of Shareholders 1,7571,7571,7541,7881,8101,8651,8491,8801,8811,8841,8811,908

Documents

Announcements

Annual reports