Integrated Proteins Ltd

₹ 11.9 -0.83%
19 Aug - close price
About

Incorporated in 1992, Integrated Proteins Ltd. Is engaged in solvent extraction and refining of oil seeds.

Key Points

Business Overview:[1]
Company is engaged in business of Trading and processing of various oil seeds. Edible refine oil are marketed in domestic market while the de-oiled cake are exported for use of raw material in cattle, fish, prawn and poultry feed.
Main object of company is to cater to growing industry and offer its products to all the age groups. Company is trying towards becoming a one stop shop for all the retailers.

  • Market Cap 4.37 Cr.
  • Current Price 11.9
  • High / Low 26.6 / 2.90
  • Stock P/E 219
  • Book Value 6.78
  • Dividend Yield 0.00 %
  • ROCE 1.98 %
  • ROE 1.62 %
  • Face Value 10.0

Pros

  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 0.95% for last 3 years.

* 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

Sector: Edible Oil Industry: Solvent Extraction

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.01 0.01 0.05 0.04 0.03 0.01 0.02 0.04 0.01 0.01 0.02 0.04
Operating Profit -0.01 -0.01 -0.05 -0.04 -0.03 -0.01 -0.02 -0.04 -0.01 -0.01 -0.02 -0.04
OPM %
0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04 0.04
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
Depreciation 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Profit before tax 0.02 0.02 -0.02 -0.01 0.00 0.02 0.01 -0.01 0.02 0.02 0.01 -0.01
Tax % 50.00% 0.00% -50.00% 0.00% 50.00% 0.00% 0.00% 50.00% 50.00% 0.00% 0.00%
Net Profit 0.02 0.01 -0.02 0.00 0.00 0.02 0.01 0.00 0.01 0.01 0.01 -0.01
EPS in Rs 0.05 0.03 -0.05 0.00 0.00 0.05 0.03 0.00 0.03 0.03 0.03 -0.03

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
0.00 0.00 0.00 0.07 0.09 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.05 0.05 0.07 0.12 0.14 0.15 0.09 0.09 0.14 0.11 0.10 0.08 0.08
Operating Profit -0.05 -0.05 -0.07 -0.05 -0.05 -0.07 -0.09 -0.09 -0.14 -0.11 -0.10 -0.08 -0.08
OPM % -71.43% -55.56% -87.50%
0.05 0.29 0.25 0.19 0.17 0.18 0.20 0.18 0.17 0.16 0.16 0.16 0.16
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 0.14 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.04
Profit before tax -0.14 0.22 0.16 0.11 0.09 0.08 0.08 0.06 0.00 0.02 0.03 0.05 0.04
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% 83.33% 50.00% 33.33% 40.00%
Net Profit -0.14 0.21 0.16 0.11 0.09 0.08 0.05 0.01 0.02 0.01 0.02 0.04 0.02
EPS in Rs -0.38 0.57 0.44 0.30 0.24 0.22 0.14 0.03 0.05 0.03 0.05 0.11 0.06
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: %
5 Years: %
3 Years: %
TTM: %
Compounded Profit Growth
10 Years: 3%
5 Years: -4%
3 Years: 26%
TTM: 100%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 268%
Return on Equity
10 Years: 2%
5 Years: 1%
3 Years: 1%
Last Year: 2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
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 -1.69 -1.47 -1.31 -1.20 -1.12 -1.03 -0.98 -0.98 -1.09 -1.09 -1.07 -1.03
0.34 0.34 0.34 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.08
0.60 0.01 0.00 0.16 0.16 0.18 0.05 0.10 0.13 0.12 0.13 0.12
Total Liabilities 2.77 2.40 2.55 2.48 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69
1.60 0.58 0.55 0.67 0.64 0.61 0.58 0.55 0.52 0.49 0.47 0.44
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 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.10
1.16 1.81 1.99 1.80 1.91 2.06 2.01 2.09 2.04 2.06 2.14 2.15
Total Assets 2.77 2.40 2.55 2.48 2.56 2.67 2.59 2.64 2.56 2.55 2.61 2.69

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
0.43 -0.56 -1.05 0.08 -0.07 -0.08 -0.21 -0.24 0.14 -0.16 -0.09 -0.09
-0.43 1.51 0.10 -0.30 0.08 0.18 0.18 0.18 0.02 0.03 0.02 0.01
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.09 0.00 0.03 0.05
Net Cash Flow 0.00 0.95 -0.95 -0.22 0.01 0.10 -0.02 -0.07 0.08 -0.13 -0.03 -0.04

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 52.14 0.00 136.88
Inventory Days
Days Payable
Cash Conversion Cycle 52.14 0.00 136.88
Working Capital Days -834.29 -608.33 -730.00
ROCE % -6.25% 1.75% 6.07% 4.52% 3.81% 3.27% 3.18% 2.36% 0.00% 0.82% 1.22% 1.98%

Shareholding Pattern

Numbers in percentages

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
46.69 46.69 46.69 46.69 46.69 46.69 46.69 46.69 46.69 46.24 46.23 46.23
53.31 53.31 53.31 53.31 53.31 53.31 53.31 53.31 53.31 53.76 53.77 53.77

Documents