Integrated Proteins Ltd
Incorporated in 1992, Integrated Proteins Ltd. Is engaged in solvent extraction and refining of oil seeds.
- 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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% |
Documents
Announcements
- Intimation Of Date Of AGM And Book Closure And Record Date For The Purpose Of AGM 2d
- Reg. 34 (1) Annual Report. 2d
- Board Meeting Outcome for Outcome Of Board Meeting 12 Aug
- Financial Results For The Quarter Ended 30Th June, 2022 12 Aug
- Board Meeting Intimation for Considering And Approving The Unaudited Financial Results For The Quarter Ended On 30Th June , 2022 2 Aug
Annual reports
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
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.