Nifty

:

25910.05

Sensex

:

84673.02

-103.40 (-0.40%)
-277.93 (-0.33%)

Login

Nifty
Sensex

:
:

25910.05
84673.02

-103.40 (-0.40%)
-277.93 (-0.33%)

Integrated Proteins Ltd.

Trading

Rating :

N/A

BSE: 519606 | NSE: Not Listed

Watchlist

NSE BSE

38.25

07-Nov-2025

Open
High
Low
Previous Close

36.43
38.25
36.43
36.43

Volume
Traded Value (lacs)
52 Week High
52 Week Low

400
14754
78.28
20.71

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

71.58
284.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

71.58
N/A
3.97

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

74.96
-
401.95

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

12.07
65.72
102.74

P:E (Median)

8 Years
5 Years
3 Years

151.26
151.99
205.83

P:BV (Average)

8 Years
5 Years
3 Years

3.03
3.10
3.61

EV:EBITDA (Average)

8 Years
5 Years
3 Years

84.98
87.29
101.29

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 4.20 0.04 10,400.00% 0.00 0.00 0 21.49 0.24 8,854.17% 0.01 0.00 0
Expenses 4.11 0.07 5,771.43% 0.05 0.04 25.00% 21.25 0.29 7,227.59% 0.05 0.01 400.00%
EBITDA 0.09 -0.03 - -0.05 -0.04 - 0.24 -0.05 - -0.04 -0.01 -
EBIDTM 2.10% -72.50% 0.00% 0.00% 1.10% -20.68% -370.00% 0.00%
Other Income 0.00 0.00 0 0.05 0.04 25.00% 0.04 0.13 -69.23% 0.12 0.04 200.00%
Interest 0.02 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00% 0.00 0.01 -100.00%
PBT 0.07 -0.03 - 0.00 0.00 0 0.28 0.08 250.00% 0.08 0.02 300.00%
Tax 0.02 0.00 0 0.00 0.00 0 0.06 0.06 0.00% 0.01 -0.06 -
PAT 0.05 -0.03 - 0.00 0.00 0 0.21 0.02 950.00% 0.07 0.08 -12.50%
PATM 1.19% -80.00% 0.00% 0.00% 1.00% 9.28% 700.00% 0.00%
EPS 0.16 -0.10 - 0.00 0.00 0 0.67 0.07 857.14% 0.22 0.25 -12.00%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 25.70 21.50 0.24 0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.08 Net Sales Growth 9,078.57% 8858.33% 41.18% 0 0 0 0 0 0 -100% Cost Of Goods Sold 25.07 21.02 0.22 0.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 0.63 0.47 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.08 GP Margin 2.44% 2.19% 8.33% 11.76% 0 0 0 0 0 0 100% Total Expenditure 25.46 21.40 0.36 0.25 0.08 0.10 0.12 0.14 0.08 0.09 0.14 Power & Fuel Cost - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0 0 0 0 0 0 0% Employee Cost - 0.02 0.06 0.00 0.01 0.02 0.06 0.09 0.03 0.03 0.01 % Of Sales - 0.09% 25.00% 0% 0 0 0 0 0 0 12.50% Manufacturing Exp. - 0.00 0.01 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 4.17% 11.76% 0 0 0 0 0 0 0% General & Admin Exp. - 0.35 0.05 0.08 0.05 0.07 0.06 0.04 0.05 0.06 0.13 % Of Sales - 1.63% 20.83% 47.06% 0 0 0 0 0 0 162.50% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0% 0% 0% 0 0 0 0 0 0 0% Miscellaneous Exp. - 0.01 0.01 0.00 0.01 0.01 0.00 0.01 0.01 0.00 0.00 % Of Sales - 0.05% 4.17% 0% 0 0 0 0 0 0 0% EBITDA 0.24 0.10 -0.12 -0.08 -0.08 -0.10 -0.12 -0.14 -0.08 -0.09 -0.06 EBITDA Margin 0.93% 0.47% -50.0% -47.06% 0 0 0 0 0 0 -75.00% Other Income 0.21 0.24 0.25 0.16 0.16 0.16 0.16 0.17 0.18 0.20 0.18 Interest 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.01 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 PBT 0.43 0.32 0.10 0.04 0.05 0.03 0.02 0.00 0.06 0.08 0.08 Tax 0.09 0.07 0.01 0.01 0.01 0.01 0.01 -0.02 0.05 0.04 0.00 Tax Rate 20.93% 21.88% 10.00% 25.00% 20.00% 33.33% 50.00% 0.00% 83.33% 50.00% 0.00% PAT 0.33 0.25 0.09 0.03 0.04 0.02 0.01 0.02 0.01 0.05 0.08 PAT before Minority Interest 0.33 0.25 0.09 0.03 0.04 0.02 0.01 0.02 0.01 0.05 0.08 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 1.28% 1.16% 37.50% 17.65% 0 0 0 0 0 0 100% PAT Growth 371.43% 177.78% 200.00% -25.00% 100.00% 100.00% -50.00% 100.00% -80.00% -37.50% EPS 1.03 0.78 0.28 0.09 0.13 0.06 0.03 0.06 0.03 0.16 0.25

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 20.12 2.61 2.52 2.49 2.45 2.43 2.43 2.54 2.53 2.48 Share Capital 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 3.52 Total Reserves -0.66 -0.91 -1.00 -1.03 -1.07 -1.09 -1.09 -0.98 -0.98 -1.03 Non-Current Liabilities 0.00 0.05 0.21 0.11 0.06 0.03 0.03 0.05 0.00 0.00 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.04 0.19 0.08 0.03 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 12.25 0.08 0.08 0.09 0.09 0.08 0.10 0.04 0.22 0.19 Trade Payables 8.00 0.01 0.06 0.05 0.05 0.04 0.09 0.04 0.18 0.18 Other Current Liabilities 0.28 0.05 0.02 0.04 0.04 0.04 0.00 0.00 0.00 0.01 Short Term Borrowings 3.90 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 0.08 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.00 Total Liabilities 32.37 2.74 2.81 2.69 2.60 2.54 2.56 2.63 2.75 2.67 Net Block 0.05 0.42 0.41 0.44 0.47 0.49 0.52 0.55 0.58 0.61 Gross Block 0.99 0.99 1.06 1.06 1.06 1.06 1.06 1.06 1.06 1.06 Accumulated Depreciation 0.94 0.57 0.65 0.62 0.60 0.57 0.54 0.51 0.48 0.45 Non Current Assets 0.05 2.64 2.74 2.62 2.51 2.30 2.19 2.09 2.25 2.14 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.15 0.10 0.10 0.11 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.01 2.07 2.23 2.08 1.94 1.80 1.67 1.54 1.67 1.53 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 32.32 0.10 0.07 0.07 0.10 0.25 0.36 0.55 0.50 0.53 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 Cash & Bank 0.09 0.06 0.03 0.04 0.07 0.21 0.33 0.41 0.47 0.50 Other Current Assets 32.23 0.00 0.00 0.00 0.03 0.04 0.03 0.14 0.00 0.00 Short Term Loans & Adv. 32.23 0.04 0.04 0.03 0.03 0.04 0.03 0.14 0.00 0.00 Net Current Assets 20.06 0.02 -0.01 -0.03 0.01 0.17 0.26 0.50 0.28 0.34 Total Assets 32.37 2.74 2.81 2.69 2.61 2.55 2.55 2.64 2.75 2.67

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity -23.56 -0.06 -0.12 -0.09 -0.09 -0.16 -0.11 -0.24 -0.21 -0.08 PBT 0.32 0.10 0.04 0.05 0.03 0.02 0.00 0.06 0.05 0.08 Adjustment -0.21 -0.12 -0.13 -0.13 -0.13 -0.14 -0.14 -0.15 -0.12 -0.15 Changes in Working Capital -23.59 -0.02 -0.02 0.00 0.00 -0.02 0.03 -0.15 -0.14 -0.01 Cash after chg. in Working capital -23.48 -0.04 -0.10 -0.08 -0.10 -0.14 -0.11 -0.23 -0.21 -0.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.08 -0.02 -0.02 -0.02 0.01 -0.02 0.00 -0.01 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 2.47 0.15 0.00 0.01 0.02 0.03 0.04 0.18 0.18 0.18 Net Fixed Assets 0.00 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Investments 0.15 -0.05 0.00 0.01 -0.11 0.00 0.00 0.00 0.00 0.01 Others 2.32 0.13 0.00 0.00 0.13 0.03 0.04 0.18 0.18 0.17 Cash from Financing Activity 21.12 -0.16 0.11 0.05 0.03 0.00 0.00 0.00 0.00 0.00 Net Cash Inflow / Outflow 0.03 -0.07 -0.01 -0.04 -0.03 -0.13 -0.07 -0.07 -0.02 0.10 Opening Cash & Equivalents 0.06 0.13 0.14 0.18 0.21 0.33 0.41 0.47 0.50 0.40 Closing Cash & Equivalent 0.09 0.06 0.13 0.14 0.18 0.21 0.33 0.41 0.47 0.50

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 7.93 7.16 6.88 6.78 6.67 6.60 6.58 6.94 7.20 7.06 ROA 1.42% 3.22% 1.12% 1.38% 0.82% 0.22% 0.95% 0.45% 1.76% 3.17% ROE 10.34% 3.97% 1.41% 1.69% 1.00% 0.26% 1.14% 0.51% 1.91% 3.39% ROCE 2.40% 3.89% 1.59% 1.95% 1.17% 0.76% 0.15% 2.54% 3.34% 3.43% Fixed Asset Turnover 21.75 0.23 0.16 0.00 0.00 0.00 0.00 0.00 0.00 0.08 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 86.82 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 69.58 57.06 135.07 0.00 0.00 0.00 210.45 643.04 1134.50 1385.14 Cash Conversion Cycle -69.58 -57.06 -135.07 0.00 0.00 0.00 -210.45 -643.04 -1134.50 -1298.32 Total Debt/Equity 1.36 0.01 0.08 0.03 0.01 0.00 0.00 0.00 0.00 0.00 Interest Cover 3195.00 1041.00 419.00 494.00 0.00 371.96 5.79 294.88 501.68 90.28

Top Investors:

siddheshwar advisory private limited

deenaben champakbhai sheth

arya pravinbhai katarmal

harenkumar rasiklal mehta

Annual Reports:

News Update:

Integ.Pro - Quarterly Results
14th Aug 2025, 12:00 AM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback