Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.00 | 0.00 | 0.24 | 0.00 | 0.00 | 0.01 | 21.49 | 0.00 | 4.20 | 0.00 | 5.69 | 10.55 |
| Expenses | 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 | -0.01 | -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% | ||||||
| Other Income | 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 | 0.02 | 0.00 | 0.00 | 0.00 |
| Depreciation | 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 | 0.08 | 0.00 | -0.03 | 0.08 | 0.27 | 0.00 | 0.07 | -0.02 | 0.23 | 0.48 |
| Tax % | 50.00% | -250.00% | 75.00% | 0.00% | 12.50% | 22.22% | 28.57% | 0.00% | 17.39% | 25.00% | ||
| Net Profit | 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 | 0.00 | 0.02 | 0.01 | 0.00 | -0.01 | 0.02 | 0.07 | 0.00 | 0.00 | -0.00 | 0.01 | 0.02 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 0.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.17 | 0.24 | 21.50 | 9.94 | 20.44 |
| Expenses | 0.15 | 0.09 | 0.09 | 0.14 | 0.11 | 0.10 | 0.08 | 0.26 | 0.36 | 21.40 | 9.66 | 19.69 |
| Operating Profit | -0.07 | -0.09 | -0.09 | -0.14 | -0.11 | -0.10 | -0.08 | -0.09 | -0.12 | 0.10 | 0.28 | 0.75 |
| OPM % | -87.50% | -52.94% | -50.00% | 0.47% | 2.82% | 3.67% | ||||||
| Other Income | 0.18 | 0.20 | 0.18 | 0.17 | 0.16 | 0.16 | 0.16 | 0.16 | 0.25 | 0.23 | 0.00 | 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 | 0.02 |
| Depreciation | 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 | 0.08 | 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% | 50.00% | 83.33% | 50.00% | 33.33% | 40.00% | 25.00% | 10.00% | 21.88% | 21.43% | ||
| Net Profit | 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 | 0.02 | 0.01 | 0.00 | 0.01 | 0.00 | 0.01 | 0.01 | 0.01 | 0.02 | 0.08 | 0.01 | 0.03 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 62% | % | 288% | -5% | ||
| Compounded Profit Growth | 11% | 63% | 97% | 132% | ||
| Stock Price CAGR | % | 112% | 111% | 398% | ||
| Return on Equity | 1% | 1% | 1% | 1% |
| 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 |
| Borrowings | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.08 | 0.19 | 0.04 | 3.90 | 0.00 |
| Other Liabilities | 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 |
| Fixed Assets | 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 |
| Other Assets | 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 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | -0.07 | -0.08 | -0.21 | -0.24 | 0.14 | -0.16 | -0.09 | -0.09 | -0.12 | -0.06 | -23.56 | 3.60 |
| Cash from Investing Activity | 0.08 | 0.18 | 0.18 | 0.18 | 0.02 | 0.03 | 0.02 | 0.01 | 0.00 | 0.34 | 2.47 | 0.00 |
| Cash from Financing Activity | 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% | 1,307% |
| 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% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 46.29% | 46.29% | 46.29% | 46.29% | 46.29% | 22.40% | 13.04% | 13.04% | 13.04% | 2.23% | 2.23% | 2.24% |
| Public | 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 | 1,788 | 1,810 | 1,865 | 1,849 | 1,880 | 1,881 | 1,884 | 1,881 | 1,881 | 1,904 | 1,944 | 2,064 |
Fundamentals
Market Cap₹ 249 Cr.
Current Price₹ 13.3
Stock P/E429
Book Value₹ 1.10
ROCE1.26 %
ROE1.13 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)-5%
Compounded Profit Growth (TTM)132%
Standalone figures.
Valuation
Market capRs 242 Cr
Enterprise valueRs 242 Cr
P/E (TTM)417.51x
Price to book11.80x
Price to sales24.36x
EV / EBITDA318.65x
EV / EBIT318.65x
EV / sales24.36x
Price to cash flow67.26x
Earnings yield0.24%
P/E, 3-year average23.36x
P/B, 3-year average0.31x
P/E, 5-year average19.34x
P/B, 5-year average0.26x
Profitability
Operating margin (excl. other income)2.82%
Operating margin (incl. other income)2.82%
EBITDA margin7.65%
Pre-tax margin7.65%
Net profit margin5.83%
Net margin, latest quarter3.41%
ROE1.13%
ROCE1.26%
ROA0.87%
ROE, 3-year average2.28%
ROCE, 3-year average2.46%
ROA, 3-year average1.85%
ROE, 5-year average1.93%
ROCE, 5-year average2.18%
ROA, 5-year average1.63%
ROIC (approx.)2.91%
Tax rate21.43%
Growth
Sales growth (latest year)-53.77%
Profit growth (latest year)-8.00%
Sales CAGR, 3 years288.13%
Profit CAGR, 3 years97.18%
Profit CAGR, 5 years62.98%
Sales growth QoQ85.41%
Profit growth QoQ89.47%
Per share
EPS (TTM)Rs 0.03
EPS (latest year)Rs 0.12
EPS (latest quarter)Rs 0.02
EPS, 3-year averageRs 0.39
EPS, 5-year averageRs 0.28
Book value per shareRs 1.10
Sales per shareRs 0.53
Cash flow per shareRs 0.19
Free cash flow per shareRs 0.19
Efficiency
Asset turnover0.48x
Fixed asset turnover198.80x
Debtor days76 days
Debtors turnover4.83x
Cash conversion cycle76 days
Working capital days753 days
Leverage
Cash and bankRs -0 Cr
Net debtRs 0 Cr
Net debt / EBITDA0.03x
Owners' fund to total sources99.61%
Cash flow
Cash from Operating Activity (latest year)Rs 4 Cr
Cash from Financing Activity (latest year)Rs -4 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs 4 Cr
Cash from ops / profit, 5 years-31.61x
Sales to cash flow2.76x
Statement figures
Net sales (TTM)Rs 10 Cr
Net sales (latest year)Rs 10 Cr
Sales (latest quarter)Rs 11 Cr
Operating profit excl. other income (latest year)Rs 0 Cr
Operating profit (latest quarter)Rs 0 Cr
EBITDA (TTM)Rs 1 Cr
PBDT (TTM)Rs 1 Cr
Profit before tax (TTM)Rs 1 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 1 Cr
Net profit (latest year)Rs 0 Cr
Net profit (latest quarter)Rs 0 Cr
Cost of goods sold (latest year)Rs 10 Cr
Total expenditure (latest year)Rs 10 Cr
Total income (latest year)Rs 10 Cr
Share capitalRs 19 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 21 Cr
Total assetsRs 21 Cr
Net blockRs 0 Cr
ReceivablesRs 2 Cr
Other liabilitiesRs 0 Cr
Shares outstanding (crore)18.71
Ownership
Promoter holding2.24% (-10.80 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 11.80 is at the 60th percentile (median 9.73).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 519606 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -0.8% | -2.8% | +1.9 pts |
| 1 month | -90.3% | -6.8% | -83.5 pts |
| 3 months | -91.2% | -7.6% | -83.5 pts |
| 3 years | +811.3% | +14.2% | +797.1 pts |
| 5 years | +4074.2% | +27.9% | +4046.3 pts |
Red flags
F-score 6 of 8| explain | Weak cash conversion Cash from operations was -3512% of net profit over the last 3 years |
| look | Share dilution Share count up 485% in a year |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹11 Cr.
Net profit ₹0 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Marico Ltd | 102,346 | 54.2 | 47.0 % |
| Patanjali Foods Ltd | 40,412 | 18.6 | 12.1 % |
| AWL Agri Business Ltd | 23,232 | 19.8 | 18.3 % |
| Gokul Agro Resources Ltd | 6,351 | 15.1 | 36.7 % |
| CIAN Agro Industries & Infrastructure Ltd | 3,115 | 9.67 | 12.3 % |
| Sundrop Brands Ltd | 2,831 | 101 | 1.93 % |
| Shri Venkatesh Refineries Ltd | 1,452 | 38.0 | 19.8 % |
| KN Agri Resources Ltd | 500 | 14.0 | 13.6 % |
| Gokul Refoils and Solvent Ltd | 386 | 18.6 | 8.25 % |
| Kriti Nutrients Ltd | 364 | 10.8 | 20.0 % |
| Vijay Solvex Ltd | 207 | 8.69 | 9.00 % |
| Ramdevbaba Solvent Ltd | 204 | 17.8 | 5.39 % |
| Ajanta Soya Ltd | 183 | 12.7 | 8.87 % |
| Prime Industries Ltd | 177 | 19.8 | 26.9 % |
| M K Proteins Ltd | 147 | 31.3 | 10.1 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Integrated Proteins Ltd?
Integrated Proteins Ltd (519606) has a market capitalisation of Rs 249 Cr. at the 2026-10-01 close.
What is the P/E ratio of Integrated Proteins Ltd?
Integrated Proteins Ltd trades at a P/E of 429 on trailing twelve-month profit, at the 2026-10-01 close.
What were Integrated Proteins Ltd's latest quarterly results?
In the Jun 2026 quarter, Integrated Proteins Ltd sales was Rs 11 Cr and net profit was Rs 0 Cr.