Integrated Protein Financials

BSE: 519606

₹16.00

₹-0.32 (-1.93%)

As on 04-Sep-2026IST

Market cap

₹299 Cr

Revenue (TTM)

₹20 Cr

P/E Ratio

509.2

P/B Ratio

14.6

Div. Yield

0 %

Income Statement (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Operating Revenue	20.44	21.50	0.24	0.17	--	--
Total Income	20.46	21.73	0.49	0.32	0.16	0.16
Total Expenditure	19.67	21.40	0.36	0.25	0.08	0.10
EBITDA	0.77	0.09	-0.12	-0.09	-0.08	-0.10
Depreciation	--	0.01	0.03	0.03	0.03	0.03
EBIT	0.77	0.08	-0.14	-0.11	-0.11	-0.13
Interest	0.02	0.00	0.00	0.00	0.00	--
Other Income	0.02	0.24	0.25	0.16	0.16	0.16
Exceptional Items	--	--	--	--	--	--
Profit before Tax	0.77	0.32	0.10	0.04	0.05	0.03
Provision for Tax	0.18	0.07	0.01	0.01	0.01	0.01
Profit after Tax	0.59	0.25	0.09	0.03	0.04	0.02

Liabilities (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Shareholder's Funds	20.53	20.12	2.61	2.52	2.49	2.45
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	--	--	0.05	0.21	0.11	0.06
Current Liabilities	0.08	12.25	0.08	0.08	0.09	0.09
Total Liabilities	20.61	32.37	2.74	2.81	2.69	2.60

Assets (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Non-Current Assets	0.05	0.05	2.64	2.74	2.62	2.51
Current Assets	20.56	32.32	0.10	0.07	0.07	0.10
Total Assets	20.61	32.37	2.74	2.81	2.69	2.60
Total Debt*	--	3.90	0.04	0.19	0.08	0.03
Net Current Assets	20.48	20.06	0.02	-0.01	-0.03	0.01
Contingent Liabilities	--	--	--	--	--	--

Cashflow (₹ Cr)	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Cash From Operating Activities	--	-23.56	-0.06	-0.12	-0.09	-0.09
Cash Flow from Investing Activities	--	2.47	0.15	0.00	0.01	0.02
Cash from Financing Activities	--	21.12	-0.16	0.11	0.05	0.03
Net Cash Inflow / Outflow	--	0.03	-0.07	-0.01	-0.04	-0.03

Financials Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Adjusted EPS (₹)	0.27	0.08	0.03	0.01	0.01	0.01
Cash EPS (₹)	0.03	0.08	0.04	0.02	0.02	0.02
Adjusted Book Value (₹)	1.10	0.79	0.72	0.69	0.68	0.67
Dividend per Share (₹)	--	--	--	--	--	--
Cash Flow per Share (₹)	--	-73.56	-0.19	-0.38	-0.29	-0.29
Free Cash Flow per Share (₹)	--	-72.84	0.31	0.13	0.20	0.16

Profitability Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
ROCE (%)	--	2.40	3.89	1.59	1.95	1.17
ROE (%)	2.88	10.34	3.97	1.41	1.69	1.00
ROA (%)	2.22	1.42	3.22	1.12	1.38	0.82
EBIT Margin (%)	3.76	0.38	-60.99	-68.38	--	--
Net Margin (%)	2.87	1.15	18.36	9.56	23.46	13.28
Cash Profit Margin (%)	--	1.21	48.74	35.75	--	--

Growth Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Revenue Growth (%)	-5.12	8,954.89	42.16	--	--	--
EBIT Growth (%)	550.85	156.70	-26.80	-7.53	18.87	10.23
Net Profit Growth (%)	133.33	179.96	189.00	-15.34	72.17	281.19
EPS Growth (%)	-43.14	180.01	188.81	-15.30	72.17	280.32
Book Value Growth (%)	--	10.83	4.05	1.42	1.71	1.00

Valuation Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Price / Earnings	509.21	50.87	58.16	124.04	131.65	--
Price / Book Value	14.55	5.01	2.27	1.74	2.21	--
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	379.51	50.22	39.59	56.56	62.02	55.09
Close Price (₹)	14.63	3.97	1.62	1.20	1.50	--
High Price (₹)	15.50	7.83	1.98	2.58	2.66	--
Low Price (₹)	2.07	1.34	0.71	0.90	0.29	--
Market Cap (₹ Cr)	299.42	12.72	5.19	3.83	--	--

Solvency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debt to Equity	--	1.36	0.01	0.08	0.03	0.01
Short term debt to equity ratio	--	0.19	--	--	--	--
Current Ratio	244.81	2.64	1.20	0.84	0.72	1.14
Quick Ratio	244.81	2.64	1.20	0.84	0.72	1.14
Interest Coverage	37.57	3,195.00	1,041.00	419.00	494.00	--

Operating Efficiency Ratios	TTM	Mar-25	Mar-24	Mar-23	Mar-22	Mar-21
Debtors to sales (%)	10.10	--	--	--	--	--
Asset Turnover	0.77	1.22	0.09	0.06	--	--
Receivable days	--	--	--	--	--	--
Inventory Days	--	--	--	--	--	--
Payable days	--	69.58	57.06	135.07	--	--
Cash Conversion Cycle	--	-69.58	-57.06	-135.07	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement (₹ Cr)