INTEGRATED PROTEIN | ADD-SHOP PROMOTIONS | INTEGRATED PROTEIN/ ADD-SHOP PROMOTIONS |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 48.2 | 5.4 | 900.4% | View Chart |
P/BV | x | 1.7 | 0.6 | 269.5% | View Chart |
Dividend Yield | % | 0.0 | 0.0 | - |
INTEGRATED PROTEIN ADD-SHOP PROMOTIONS |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
INTEGRATED PROTEIN Mar-23 |
ADD-SHOP PROMOTIONS Mar-23 |
INTEGRATED PROTEIN/ ADD-SHOP PROMOTIONS |
5-Yr Chart Click to enlarge
|
||
High | Rs | 26 | 106 | 24.5% | |
Low | Rs | 9 | 34 | 26.6% | |
Sales per share (Unadj.) | Rs | 0.5 | 70.6 | 0.7% | |
Earnings per share (Unadj.) | Rs | 0.1 | 6.8 | 1.4% | |
Cash flow per share (Unadj.) | Rs | 0.2 | 7.0 | 2.7% | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | 7.9 | 37.8 | 20.9% | |
Shares outstanding (eoy) | m | 3.20 | 28.31 | 11.3% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 33.4 | 1.0 | 3,382.7% | |
Avg P/E ratio | x | 179.9 | 10.3 | 1,747.0% | |
P/CF ratio (eoy) | x | 93.3 | 10.0 | 932.0% | |
Price / Book Value ratio | x | 2.2 | 1.8 | 119.9% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 56 | 1,973 | 2.8% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 0 | 9 | 0.3% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 2 | 1,999 | 0.1% | |
Other income | Rs m | 2 | 0 | - | |
Total revenues | Rs m | 3 | 1,999 | 0.2% | |
Gross profit | Rs m | -1 | 290 | -0.3% | |
Depreciation | Rs m | 0 | 5 | 5.4% | |
Interest | Rs m | 0 | 10 | 0.0% | |
Profit before tax | Rs m | 0 | 275 | 0.2% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 0 | 83 | 0.1% | |
Profit after tax | Rs m | 0 | 192 | 0.2% | |
Gross profit margin | % | -51.1 | 14.5 | -352.2% | |
Effective tax rate | % | 26.0 | 30.3 | 85.7% | |
Net profit margin | % | 18.5 | 9.6 | 193.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1 | 1,435 | 0.0% | |
Current liabilities | Rs m | 1 | 430 | 0.2% | |
Net working cap to sales | % | -8.0 | 50.3 | -15.8% | |
Current ratio | x | 0.8 | 3.3 | 24.8% | |
Inventory Days | Days | 5,109 | 0 | 4,662,763.1% | |
Debtors Days | Days | 0 | 1,900 | 0.0% | |
Net fixed assets | Rs m | 27 | 65 | 41.9% | |
Share capital | Rs m | 35 | 283 | 12.4% | |
"Free" reserves | Rs m | -10 | 786 | -1.3% | |
Net worth | Rs m | 25 | 1,069 | 2.4% | |
Long term debt | Rs m | 2 | 8 | 24.3% | |
Total assets | Rs m | 28 | 1,509 | 1.9% | |
Interest coverage | x | 0 | 28.5 | - | |
Debt to equity ratio | x | 0.1 | 0 | 1,031.9% | |
Sales to assets ratio | x | 0.1 | 1.3 | 4.5% | |
Return on assets | % | 1.1 | 13.4 | 8.2% | |
Return on equity | % | 1.2 | 17.9 | 6.8% | |
Return on capital | % | 1.5 | 26.5 | 5.8% | |
Exports to sales | % | 0 | 0 | - | |
Imports to sales | % | 0 | 0 | - | |
Exports (fob) | Rs m | NA | NA | - | |
Imports (cif) | Rs m | NA | NA | - | |
Fx inflow | Rs m | 0 | 0 | - | |
Fx outflow | Rs m | 0 | 0 | - | |
Net fx | Rs m | 0 | 0 | - |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | -1 | -447 | 0.3% | |
From Investments | Rs m | NA | -9 | 0.1% | |
From Financial Activity | Rs m | 1 | 450 | 0.2% | |
Net Cashflow | Rs m | 0 | -7 | 1.5% |
Indian Promoters | % | 46.3 | 27.2 | 170.2% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 53.7 | 72.8 | 73.8% | |
Shareholders | 1,865 | 40,118 | 4.6% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare INTEGRATED PROTEIN With: ADANI ENTERPRISES REDINGTON MMTC SIRCA PAINTS INDIA NOVARTIS
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | INTEG.PROEIN | ADD-SHOP PROMOTIONS |
---|---|---|
1-Day | -4.83% | -0.04% |
1-Month | -21.18% | 8.36% |
1-Year | 11.20% | -46.16% |
3-Year CAGR | 60.52% | -8.87% |
5-Year CAGR | 40.47% | 22.20% |
* Compound Annual Growth Rate
Here are more details on the INTEG.PROEIN share price and the ADD-SHOP PROMOTIONS share price.
Moving on to shareholding structures...
The promoters of INTEG.PROEIN hold a 46.3% stake in the company. In case of ADD-SHOP PROMOTIONS the stake stands at 27.2%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of INTEG.PROEIN and the shareholding pattern of ADD-SHOP PROMOTIONS .
Finally, a word on dividends...
In the most recent financial year, INTEG.PROEIN paid a dividend of Rs 0.0 per share. This amounted to a Dividend Payout ratio of 0.0%.
ADD-SHOP PROMOTIONS paid Rs 0.0, and its dividend payout ratio stood at 0.0%.
You may visit here to review the dividend history of INTEG.PROEIN, and the dividend history of ADD-SHOP PROMOTIONS .
After opening the day on positive note, Indian share markets continued the momentum as the session progressed and ended on firm footing.