INTEGRATED PROTEIN | KEMP & CO | INTEGRATED PROTEIN/ KEMP & CO |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 48.2 | 200.8 | 24.0% | View Chart |
P/BV | x | 1.7 | 0.4 | 412.0% | View Chart |
Dividend Yield | % | 0.0 | 1.3 | - |
INTEGRATED PROTEIN KEMP & CO |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
INTEGRATED PROTEIN Mar-23 |
KEMP & CO Mar-23 |
INTEGRATED PROTEIN/ KEMP & CO |
5-Yr Chart Click to enlarge
|
||
High | Rs | 26 | 893 | 2.9% | |
Low | Rs | 9 | 485 | 1.9% | |
Sales per share (Unadj.) | Rs | 0.5 | 27.6 | 1.9% | |
Earnings per share (Unadj.) | Rs | 0.1 | 10.9 | 0.9% | |
Cash flow per share (Unadj.) | Rs | 0.2 | 13.0 | 1.4% | |
Dividends per share (Unadj.) | Rs | 0 | 12.00 | 0.0% | |
Avg Dividend yield | % | 0 | 1.7 | 0.0% | |
Book value per share (Unadj.) | Rs | 7.9 | 2,270.8 | 0.3% | |
Shares outstanding (eoy) | m | 3.20 | 1.08 | 296.3% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 33.4 | 25.0 | 133.8% | |
Avg P/E ratio | x | 179.9 | 63.4 | 283.7% | |
P/CF ratio (eoy) | x | 93.3 | 52.8 | 176.6% | |
Price / Book Value ratio | x | 2.2 | 0.3 | 729.3% | |
Dividend payout | % | 0 | 110.4 | 0.0% | |
Avg Mkt Cap | Rs m | 56 | 744 | 7.5% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 0 | 13 | 0.2% | |
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 | 30 | 5.6% | |
Other income | Rs m | 2 | 27 | 5.9% | |
Total revenues | Rs m | 3 | 56 | 5.7% | |
Gross profit | Rs m | -1 | -11 | 7.5% | |
Depreciation | Rs m | 0 | 2 | 12.3% | |
Interest | Rs m | 0 | 0 | - | |
Profit before tax | Rs m | 0 | 13 | 3.2% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 0 | 1 | 8.9% | |
Profit after tax | Rs m | 0 | 12 | 2.6% | |
Gross profit margin | % | -51.1 | -37.9 | 135.0% | |
Effective tax rate | % | 26.0 | 9.6 | 271.0% | |
Net profit margin | % | 18.5 | 39.4 | 47.0% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 1 | 55 | 1.2% | |
Current liabilities | Rs m | 1 | 14 | 5.7% | |
Net working cap to sales | % | -8.0 | 137.0 | -5.8% | |
Current ratio | x | 0.8 | 3.8 | 21.7% | |
Inventory Days | Days | 5,109 | 32,466 | 15.7% | |
Debtors Days | Days | 0 | 118,190 | 0.0% | |
Net fixed assets | Rs m | 27 | 2,637 | 1.0% | |
Share capital | Rs m | 35 | 11 | 325.9% | |
"Free" reserves | Rs m | -10 | 2,442 | -0.4% | |
Net worth | Rs m | 25 | 2,452 | 1.0% | |
Long term debt | Rs m | 2 | 0 | - | |
Total assets | Rs m | 28 | 2,692 | 1.0% | |
Interest coverage | x | 0 | 0 | - | |
Debt to equity ratio | x | 0.1 | 0 | - | |
Sales to assets ratio | x | 0.1 | 0 | 536.0% | |
Return on assets | % | 1.1 | 0.4 | 252.8% | |
Return on equity | % | 1.2 | 0.5 | 256.2% | |
Return on capital | % | 1.5 | 0.5 | 292.0% | |
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 | -14 | 8.8% | |
From Investments | Rs m | NA | 6 | -0.2% | |
From Financial Activity | Rs m | 1 | -4 | -25.9% | |
Net Cashflow | Rs m | 0 | -12 | 0.8% |
Indian Promoters | % | 46.3 | 70.3 | 65.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.0 | 0.1 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 53.7 | 29.7 | 180.9% | |
Shareholders | 1,865 | 573 | 325.5% | ||
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 | KEMP & CO |
---|---|---|
1-Day | -4.83% | 5.00% |
1-Month | -21.18% | -7.47% |
1-Year | 11.20% | 32.78% |
3-Year CAGR | 60.52% | 36.27% |
5-Year CAGR | 40.47% | 9.00% |
* Compound Annual Growth Rate
Here are more details on the INTEG.PROEIN share price and the KEMP & CO share price.
Moving on to shareholding structures...
The promoters of INTEG.PROEIN hold a 46.3% stake in the company. In case of KEMP & CO the stake stands at 70.3%.
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 KEMP & CO.
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%.
KEMP & CO paid Rs 12.0, and its dividend payout ratio stood at 110.4%.
You may visit here to review the dividend history of INTEG.PROEIN, and the dividend history of KEMP & CO.
After opening the day on positive note, Indian share markets continued the momentum as the session progressed and ended on firm footing.