Valuation Integrated Proteins Limited

Stocks

Market Closed - Bombay S.E. 06:02:28 2026-10-07 EDT			5-day change	1st Jan Change
13.71 ^INR	+1.93%		+3.86%	+298.55%

08-14	Integrated Proteins Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-27	Integrated Proteins Limited Announces Resignation of Shivangi Paliwal from Company Secretary and Compliance Officer, Effective July 27, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	10.38	48.05	38.35	51.93	127.2	1,361
Change	-	362.96%	-20.2%	35.42%	144.91%	970.44%
Enterprise Value (EV) ¹	8.971	48.5	39.99	51.67	165.3	1,362
Change	-	440.58%	-17.54%	29.19%	219.88%	723.87%
P/E	49x	136x	133x	58.2x	55.9x	606x
PBR	0.42x	1.93x	1.52x	1.99x	0.63x	6.63x
PEG	-	2.1x	-7.3x	0x	0x	-7.3x
Capitalization / Revenue	-	-	22,962,331x	21,874,623x	591,653x	13,695,220x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-8.79x	-62.7x	-47x	-43.7x	164x	465x
EV / EBIT	-6.85x	-45.7x	-35.1x	-35.7x	181x	481x
EV / FCF	-25.2x	-138x	-63.2x	-87.5x	-0.69x	38.3x
FCF Yield	-3.97%	-0.72%	-1.58%	-1.14%	-144%	2.61%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.006617	0.011	0.009	0.0279	0.071	0.012
Distribution rate	-	-	-	-	-	-
Net sales	-	-	1.67	2.374	215	99.41
EBITDA ¹	-1.021	-0.774	-0.85	-1.182	1.009	2.929
EBIT ¹	-1.309	-1.062	-1.138	-1.446	0.913	2.833
Net income ¹	0.212	0.365	0.309	0.893	2.5	2.25
Net Debt ¹	-1.408	0.443	1.644	-0.265	38.08	0.156
Reference price ²	0.32	1.50	1.20	1.62	3.97	7.28
Nbr of stocks (in thousands)	32,036	32,036	32,036	32,036	32,036	187,136
Announcement Date	9/1/21	8/17/22	8/28/23	8/6/24	9/6/25	9/8/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INTEGRATED PROTEINS LIMITED	-	-	-	-	26.11M
NESTLÉ S.A.	19.77x	2.71x	13.54x	4.18%	233B
MONDELEZ INTERNATIONAL, INC.	18.55x	2.41x	14.37x	3.45%	76.09B
DANONE	15.88x	1.65x	9.4x	3.99%	42.63B
ARCHER-DANIELS-MIDLAND COMPANY	15.22x	0.54x	9.74x	2.54%	39.62B
THE HERSHEY COMPANY	19.46x	2.98x	12.12x	3.59%	32.31B
AJINOMOTO CO., INC.	36.77x	3.17x	18.48x	1.01%	32.44B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
NESTLÉ INDIA LIMITED	61.81x	9.49x	39.36x	1.23%	26.71B
KRAFT HEINZ	-7.76x	1.75x	8.73x	7.28%	26.12B
Average	22.75x	3.33x	15.83x	3.4%	53.72B
Weighted average by Cap.	20.99x	2.89x	14.48x	3.67%