Indo Count Industries Ltd
Indo Count Industries Limited (ICIL) is engaged in the home textiles & bedding industry. The company is a manufacturer and exporter of bed sheets, bed linen and quilts. [1] It is the largest global bed linen player.
- Market Cap ₹ 7,220 Cr.
- Current Price ₹ 364
- High / Low ₹ 406 / 153
- Stock P/E 22.5
- Book Value ₹ 103
- Dividend Yield 0.55 %
- ROCE 17.8 %
- ROE 16.8 %
- Face Value ₹ 2.00
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Textiles Industry: Textiles - Cotton/Blended
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,139 | 1,410 | 1,616 | 2,001 | 1,990 | 1,709 | 1,813 | 1,965 | 2,515 | 2,806 | 2,784 | 3,332 | |
1,056 | 1,258 | 1,379 | 1,605 | 1,665 | 1,543 | 1,662 | 1,787 | 2,131 | 2,404 | 2,373 | 2,809 | |
Operating Profit | 84 | 152 | 237 | 396 | 325 | 167 | 151 | 178 | 384 | 402 | 411 | 523 |
OPM % | 7% | 11% | 15% | 20% | 16% | 10% | 8% | 9% | 15% | 14% | 15% | 16% |
15 | 28 | 39 | 47 | 94 | 99 | 10 | -44 | 36 | 136 | 33 | 46 | |
Interest | 50 | 49 | 63 | 52 | 39 | 33 | 34 | 37 | 27 | 42 | 58 | 66 |
Depreciation | 18 | 19 | 15 | 29 | 31 | 30 | 33 | 41 | 40 | 40 | 63 | 72 |
Profit before tax | 31 | 112 | 198 | 363 | 348 | 202 | 95 | 56 | 353 | 456 | 323 | 431 |
Tax % | 13% | 6% | 30% | 35% | 34% | 35% | 37% | -31% | 26% | 26% | 26% | 26% |
27 | 105 | 139 | 238 | 228 | 131 | 59 | 74 | 260 | 339 | 238 | 320 | |
EPS in Rs | 1.53 | 5.92 | 7.04 | 12.04 | 11.55 | 6.64 | 3.00 | 3.74 | 13.18 | 17.16 | 12.03 | 16.17 |
Dividend Payout % | 0% | 0% | 0% | 3% | 7% | 12% | 20% | 16% | 11% | 12% | 17% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 13% |
3 Years: | 10% |
TTM: | 20% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 40% |
3 Years: | 7% |
TTM: | 35% |
Stock Price CAGR | |
---|---|
10 Years: | 38% |
5 Years: | 54% |
3 Years: | 36% |
1 Year: | 129% |
Return on Equity | |
---|---|
10 Years: | 20% |
5 Years: | 18% |
3 Years: | 18% |
Last Year: | 17% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 35 | 35 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 40 | 40 |
Reserves | 141 | 233 | 361 | 574 | 787 | 899 | 921 | 933 | 1,235 | 1,537 | 1,725 | 2,008 |
Preference Capital | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
411 | 404 | 330 | 340 | 267 | 371 | 309 | 348 | 546 | 1,214 | 853 | 921 | |
225 | 268 | 423 | 329 | 346 | 335 | 283 | 338 | 426 | 300 | 376 | 526 | |
Total Liabilities | 813 | 941 | 1,153 | 1,283 | 1,440 | 1,644 | 1,552 | 1,659 | 2,247 | 3,090 | 2,994 | 3,493 |
332 | 318 | 360 | 455 | 499 | 511 | 544 | 547 | 535 | 627 | 1,069 | 1,319 | |
CWIP | 2 | 0 | 14 | 11 | 12 | 24 | 16 | 6 | 8 | 23 | 174 | 25 |
Investments | 19 | 19 | 19 | 19 | 20 | 20 | 71 | 25 | 192 | 12 | 154 | 143 |
459 | 604 | 760 | 798 | 909 | 1,090 | 920 | 1,081 | 1,512 | 2,428 | 1,596 | 2,007 | |
Total Assets | 813 | 941 | 1,153 | 1,283 | 1,440 | 1,644 | 1,552 | 1,659 | 2,247 | 3,090 | 2,994 | 3,493 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
17 | 45 | 242 | 175 | 182 | 9 | 227 | 101 | 23 | -5 | 643 | ||
-14 | 5 | -102 | -111 | -72 | -51 | -106 | 16 | -196 | -257 | -464 | ||
-1 | -46 | -135 | -64 | -118 | 46 | -115 | -9 | 158 | 581 | -460 | ||
Net Cash Flow | 2 | 4 | 4 | -0 | -8 | 4 | 7 | 108 | -15 | 319 | -281 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 41 | 43 | 47 | 60 | 67 | 69 | 55 | 48 | 76 | 61 | 65 | 61 |
Inventory Days | 98 | 106 | 103 | 100 | 124 | 201 | 175 | 169 | 191 | 238 | 221 | 266 |
Days Payable | 91 | 80 | 95 | 63 | 64 | 70 | 47 | 39 | 65 | 40 | 61 | 76 |
Cash Conversion Cycle | 48 | 68 | 55 | 97 | 127 | 201 | 183 | 177 | 203 | 258 | 224 | 252 |
Working Capital Days | 53 | 71 | 71 | 93 | 121 | 181 | 142 | 123 | 165 | 189 | 150 | 180 |
ROCE % | 17% | 26% | 41% | 49% | 38% | 20% | 10% | 15% | 24% | 22% | 14% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
14m - Press Release on Q4 & FY24 Results
- Announcement under Regulation 30 (LODR)-Investor Presentation 19m
-
Announcement under Regulation 30 (LODR)-Change in Directorate
1h - Based on the recommendation of Nomination and Remuneration Committee & subject to the approval of members in ensuing general meeting, Mrs. Ambika Sharma (DIN: 08201798) …
- Corporate Action-Board approves Dividend 2h
- Audited Standalone & Consolidated Financial Results Of The Company For The Quarter And Year Ended March 31, 2024 2h
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from nse
-
Financial Year 2010
from bse
Concalls
-
May 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jun 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
Jun 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Oct 2021Transcript PPT
-
Sep 2021TranscriptPPT
-
Aug 2021TranscriptNotesPPT
-
May 2021Transcript PPT
-
Jan 2021Transcript PPT
-
Oct 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Nov 2018Transcript PPT
-
Aug 2018Transcript PPT
-
May 2018Transcript PPT
-
Feb 2018Transcript PPT
-
Nov 2017Transcript PPT
-
Aug 2017Transcript PPT
-
May 2017TranscriptNotesPPT
-
May 2017Transcript PPT
-
Feb 2017Transcript PPT
-
Nov 2016Transcript PPT
-
Aug 2016Transcript PPT
-
Jun 2016TranscriptPPT
-
Feb 2016Transcript PPT
-
Oct 2015TranscriptNotesPPT
-
Aug 2015TranscriptNotesPPT
Products
The comprehensive product portfolio in the premium segment comprises bed sheets, fashion bedding, utility bedding, and institutional bedding. It is the Largest Global Home Textile Bed Linen Company. [1] The company has invested Rs. 1000 crs. in last few yrs. to build capacities.[2]