International Combustion (India) Ltd

Intl. Combustion Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

International Combustion (India) Ltd

₹ 2,123 -3.42%
25 Apr - close price
internationalcombustion.in BSE: 505737
About

Incorporated in 1936, International
Combustion (India) Ltd manufactures
and supply Heavy Engineering Equipment, Geared Motors and Gear Boxes and Dry Mix Mortars[1]

Key Points

Business Overview:[1]
ICL manufactures heavy-duty grinding mills, screening and feeding equipment, conveyors, bulk material handling equipment and industrial gearboxes, and geared motors, catering to steel, cement, fertilizer, chemical,
mining, and infrastructure industries. It also manufactures dry-mix mortars in collaboration with Cementos Capa.
Its units are in Nagpur, Kolkata, Aurangabad and Ajmer

Website BSE
  • Market Cap ₹ 507 Cr.
  • Current Price ₹ 2,123
  • High / Low ₹ 2,300 / 461
  • Stock P/E 25.7
  • Book Value ₹ 465
  • Dividend Yield 0.14 %
  • ROCE 12.9 %
  • ROE 8.44 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 40.2% CAGR over last 5 years

Cons

  • Stock is trading at 4.56 times its book value
  • Company has a low return on equity of 2.56% over last 3 years.

* 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: Capital Goods-Non Electrical Equipment Industry: Engineering

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
34.68 39.03 24.20 45.39 47.12 52.18 42.84 55.32 59.68 64.71 68.80 73.35 73.36
33.14 37.28 23.64 42.76 42.61 49.21 41.16 52.39 53.48 58.20 57.80 63.95 63.28
Operating Profit 1.54 1.75 0.56 2.63 4.51 2.97 1.68 2.93 6.20 6.51 11.00 9.40 10.08
OPM % 4.44% 4.48% 2.31% 5.79% 9.57% 5.69% 3.92% 5.30% 10.39% 10.06% 15.99% 12.82% 13.74%
0.33 0.26 0.20 0.27 0.33 0.18 0.14 0.34 0.20 0.31 0.32 0.26 0.17
Interest 0.46 0.51 0.63 0.27 0.36 0.43 0.47 0.51 0.54 0.51 0.84 0.84 0.77
Depreciation 1.13 1.09 1.15 1.23 1.19 1.12 1.02 1.06 1.05 1.07 1.09 1.23 1.26
Profit before tax 0.28 0.41 -1.02 1.40 3.29 1.60 0.33 1.70 4.81 5.24 9.39 7.59 8.22
Tax % 3.57% -251.22% 15.69% 14.29% 24.62% 17.50% 24.24% 30.59% 29.52% 33.59% 39.08% 33.86% 32.85%
0.27 1.44 -0.86 1.21 2.49 1.32 0.26 1.17 3.40 3.48 5.72 5.02 5.51
EPS in Rs 1.13 6.02 -3.60 5.06 10.42 5.52 1.09 4.89 14.22 14.56 23.93 21.00 23.05
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
107 120 99 89 93 109 108 134 124 110 169 223 280
92 108 95 85 92 105 105 124 121 111 158 205 243
Operating Profit 16 12 3 4 1 3 3 10 3 -1 11 17 37
OPM % 14% 10% 3% 4% 2% 3% 2% 7% 2% -1% 6% 8% 13%
12 1 2 2 2 8 3 2 2 1 1 1 1
Interest 1 1 1 1 1 4 4 3 3 2 2 2 3
Depreciation 4 4 4 5 4 5 5 5 5 4 5 4 5
Profit before tax 23 7 1 1 -2 3 -4 4 -3 -7 5 12 30
Tax % 29% 39% -19% -56% 71% 21% 35% 14% 41% 22% 21% 31%
16 4 1 1 -1 2 -2 4 -2 -5 4 8 20
EPS in Rs 68.86 18.74 3.35 4.10 -2.13 8.95 -9.83 14.89 -7.82 -21.63 17.36 34.77 82.54
Dividend Payout % 7% 27% 45% 37% 0% 0% 0% 7% 0% 0% 12% 9%
Compounded Sales Growth
10 Years: 6%
5 Years: 16%
3 Years: 22%
TTM: 33%
Compounded Profit Growth
10 Years: 7%
5 Years: 40%
3 Years: 94%
TTM: 221%
Stock Price CAGR
10 Years: 28%
5 Years: 53%
3 Years: 130%
1 Year: 342%
Return on Equity
10 Years: 1%
5 Years: 2%
3 Years: 3%
Last Year: 8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 2 2 2 2 2 2 2 2 2 2 2 2 2
Reserves 88 91 91 90 89 94 92 95 92 87 92 99 109
9 7 3 13 35 35 28 23 26 14 9 13 22
44 35 29 31 25 32 36 41 39 39 46 55 73
Total Liabilities 143 136 125 136 152 164 158 161 160 142 149 169 206
32 32 29 28 39 50 47 44 45 42 39 39 46
CWIP 4 0 1 1 6 1 0 0 0 0 0 4 3
Investments 16 21 22 26 25 31 25 22 18 15 11 11 9
91 82 73 81 82 83 86 95 96 86 98 115 148
Total Assets 143 136 125 136 152 164 158 161 160 142 149 169 206

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
4 3 6 -3 -6 11 7 5 -4 11 8 5
3 -6 -1 -6 -15 -8 4 3 5 3 1 -9
-2 -4 -6 9 21 -4 -11 -8 -0 -14 -7 2
Net Cash Flow 6 -7 -1 0 1 -0 -0 -0 1 -0 3 -3

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 119 117 125 161 162 130 131 111 113 97 77 76
Inventory Days 261 178 203 302 245 258 255 229 300 287 189 164
Days Payable 183 121 114 151 107 148 167 149 160 167 115 103
Cash Conversion Cycle 197 175 214 313 301 239 220 191 254 217 151 137
Working Capital Days 131 133 152 200 195 129 125 110 149 137 93 87
ROCE % 14% 8% -0% -0% -2% 5% 0% 6% -0% -4% 7% 13%

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
52.79% 52.79% 52.79% 52.79% 52.79% 52.80% 52.80% 52.80% 52.88% 52.88% 52.88% 52.88%
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
47.20% 47.20% 47.20% 47.20% 47.20% 47.19% 47.19% 47.18% 47.11% 47.10% 47.12% 47.11%
No. of Shareholders 5,5925,4495,1925,1205,0524,8824,8264,8615,0445,0995,3766,531

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings