India Cements Capital Ltd

India Cements Capital Ltd

₹ 18.3 -1.08%
28 Mar - close price
About

Incorporated in 1985, India Cements Capital Ltd is a provider of services viz. money changing, forex, travel and share broking[1]

Key Points

Business Overview:[1]
India Cements Capital Ltd (ICCL) is one of the associate companies of The India Cements Ltd which is into money changing services, advisory services on the forex market to exporters and importers, and extends comprehensive travel related services like ticketing, hotel bookings,
visa processing, etc. It is also engaged in share broking activities

  • Market Cap 39.7 Cr.
  • Current Price 18.3
  • High / Low 26.4 / 7.56
  • Stock P/E 25.5
  • Book Value 8.02
  • Dividend Yield 0.00 %
  • ROCE 1.54 %
  • ROE 4.53 %
  • Face Value 10.0

Pros

Cons

  • The company has delivered a poor sales growth of -5.68% over past five years.
  • Company has a low return on equity of 0.94% over last 3 years.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 230 days.

* 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
0.46 0.48 0.42 0.67 0.70 0.72 0.92 1.31 1.08 1.23 1.81 1.88 1.63
0.69 0.56 0.51 0.66 0.74 0.75 0.90 1.00 1.05 1.01 1.11 1.16 1.41
Operating Profit -0.23 -0.08 -0.09 0.01 -0.04 -0.03 0.02 0.31 0.03 0.22 0.70 0.72 0.22
OPM % -50.00% -16.67% -21.43% 1.49% -5.71% -4.17% 2.17% 23.66% 2.78% 17.89% 38.67% 38.30% 13.50%
0.22 0.37 0.15 0.17 0.15 0.15 0.10 0.09 0.12 0.09 0.09 0.11 0.12
Interest 0.01 0.02 0.02 0.03 0.02 0.04 0.02 0.02 0.03 0.02 0.02 0.05 0.03
Depreciation 0.02 0.01 0.02 0.02 0.02 0.02 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Profit before tax -0.04 0.26 0.02 0.13 0.07 0.06 0.09 0.37 0.11 0.28 0.76 0.77 0.30
Tax % 0.00% 7.69% 0.00% 0.00% 0.00% 83.33% 0.00% 5.41% 0.00% 35.71% 25.00% 24.68% 20.00%
-0.03 0.24 0.02 0.14 0.07 0.01 0.08 0.35 0.11 0.18 0.57 0.58 0.23
EPS in Rs -0.01 0.11 0.01 0.06 0.03 0.00 0.04 0.16 0.05 0.08 0.26 0.27 0.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
483.33 452.71 425.36 5.74 385.51 391.29 6.55 5.73 5.48 2.35 3.06 4.89 6.55
483.22 452.26 424.74 4.66 384.83 390.30 5.31 5.42 5.28 2.79 2.68 3.95 4.69
Operating Profit 0.11 0.45 0.62 1.08 0.68 0.99 1.24 0.31 0.20 -0.44 0.38 0.94 1.86
OPM % 0.02% 0.10% 0.15% 18.82% 0.18% 0.25% 18.93% 5.41% 3.65% -18.72% 12.42% 19.22% 28.40%
0.15 0.14 0.01 0.01 0.01 0.01 0.10 0.16 0.14 0.31 0.09 0.04 0.41
Interest 0.15 0.22 0.21 0.13 0.09 0.07 0.12 0.13 0.17 0.05 0.11 0.09 0.12
Depreciation 0.21 0.24 0.20 0.31 0.18 0.14 0.14 0.13 0.11 0.08 0.07 0.05 0.04
Profit before tax -0.10 0.13 0.22 0.65 0.42 0.79 1.08 0.21 0.06 -0.26 0.29 0.84 2.11
Tax % 0.00% 76.92% 22.73% 26.15% 26.19% 29.11% 25.93% 33.33% 66.67% -7.69% 17.24% 14.29%
-0.10 0.04 0.18 0.49 0.32 0.55 0.80 0.13 0.01 -0.27 0.25 0.72 1.56
EPS in Rs -0.05 0.02 0.08 0.23 0.15 0.25 0.37 0.06 0.00 -0.12 0.12 0.33 0.72
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -36%
5 Years: -6%
3 Years: -4%
TTM: 63%
Compounded Profit Growth
10 Years: 34%
5 Years: -2%
3 Years: 316%
TTM: 184%
Stock Price CAGR
10 Years: 16%
5 Years: 52%
3 Years: 53%
1 Year: 111%
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 5%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71 21.71
Reserves 4.44 4.48 4.66 5.03 5.35 5.90 -6.26 -6.11 -6.14 -6.41 -6.17 -5.45 -4.30
37.22 38.27 38.20 39.49 40.57 42.68 43.17 43.47 43.78 44.18 44.56 44.36 44.34
6.66 5.04 5.25 5.74 5.57 6.33 7.73 4.57 4.00 3.80 3.91 4.65 5.73
Total Liabilities 70.03 69.50 69.82 71.97 73.20 76.62 66.35 63.64 63.35 63.28 64.01 65.27 67.48
1.64 1.37 1.18 0.85 0.71 0.77 0.69 0.62 0.58 0.55 0.49 0.48 0.50
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.27 0.27 0.27 0.27 0.27 0.27 0.09 0.10 0.06 1.60 1.60 1.60 1.60
68.12 67.86 68.37 70.85 72.22 75.58 65.57 62.92 62.71 61.13 61.92 63.19 65.38
Total Assets 70.03 69.50 69.82 71.97 73.20 76.62 66.35 63.64 63.35 63.28 64.01 65.27 67.48

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-1.81 1.25 0.00 0.00 1.60 -1.07 2.10 -0.04 2.04 1.77 -1.55 -0.45
0.03 0.08 0.00 0.00 0.20 0.29 0.27 0.00 0.28 -2.22 0.63 0.35
-0.01 -0.10 0.00 0.00 -0.02 -0.16 0.38 0.00 0.15 0.34 0.27 -0.30
Net Cash Flow -1.79 1.23 0.00 0.00 1.78 -0.94 2.75 -0.03 2.47 -0.11 -0.66 -0.39

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 2.70 2.25 2.70 224.47 2.44 3.88 245.19 312.13 127.88 147.55 256.45 229.90
Inventory Days
Days Payable
Cash Conversion Cycle 2.70 2.25 2.70 224.47 2.44 3.88 245.19 312.13 127.88 147.55 256.45 229.90
Working Capital Days 2.67 2.17 2.45 175.51 1.24 1.85 45.14 289.20 165.85 172.40 319.67 264.98
ROCE % 0.08% 0.55% 0.67% 1.19% 0.76% 1.25% 1.86% 0.58% 0.39% -0.79% 0.67% 1.54%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90%
25.09% 25.09% 25.09% 25.09% 25.09% 25.09% 25.10% 25.10% 25.10% 25.09% 25.09% 25.09%
No. of Shareholders 12,49412,83513,01813,58713,92813,85813,84613,90814,00314,20214,30414,824

Documents