ICE Make Refrigeration Ltd
- Market Cap ₹ 824 Cr.
- Current Price ₹ 522
- High / Low ₹ 747 / 317
- Stock P/E 40.2
- Book Value ₹ 55.8
- Dividend Yield 0.34 %
- ROCE 36.9 %
- ROE 29.1 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 25.6% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 30.5%
- Company's working capital requirements have reduced from 64.3 days to 43.8 days
Cons
- Stock is trading at 9.35 times its book value
- Company might be capitalizing the interest cost
* 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 - Electrical Equipment Industry: Electric Equipment
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|
88 | 103 | 132 | 138 | 135 | 206 | 312 | 352 | |
78 | 90 | 118 | 124 | 124 | 192 | 280 | 320 | |
Operating Profit | 10 | 13 | 14 | 13 | 10 | 14 | 32 | 32 |
OPM % | 11% | 12% | 10% | 10% | 8% | 7% | 10% | 9% |
0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | |
Interest | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 |
Depreciation | 2 | 2 | 2 | 5 | 4 | 4 | 4 | 4 |
Profit before tax | 7 | 10 | 11 | 7 | 5 | 10 | 28 | 27 |
Tax % | 32% | 32% | 29% | 27% | 32% | 25% | 26% | |
5 | 7 | 7 | 5 | 4 | 7 | 21 | 21 | |
EPS in Rs | 6.95 | 4.23 | 4.77 | 3.22 | 2.30 | 4.66 | 13.18 | 13.00 |
Dividend Payout % | 0% | 24% | 25% | 37% | 52% | 26% | 14% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 31% |
TTM: | 28% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 26% |
3 Years: | 60% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 44% |
3 Years: | 91% |
1 Year: | 52% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 16% |
3 Years: | 17% |
Last Year: | 29% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|
Equity Capital | 7 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
Reserves | 8 | 29 | 34 | 38 | 41 | 46 | 65 | 72 |
15 | 10 | 3 | 17 | 10 | 11 | 5 | 27 | |
25 | 27 | 29 | 34 | 42 | 52 | 73 | 70 | |
Total Liabilities | 55 | 81 | 83 | 105 | 108 | 125 | 159 | 185 |
11 | 13 | 23 | 31 | 30 | 32 | 32 | 50 | |
CWIP | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 1 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 |
44 | 68 | 60 | 74 | 77 | 93 | 122 | 134 | |
Total Assets | 55 | 81 | 83 | 105 | 108 | 125 | 159 | 185 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|
8 | -2 | 8 | 0 | 12 | 8 | 24 | |
-4 | -4 | -12 | -7 | -3 | -5 | -14 | |
-0 | 16 | -10 | 5 | -9 | -3 | -9 | |
Net Cash Flow | 3 | 11 | -13 | -1 | -0 | 0 | 1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|
Debtor Days | 66 | 78 | 60 | 69 | 68 | 60 | 63 |
Inventory Days | 114 | 135 | 121 | 156 | 161 | 123 | 86 |
Days Payable | 109 | 96 | 85 | 92 | 103 | 83 | 84 |
Cash Conversion Cycle | 71 | 116 | 96 | 132 | 125 | 100 | 64 |
Working Capital Days | 45 | 79 | 70 | 88 | 85 | 64 | 44 |
ROCE % | 27% | 22% | 15% | 11% | 17% | 37% |
Documents
Announcements
Annual reports
Concalls
-
Feb 2024TranscriptPPTREC
-
Nov 2023TranscriptPPTREC
-
Aug 2023TranscriptNotesPPT
-
Jun 2023TranscriptPPT
-
Feb 2023TranscriptPPT
-
Nov 2022TranscriptPPT
-
Sep 2022Transcript PPT
-
Jun 2022TranscriptPPT
-
Feb 2022TranscriptPPT
-
Nov 2021TranscriptPPT
-
Sep 2021Transcript PPT
-
Feb 2021TranscriptNotesPPT
-
Sep 2020TranscriptNotesPPT
-
Sep 2019TranscriptNotesPPT
Business Segments
The company has 50+ products divided into following segments:
Cold Room: The Co. manufactures customized products like Cold Room, Solar Cold Room, Cold Room Puf Panel, Cold Room Door, Condensing Unit, etc.
Commercial Refrigeration: The Co. offers services and products for commercial refrigeration like Ice Cream Mix Plant, Turnkey Dairy Solution, Bulk Milk Chiller, Pasteurizing Tank, Ageing Vat, Ice Candy Production Machine, Ice Cream Hardener, etc
Industrial Refrigeration: The Co. offers industrial refrigeration equipment like Water Chilling Plant, Brine Chilling Plant, Oil Chilling Plant, Air Chiller and Ice Building Tank.
Transport Refrigeration: The Co. offers transport refrigeration products and services like Refrigerated Container, Refrigerated Van, Insulated Container, Bunk House, etc.
Ammonia Refrigeration: The Co. recently started Ammonia refrigeration products and services like Turnkey Projects for Cold Stores, Water Chillers for Dairy, Glycol Chillers for milk deep chilling for dairy & for Beverage & Brewery Plants, Water Chillers for Pharma, etc. [1]