Indian Card Clothing Company Ltd
Incorporated in1975, Indian Card Clothing Company is in the business of card clothing and real estate[1]
- Market Cap ₹ 197 Cr.
- Current Price ₹ 331
- High / Low ₹ 353 / 227
- Stock P/E 13.2
- Book Value ₹ 541
- Dividend Yield 0.00 %
- ROCE 2.45 %
- ROE 2.32 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 0.59 times its book value
Cons
- The company has delivered a poor sales growth of -0.76% over past five years.
- Company has a low return on equity of 1.48% over last 3 years.
- Earnings include an other income of Rs.99.2 Cr.
- Working capital days have increased from 108 days to 167 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: Textiles Industry: Textiles - Products
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
74 | 74 | 85 | 79 | 65 | 72 | 58 | 61 | 54 | 67 | 66 | 55 | 46 | |
65 | 76 | 79 | 75 | 69 | 79 | 73 | 63 | 53 | 65 | 65 | 60 | 59 | |
Operating Profit | 10 | -2 | 6 | 4 | -4 | -8 | -16 | -2 | 1 | 2 | 1 | -5 | -12 |
OPM % | 13% | -2% | 7% | 5% | -6% | -11% | -28% | -3% | 1% | 2% | 2% | -9% | -27% |
3 | 14 | 3 | 30 | 24 | -7 | 3 | 5 | 3 | 226 | 10 | 19 | 99 | |
Interest | 1 | 2 | 1 | 1 | 2 | 2 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
Depreciation | 6 | 8 | 10 | 8 | 6 | 5 | 4 | 4 | 4 | 5 | 7 | 5 | 5 |
Profit before tax | 5 | 3 | -3 | 26 | 12 | -23 | -20 | -4 | -2 | 221 | 2 | 7 | 79 |
Tax % | 49% | 24% | -14% | 18% | 26% | -21% | 4% | 23% | 35% | 14% | 10% | -7% | |
3 | 3 | -3 | 21 | 9 | -18 | -20 | -5 | -2 | 191 | 4 | 8 | 75 | |
EPS in Rs | 5.95 | 5.71 | -6.28 | 39.68 | 19.05 | -40.06 | -45.13 | -11.12 | -3.87 | 321.37 | 6.16 | 13.42 | 126.71 |
Dividend Payout % | 59% | 52% | -40% | 37% | 63% | 0% | 0% | 0% | 0% | 8% | 406% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -3% |
5 Years: | -1% |
3 Years: | 1% |
TTM: | -26% |
Compounded Profit Growth | |
---|---|
10 Years: | 24% |
5 Years: | 18% |
3 Years: | 59% |
TTM: | 16% |
Stock Price CAGR | |
---|---|
10 Years: | 11% |
5 Years: | 26% |
3 Years: | 21% |
1 Year: | 29% |
Return on Equity | |
---|---|
10 Years: | -3% |
5 Years: | 0% |
3 Years: | 1% |
Last Year: | 2% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 |
Reserves | 90 | 91 | 87 | 97 | 100 | 80 | 59 | 54 | 66 | 257 | 233 | 240 | 315 |
17 | 15 | 14 | 8 | 12 | 12 | 13 | 18 | 22 | 19 | 21 | 25 | 26 | |
34 | 31 | 28 | 41 | 32 | 54 | 34 | 24 | 21 | 20 | 22 | 21 | 21 | |
Total Liabilities | 145 | 142 | 134 | 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 368 |
60 | 68 | 61 | 46 | 42 | 37 | 34 | 33 | 42 | 51 | 49 | 35 | 35 | |
CWIP | 18 | 4 | 3 | 3 | 2 | 1 | 0 | 1 | 0 | 0 | 1 | 0 | 1 |
Investments | 26 | 27 | 25 | 50 | 63 | 65 | 27 | 15 | 8 | 30 | 150 | 182 | 278 |
41 | 43 | 44 | 51 | 42 | 49 | 49 | 52 | 64 | 220 | 82 | 74 | 54 | |
Total Assets | 145 | 142 | 134 | 150 | 148 | 151 | 111 | 100 | 114 | 301 | 281 | 292 | 368 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
4 | 6 | 6 | 24 | -14 | 0 | -35 | -11 | -2 | -0 | 3 | 2 | |
-11 | 2 | -1 | 1 | 20 | 2 | 36 | 13 | -2 | 167 | -121 | -21 | |
7 | -7 | -4 | -15 | -17 | -2 | -1 | 2 | 17 | -5 | -31 | -2 | |
Net Cash Flow | -0 | 2 | 1 | 9 | -11 | 0 | 1 | 4 | 13 | 162 | -149 | -21 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 64 | 79 | 55 | 55 | 67 | 67 | 70 | 67 | 79 | 75 | 86 | 74 |
Inventory Days | 309 | 209 | 216 | 193 | 292 | 265 | 264 | 231 | 237 | 154 | 213 | 213 |
Days Payable | 123 | 80 | 54 | 129 | 178 | 217 | 170 | 153 | 147 | 117 | 179 | 238 |
Cash Conversion Cycle | 250 | 209 | 218 | 120 | 182 | 115 | 164 | 145 | 169 | 112 | 120 | 50 |
Working Capital Days | 80 | 85 | 75 | 15 | 73 | -14 | 79 | 84 | 93 | 84 | 73 | 167 |
ROCE % | 5% | 1% | -3% | -1% | -5% | -7% | -19% | -6% | -1% | 1% | 1% | 2% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
3 Dec - Announcement under Regulation 30 (LODR)- Publication of Postal Ballot Notice in the newspaper
-
Shareholder Meeting / Postal Ballot-Notice of Postal Ballot
3 Dec - Postal ballot notice for appointing Independent Director.
-
Announcement under Regulation 30 (LODR)-Cessation
11 Nov - Approved financial results and appointed new independent director.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
11 Nov - Approved financial results and appointed new independent director.
- Unaudited Standalone And Consolidated Financial Results Of The Company For The Quarter And Half Year Ended September 30, 2024 11 Nov
Annual reports
-
Financial Year 2024
from bse
-
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 bse
Business Overview:[1][2]
Company supplies high speed card clothing sets. It manufactures card clothing and card room accessories for complete range of carding machines and supplies to textile mills across India and global markets. ICC trades in card clothing’s suitable for all types of fibres which require carding.
At present, Mauritius based, Multi Act Industrial Limited (MAIL) is the holding company of ICC with a stake of 67.33% in the equity share capital of the company. MAIL is promoted by Trivedi Family and a few other shareholders