Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Electronics - Components

Rating :
N/A

BSE: Not Listed | NSE: ICEMAKE

861.55
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  863.55
  •  879.95
  •  857.00
  •  863.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  25555
  •  220.93
  •  983.50
  •  434.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,222.93
  • 49.10
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,295.18
  • 0.26%
  • 10.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.49%
  • 0.76%
  • 22.87%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.88%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.69
  • 18.86
  • 32.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.62
  • 18.41
  • 25.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 37.21
  • 22.70
  • 79.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 34.70

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 7.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 20.85

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
103.39
76.89
34.46%
85.23
79.14
7.70%
139.92
113.56
23.21%
82.43
66.67
23.64%
Expenses
94.93
69.31
36.96%
79.19
70.97
11.58%
119.22
101.41
17.56%
78.12
59.36
31.60%
EBITDA
8.45
7.58
11.48%
6.03
8.18
-26.28%
20.70
12.16
70.23%
4.31
7.31
-41.04%
EBIDTM
8.18%
9.86%
7.08%
10.33%
14.80%
10.70%
5.23%
10.97%
Other Income
0.12
0.13
-7.69%
0.10
0.17
-41.18%
0.23
0.73
-68.49%
0.10
0.14
-28.57%
Interest
0.90
0.70
28.57%
0.45
0.23
95.65%
0.53
0.19
178.95%
0.66
0.57
15.79%
Depreciation
1.04
1.01
2.97%
0.95
0.97
-2.06%
1.07
1.06
0.94%
1.03
1.00
3.00%
PBT
6.63
6.00
10.50%
4.74
7.15
-33.71%
19.33
11.63
66.21%
2.71
5.88
-53.91%
Tax
1.84
1.51
21.85%
1.09
1.80
-39.44%
5.07
3.00
69.00%
0.69
1.45
-52.41%
PAT
4.79
4.49
6.68%
3.65
5.36
-31.90%
14.27
8.63
65.35%
2.02
4.43
-54.40%
PATM
4.63%
5.84%
4.28%
6.77%
10.20%
7.60%
2.45%
6.65%
EPS
3.06
2.87
6.62%
2.35
3.40
-30.88%
9.06
5.47
65.63%
1.31
2.81
-53.38%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
410.97
312.21
206.10
134.65
137.65
131.63
102.77
87.91
Net Sales Growth
22.22%
51.48%
53.06%
-2.18%
4.57%
28.08%
16.90%
 
Cost Of Goods Sold
286.09
219.60
148.08
90.88
87.87
87.20
66.47
54.93
Gross Profit
124.88
92.61
58.02
43.78
49.78
44.43
36.30
32.98
GP Margin
30.39%
29.66%
28.15%
32.51%
36.16%
33.75%
35.32%
37.52%
Total Expenditure
371.46
280.09
191.62
124.32
124.17
117.83
90.07
77.92
Power & Fuel Cost
-
1.08
0.79
0.58
0.58
0.41
0.33
0.26
% Of Sales
-
0.35%
0.38%
0.43%
0.42%
0.31%
0.32%
0.30%
Employee Cost
-
14.41
12.27
10.48
11.27
9.54
7.70
6.20
% Of Sales
-
4.62%
5.95%
7.78%
8.19%
7.25%
7.49%
7.05%
Manufacturing Exp.
-
29.28
18.43
13.39
13.56
9.84
6.95
7.60
% Of Sales
-
9.38%
8.94%
9.94%
9.85%
7.48%
6.76%
8.65%
General & Admin Exp.
-
10.51
8.62
6.50
7.57
7.34
5.70
5.86
% Of Sales
-
3.37%
4.18%
4.83%
5.50%
5.58%
5.55%
6.67%
Selling & Distn. Exp.
-
4.27
2.48
1.27
3.07
3.28
2.80
2.19
% Of Sales
-
1.37%
1.20%
0.94%
2.23%
2.49%
2.72%
2.49%
Miscellaneous Exp.
-
0.94
0.95
1.24
0.25
0.22
0.11
0.88
% Of Sales
-
0.30%
0.46%
0.92%
0.18%
0.17%
0.11%
1.00%
EBITDA
39.49
32.12
14.48
10.33
13.48
13.80
12.70
9.99
EBITDA Margin
9.61%
10.29%
7.03%
7.67%
9.79%
10.48%
12.36%
11.36%
Other Income
0.55
1.12
0.71
1.22
0.50
0.37
0.50
0.32
Interest
2.54
1.25
1.73
1.90
2.29
1.13
1.79
1.27
Depreciation
4.09
3.91
3.64
4.37
4.80
2.50
1.66
1.64
PBT
33.41
28.08
9.82
5.28
6.89
10.55
9.75
7.40
Tax
8.69
7.28
2.50
1.67
1.84
3.07
3.12
2.40
Tax Rate
26.01%
25.93%
25.46%
31.63%
26.71%
29.10%
32.00%
32.43%
PAT
24.73
20.80
7.32
3.61
5.05
7.48
6.63
5.00
PAT before Minority Interest
24.92
20.80
7.32
3.61
5.05
7.48
6.63
5.00
Minority Interest
0.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.02%
6.66%
3.55%
2.68%
3.67%
5.68%
6.45%
5.69%
PAT Growth
7.94%
184.15%
102.77%
-28.51%
-32.49%
12.82%
32.60%
 
EPS
15.65
13.16
4.63
2.28
3.20
4.73
4.20
3.16

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
81.13
61.68
56.32
53.27
50.07
44.60
15.57
Share Capital
15.78
15.70
15.67
15.67
15.67
15.67
7.20
Total Reserves
65.35
45.76
40.39
37.35
34.39
28.92
8.38
Non-Current Liabilities
3.78
4.24
4.24
5.29
0.91
1.98
5.48
Secured Loans
1.03
1.40
1.82
2.32
0.06
0.10
1.51
Unsecured Loans
1.51
1.81
1.32
1.18
1.16
2.19
4.12
Long Term Provisions
0.10
0.08
0.07
0.05
0.00
0.00
0.00
Current Liabilities
72.82
57.79
46.20
45.39
31.43
34.54
33.99
Trade Payables
50.69
33.71
25.60
22.21
20.20
17.52
16.45
Other Current Liabilities
21.25
18.39
15.92
13.16
8.89
8.69
7.39
Short Term Borrowings
0.00
5.21
4.54
9.90
1.97
7.60
8.75
Short Term Provisions
0.88
0.48
0.14
0.11
0.36
0.72
1.41
Total Liabilities
157.73
123.71
106.76
103.95
82.41
81.12
55.04
Net Block
32.37
32.24
29.74
30.58
22.64
12.65
10.90
Gross Block
57.14
54.07
48.13
45.95
34.74
22.27
18.99
Accumulated Depreciation
24.77
21.84
18.39
15.37
12.10
9.62
8.09
Non Current Assets
33.83
33.39
33.55
34.43
23.67
14.60
11.25
Capital Work in Progress
0.14
0.00
0.97
0.00
0.00
1.28
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
0.99
0.96
2.80
3.73
1.02
0.67
0.35
Other Non Current Assets
0.33
0.19
0.03
0.12
0.00
0.00
0.00
Current Assets
123.89
90.32
73.21
69.52
58.75
66.52
43.80
Current Investments
4.65
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
51.56
50.05
40.01
37.50
28.82
24.53
17.16
Sundry Debtors
53.56
33.66
24.92
25.95
21.58
21.94
15.89
Cash & Bank
9.95
2.46
1.46
1.83
4.06
17.24
7.62
Other Current Assets
4.18
0.17
0.35
0.45
4.30
2.81
3.14
Short Term Loans & Adv.
3.91
3.98
6.46
3.79
4.17
2.75
3.10
Net Current Assets
51.07
32.53
27.01
24.14
27.32
31.98
9.81
Total Assets
157.72
123.71
106.76
103.95
82.42
81.12
55.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
24.35
8.31
12.35
0.01
8.20
-2.03
7.50
PBT
28.08
9.82
5.28
6.89
10.55
9.75
5.00
Adjustment
5.46
5.26
6.43
7.25
3.98
2.99
3.47
Changes in Working Capital
-2.47
-4.34
2.72
-11.75
-2.47
-10.92
0.98
Cash after chg. in Working capital
31.07
10.73
14.43
2.39
12.05
1.83
9.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.72
-2.42
-2.08
-2.38
-3.85
-3.85
-1.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-14.29
-4.82
-3.32
-6.57
-11.50
-3.74
-3.85
Net Fixed Assets
-3.46
-4.97
-4.16
-9.08
-10.86
-3.79
Net Investments
-4.65
0.00
0.00
0.00
0.00
-1.10
Others
-6.18
0.15
0.84
2.51
-0.64
1.15
Cash from Financing Activity
-9.27
-3.42
-9.24
5.16
-9.83
16.32
-0.38
Net Cash Inflow / Outflow
0.79
0.07
-0.20
-1.40
-13.13
10.55
3.27
Opening Cash & Equivalents
0.49
0.42
0.62
2.02
17.13
6.58
3.31
Closing Cash & Equivalent
1.28
0.49
0.42
0.62
4.01
17.13
6.58

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
51.41
39.14
35.77
33.83
31.95
28.46
21.64
ROA
14.78%
6.35%
3.43%
5.42%
9.15%
9.74%
9.08%
ROE
29.18%
12.46%
6.62%
9.80%
15.80%
22.05%
32.11%
ROCE
37.94%
17.11%
10.92%
15.25%
21.66%
27.09%
28.32%
Fixed Asset Turnover
5.61
4.03
2.86
3.41
5.47
5.95
5.12
Receivable days
50.98
51.88
68.95
63.01
50.96
56.26
59.67
Inventory Days
59.39
79.75
105.05
87.91
62.46
62.00
64.43
Payable days
70.14
73.10
96.02
61.30
58.64
71.22
79.95
Cash Conversion Cycle
40.24
58.53
77.99
89.63
54.77
47.03
44.14
Total Debt/Equity
0.04
0.14
0.14
0.26
0.06
0.22
0.97
Interest Cover
23.45
6.68
3.77
4.00
10.34
6.46
6.80

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.