Nifty

:

23753.45

Sensex

:

78540.17

165.95 (0.70%)
498.58 (0.64%)

Login

Nifty
Sensex

:
:

23753.45
78540.17

165.95 (0.70%)
498.58 (0.64%)

ICL Organic Dairy Products Ltd.

Consumer Food

Rating :

N/A

BSE: 542935 | NSE: Not Listed

Watchlist

NSE BSE

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23.83
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22.67
N/A
2.02

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-

P:BV (Average)

8 Years
5 Years
3 Years

-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales - 3.52 3.62 4.66 15.70 12.07 2.52 Net Sales Growth - -2.76% -22.32% -70.32% 30.07% 378.97% Cost Of Goods Sold - 2.98 3.12 3.32 13.15 10.51 1.87 Gross Profit - 0.54 0.50 1.34 2.55 1.55 0.65 GP Margin - 15.34% 13.81% 28.76% 16.24% 12.84% 25.79% Total Expenditure - 3.40 3.44 4.25 15.30 11.57 2.44 Power & Fuel Cost - 0.00 0.00 0.08 0.00 0.00 0.00 % Of Sales - 0% 0% 1.72% 0% 0% 0% Employee Cost - 0.08 0.10 0.44 0.75 0.39 0.37 % Of Sales - 2.27% 2.76% 9.44% 4.78% 3.23% 14.68% Manufacturing Exp. - 0.00 0.00 0.02 0.35 0.20 0.00 % Of Sales - 0% 0% 0.43% 2.23% 1.66% 0% General & Admin Exp. - 0.20 0.09 0.27 1.04 0.38 0.20 % Of Sales - 5.68% 2.49% 5.79% 6.62% 3.15% 7.94% Selling & Distn. Exp. - 0.01 0.00 0.00 0.00 0.09 0.01 % Of Sales - 0.28% 0% 0% 0% 0.75% 0.40% Miscellaneous Exp. - 0.13 0.13 0.13 0.00 0.00 0.00 % Of Sales - 3.69% 3.59% 2.79% 0% 0% 0% EBITDA - 0.12 0.18 0.41 0.40 0.50 0.08 EBITDA Margin - 3.41% 4.97% 8.80% 2.55% 4.14% 3.17% Other Income - 0.00 0.00 0.00 0.00 0.00 0.00 Interest - 0.03 0.04 0.05 0.03 0.02 0.00 Depreciation - 0.00 0.00 0.00 0.00 0.00 0.00 PBT - 0.09 0.14 0.36 0.38 0.48 0.07 Tax - 0.02 0.04 0.09 0.10 0.13 0.02 Tax Rate - 22.22% 28.57% 25.00% 26.32% 27.08% 28.57% PAT - 0.07 0.10 0.27 0.28 0.35 0.05 PAT before Minority Interest - 0.07 0.10 0.27 0.28 0.35 0.05 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.99% 2.76% 5.79% 1.78% 2.90% 1.98% PAT Growth - -30.00% -62.96% -3.57% -20.00% 600.00% EPS - 0.12 0.17 0.45 0.47 0.58 0.08

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 12.04 11.97 11.86 2.97 0.45 0.10 Share Capital 6.00 6.00 6.00 1.12 0.01 0.01 Total Reserves 6.03 5.97 5.86 1.84 0.44 0.09 Non-Current Liabilities 0.13 0.29 0.24 0.00 1.97 1.97 Secured Loans 0.13 0.15 0.24 0.00 0.00 0.00 Unsecured Loans 0.00 0.13 0.00 0.00 1.85 1.85 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.42 0.37 0.36 0.20 0.86 0.19 Trade Payables 0.00 0.01 0.08 0.05 0.08 0.00 Other Current Liabilities 0.04 0.03 0.03 0.00 0.02 0.01 Short Term Borrowings 0.00 0.00 0.00 0.00 0.61 0.14 Short Term Provisions 0.38 0.32 0.25 0.14 0.15 0.04 Total Liabilities 12.59 12.63 12.46 3.17 3.28 2.26 Net Block 3.48 3.48 3.48 1.97 1.97 1.97 Gross Block 3.48 3.48 3.48 1.97 1.97 1.97 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Assets 10.69 10.82 3.48 1.97 1.97 1.97 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 7.21 7.34 0.00 0.00 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1.63 1.41 8.45 1.19 1.31 0.29 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.22 0.17 0.15 0.10 0.07 0.07 Sundry Debtors 0.00 0.00 0.00 0.00 0.00 0.00 Cash & Bank 1.28 1.06 0.87 0.31 1.22 0.22 Other Current Assets 0.13 0.12 0.12 0.01 0.01 0.00 Short Term Loans & Adv. 0.00 0.06 7.32 0.77 0.01 0.00 Net Current Assets 1.21 1.04 8.09 0.99 0.45 0.10 Total Assets 12.58 12.62 12.46 3.16 3.28 2.26

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 0.15 7.51 -6.80 -0.69 0.53 0.06 PBT 0.09 0.14 0.36 0.38 0.48 0.07 Adjustment 0.03 0.04 0.00 0.00 0.00 0.00 Changes in Working Capital 0.03 7.34 -7.16 -0.97 0.18 0.01 Cash after chg. in Working capital 0.15 7.51 -6.80 -0.59 0.66 0.08 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 -0.10 -0.13 -0.02 Other Direct Exp. Paid 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 Cash From Investing Activity 0.26 -7.34 -1.51 0.00 0.00 0.00 Net Fixed Assets 0.00 0.00 -1.51 0.00 0.00 Net Investments 0.00 0.00 0.00 0.00 0.00 Others 0.26 -7.34 0.00 0.00 0.00 Cash from Financing Activity -0.19 0.02 8.87 -0.21 0.47 0.02 Net Cash Inflow / Outflow 0.23 0.19 0.55 -0.90 1.00 0.08 Opening Cash & Equivalents 1.06 0.87 0.31 1.22 0.22 0.15 Closing Cash & Equivalent 1.28 1.06 0.87 0.31 1.22 0.22

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 19.62 19.28 18.89 26.38 447.45 97.63 ROA 0.55% 0.83% 3.40% 8.54% 12.61% 2.23% ROE 0.59% 0.91% 3.71% 16.12% 128.17% 51.58% ROCE 1.00% 1.50% 5.62% 13.71% 19.70% 3.63% Fixed Asset Turnover 1.01 1.04 1.71 7.96 6.12 1.28 Receivable days 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 20.10 16.24 9.82 2.01 2.08 9.43 Payable days 0.00 5.44 6.28 1.64 1.23 0.00 Cash Conversion Cycle 20.10 10.79 3.54 0.37 0.85 9.43 Total Debt/Equity 0.01 0.03 0.02 0.00 5.49 20.36 Interest Cover 4.68 4.98 8.23 15.78 30.46 26.63

Annual Reports:

News Update:

No Latest News!

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.

Feedback