Nifty
Sensex
:
:
14521.15
49398.29
239.85 (1.68%)
834.02 (1.72%)

Electronics - Components

Rating :
70/99  (View)

BSE: Not Listed | NSE: ICEMAKE

83.55
-3.70 (-4.24%)
19-Jan-2021 | 3:47PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  87.90
  •  87.90
  •  82.90
  •  87.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29895
  •  24.98
  •  120.20
  •  25.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 136.74
  • 19.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 148.66
  • 1.38%
  • 2.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.96%
  • 2.61%
  • 18.92%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 3.51%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.65
  • 10.38

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.07
  • 2.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 22.12
  • 2.64

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

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
30.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
27.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
3.53
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.54%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.16
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.51
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
1.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
2.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
1.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.02%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
137.65
131.63
102.77
87.91
Net Sales Growth
-
4.57%
28.08%
16.90%
 
Cost Of Goods Sold
-
87.87
87.20
66.47
54.93
Gross Profit
-
49.78
44.43
36.30
32.98
GP Margin
-
36.16%
33.75%
35.32%
37.52%
Total Expenditure
-
124.99
117.83
90.07
77.92
Power & Fuel Cost
-
0.58
0.41
0.33
0.26
% Of Sales
-
0.42%
0.31%
0.32%
0.30%
Employee Cost
-
11.09
9.54
7.70
6.20
% Of Sales
-
8.06%
7.25%
7.49%
7.05%
Manufacturing Exp.
-
11.89
9.84
6.95
7.60
% Of Sales
-
8.64%
7.48%
6.76%
8.65%
General & Admin Exp.
-
8.80
7.34
5.70
5.86
% Of Sales
-
6.39%
5.58%
5.55%
6.67%
Selling & Distn. Exp.
-
4.51
3.28
2.80
2.19
% Of Sales
-
3.28%
2.49%
2.72%
2.49%
Miscellaneous Exp.
-
0.25
0.22
0.11
0.88
% Of Sales
-
0.18%
0.17%
0.11%
1.00%
EBITDA
-
12.66
13.80
12.70
9.99
EBITDA Margin
-
9.20%
10.48%
12.36%
11.36%
Other Income
-
0.37
0.37
0.50
0.32
Interest
-
1.81
1.13
1.79
1.27
Depreciation
-
3.48
2.50
1.66
1.64
PBT
-
7.74
10.55
9.75
7.40
Tax
-
2.05
3.07
3.12
2.40
Tax Rate
-
26.49%
29.10%
32.00%
32.43%
PAT
-
5.70
7.48
6.63
5.00
PAT before Minority Interest
-
5.70
7.48
6.63
5.00
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
4.14%
5.68%
6.45%
5.69%
PAT Growth
-
-23.80%
12.82%
32.60%
 
Unadjusted EPS
-
3.63
4.76
4.22
3.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
53.56
50.07
44.60
15.57
Share Capital
15.67
15.67
15.67
7.20
Total Reserves
37.82
34.39
28.92
8.38
Non-Current Liabilities
2.63
0.91
1.98
5.48
Secured Loans
2.32
0.06
0.10
1.51
Unsecured Loans
1.18
1.16
2.19
4.12
Long Term Provisions
0.00
0.00
0.00
0.00
Current Liabilities
44.22
31.43
34.54
33.99
Trade Payables
22.21
20.20
17.52
16.45
Other Current Liabilities
12.00
8.89
8.69
7.39
Short Term Borrowings
9.90
1.97
7.60
8.75
Short Term Provisions
0.11
0.36
0.72
1.41
Total Liabilities
100.41
82.41
81.12
55.04
Net Block
26.82
22.64
12.65
10.90
Gross Block
42.31
34.74
22.27
18.99
Accumulated Depreciation
15.49
12.10
9.62
8.09
Non Current Assets
30.78
23.67
14.60
11.25
Capital Work in Progress
0.00
0.00
1.28
0.00
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
3.95
1.02
0.67
0.35
Other Non Current Assets
0.00
0.00
0.00
0.00
Current Assets
69.64
58.75
66.52
43.80
Current Investments
0.00
0.00
0.00
0.00
Inventories
37.50
28.82
24.53
17.16
Sundry Debtors
25.95
21.58
21.94
15.89
Cash & Bank
1.96
4.06
17.24
7.62
Other Current Assets
4.24
0.13
0.06
0.04
Short Term Loans & Adv.
4.08
4.17
2.75
3.10
Net Current Assets
25.41
27.32
31.98
9.81
Total Assets
100.42
82.42
81.12
55.05

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-0.91
8.20
-2.03
7.50
PBT
7.74
10.55
9.75
5.00
Adjustment
5.01
3.98
2.99
3.47
Changes in Working Capital
-11.28
-2.47
-10.92
0.98
Cash after chg. in Working capital
1.47
12.05
1.83
9.45
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-2.38
-3.85
-3.85
-1.96
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-7.40
-11.50
-3.74
-3.85
Net Fixed Assets
-7.35
-10.86
-3.79
Net Investments
0.00
0.00
-1.10
Others
-0.05
-0.64
1.15
Cash from Financing Activity
6.14
-9.83
16.32
-0.38
Net Cash Inflow / Outflow
-2.17
-13.13
10.55
3.27
Opening Cash & Equivalents
4.01
17.13
6.58
3.31
Closing Cash & Equivalent
1.83
4.01
17.13
6.58

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
34.13
31.95
28.46
21.64
ROA
6.23%
9.15%
9.74%
9.08%
ROE
11.00%
15.80%
22.05%
32.11%
ROCE
15.82%
21.66%
27.09%
28.32%
Fixed Asset Turnover
4.18
5.47
5.95
5.12
Receivable days
53.85
50.96
56.26
59.67
Inventory Days
75.13
62.46
62.00
64.43
Payable days
62.15
58.64
71.22
79.95
Cash Conversion Cycle
66.83
54.77
47.03
44.14
Total Debt/Equity
0.26
0.06
0.22
0.97
Interest Cover
5.28
10.34
6.46
6.80

Annual Reports:


News Update


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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