ICE Make Refrigeration Ltd (ICEMAKE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: ICEMAKE | Electronics - Components | Small Cap

BSE Share Price
Not Listed

ICE Make Refrigeration Ltd (ICEMAKE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: ICEMAKE | Electronics - Components | Small Cap

DeciZen - make an informed investing decision on ICE MakeRefrigeratio

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

ICE Make Refrigeration stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
74.56
Market Cap:
1,083.9 Cr.
52-wk low:
0
52-wk high:
0

Is ICE Make Refrigeration Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of ICE MakeRefrigeratio: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
ICE Make Refrigeration Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 24.3%31.4%27.8%22.8%18.2%12.2%18%37.2%34.7%20.9%-
Value Creation
Index
0.71.21.00.60.3-0.10.31.71.50.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 71.787.5101129136131200303370472548
Sales YoY Gr.-22.1%15.5%27.8%5.2%-3.3%52.3%51.2%22.1%27.7%-
Adj EPS 0.54.44.354.32.95.813.316.814.89.2
YoY Gr.-852.2%-3%18.4%-15.3%-32.2%101.7%128.5%26.4%-12.2%-
BVPS (₹) 14.413.528.532.235.137.641.553.968.781.479.1
Adj Net
Profit
2.756.77.96.74.59.22126.623.315
Cash Flow from Ops. 0.67.5-0.56.6-0.5128.722.39.930.4-
Debt/CF from Ops. 25.82-16.50.3-25.20.60.80.12.32.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 23.3%28.3%33.1%27.7%
Adj EPS 47%28.3%36.4%-12.2%
BVPS21.2%18.3%25.2%18.4%
Share Price - 47.6% 36% -16.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
29.438.822.116.612.67.914.72827.519.711.5
Op. Profit
Mgn %
9.711.412.310.710.488.110.410.98.97.3
Net Profit
Mgn %
3.75.86.66.14.93.54.66.97.24.92.7
Debt to
Equity
1.410.200.20.10.100.20.60.6
Working Cap
Days
10411712612116720314912012414067
Cash Conv.
Cycle
4341424881101705353559

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - ICE Make Refrigeration Ltd.

Standalone Consolidated
TTM EPS (₹) 9.2 9.6
TTM Sales (₹ Cr.) 548 550
BVPS (₹.) 79.1 76.8
Reserves (₹ Cr.) 109 105
P/BV 8.68 8.95
PE 74.56 71.40
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 1,084
Equity (₹ Cr.) 15.8
Face Value (₹) 10
Industry PE 77.3

Management X-Ray of ICE MakeRefrigeratio:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.004.154.154.157.997.99
* Pledged shares as % of Promoter's holding (%)

Valuation of ICE MakeRefrigeratio - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of ICE MakeRefrigeratio

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales7288101129136131200303370472
Operating Expenses 657889115122121186271329430
Manufacturing Costs67710131318283652
Material Costs495667878890145215257332
Employee Cost 4679101011131723
Other Costs 697910811152023
Operating Profit 7101214141114314042
Operating Profit Margin (%) 9.6%11.3%12.2%10.7%10.4%8.0%7.2%10.3%10.9%8.8%
Other Income 0010111211
Interest 2121222124
Depreciation 2212443348
Exceptional Items 0000000000
Profit Before Tax 4710119611283631
Tax 1233223798
Profit After Tax 3578748212723
PAT Margin (%) 3.7%5.7%6.6%6.1%4.9%3.4%4.0%7.0%7.2%4.9%
Adjusted EPS (₹)0.54.44.25.04.32.95.213.316.914.7
Dividend Payout Ratio (%)0%0%24%24%28%42%23%13%12%15%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 1016455055596585108128
Share Capital 771616161616161616
Reserves 3829353943496993113
Minority Interest0000000000
Debt131482126712170
Long Term Debt560022112145
Short Term Debt898210550025
Trade Payables91617202125324952108
Others Liabilities 5998131720232859
Total Liabilities 39557881102107123158209365

Fixed Assets

Gross Block151619314043495272161
Accumulated Depreciation68911141720232632
Net Fixed Assets 9910202626293046130
CWIP 00100100126
Investments 0233333833
Inventories101622263235444753102
Trade Receivables14162121272734556895
Cash Equivalents 47164212984
Others Assets 254811131091826
Total Assets 39557881102107123158209365

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 18-07-1129221030
PBT 4510119611283631
Adjustment 23336544411
Changes in Working Capital -41-10-3-132-4-4-21-3
Tax Paid -1-2-3-4-2-2-2-7-9-9
Cash Flow From Investing Activity -2-4-4-10-7-4-5-13-22-84
Capex -1-2-4-11-7-5-4-4-32-82
Net Investments -0-20010-1-1250
Others 0000-01-025-1
Cash Flow From Financing Activity -0-014-96-9-3-81649
Net Proceeds from Shares 00240000000
Net Proceeds from Borrowing -00-6-000-0000
Interest Paid -2-1-2-1-2-2-2-1-2-4
Dividend Paid 000-2-2-1-2-2-3-3
Others 21-2-610-70-62156
Net Cash Flow -1310-12-1-0014-5

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)29.1838.6422.0416.4812.657.8913.0628.0527.5219.61
ROCE (%)24.3131.3727.7522.7618.212.151837.2134.6620.88
Asset Turnover Ratio2.192.071.811.921.491.261.742.152.011.64
PAT to CFO Conversion(x)0.331.6-00.88-0.1431.131.050.371.3
Working Capital Days
Receivable Days51555550657656546163
Inventory Days45495857789372554960
Payable Days68849178859471687288

ICE Make Refrigeration Ltd Stock News

ICE Make Refrigeration Ltd FAQs

The current trading price of ICE MakeRefrigeratio on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of ICE MakeRefrigeratio stood at ₹1,083.9.
The latest P/E ratio of ICE MakeRefrigeratio as of 31-Dec-1969 is 74.56.
The latest P/B ratio of ICE MakeRefrigeratio as of 31-Dec-1969 is 8.68.
The 52-week high of ICE MakeRefrigeratio is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ICE MakeRefrigeratio is ₹547.8 ( Cr.) .

About ICE Make Refrigeration Ltd

No data to display
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×