Skip to main content

MoneyWorks4Me

ICE Make Refrigeration Ltd (ICEMAKE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: ICEMAKE Engineering - Industrial Equipments | Small Cap | ICE Make Refrige. Share Price

BSE Share Price
Not Listed

ICE Make Refrigeration Ltd (ICEMAKE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 0 NSE: ICEMAKE Engineering - Industrial Equipments | Small Cap | ICE Make Refrige. Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹1,185 Cr.
Current Price
₹0
52-Week Low / High
₹0 / 0
TTM EPS
₹6.6
TTM Sales
₹736 Cr.
Book Value per Share
₹73.7
P/E Ratio
98.93
Higher than its 5-year historical median
Industry PE
50.5
Price to Book (P/B)
8.86
In line with its 5-year historical median
Price to Sales (P/S)
1.61
Lower than its 5-year historical median
EV/EBITDA
29.79
Higher than its 5-year historical median
Dividend Yield
INF%
Profitability Efficiency
Return on Equity (ROE)
9.44%
Underperforms industry median
Return on Capital Employed (ROCE)
11.84%
Underperforms industry median
Return on Assets (ROA)
2.79%
Underperforms industry median
Operating Profit Margin
6.9%
Underperforms industry median
Net Profit Margin
1.82%
Underperforms industry median
Gross Profit Margin
5%
Underperforms industry median
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Improving versus 3-year growth rate
41.45%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
6.51%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-47.03%
Asset Quality
Promoter Holding
64.52%
Pledged shares (%) of Promoter's holding (%)
8.21%
Reserves
₹116 Cr.
Equity
₹18.2 Cr.
Face Value
₹10
All Time Low / High
₹0.00 / 0.00

ICE Make Refrigeration stock performance

Key Ratios
mw4me loader

Check Before You Invest

Quality

Somewhat Good

Valuation

Undervalued

Price Trend

Semi Strong
Q.1 Is ICE Make Refrigeration Ltd a good quality company?
ICE Make Refrigeration Ltd is a average quality company, based on a somewhat consistent multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does ICE Make Refrigeration Ltd performance compare with that of its Peers?
Q.1 Revenue growth of ICE Make Refrigeration Ltd vs industry peers?
ICE Make Refrigeration Ltd revenue CAGR is 37.77%, compared to the industry median CAGR of 0.00%, indicating faster growth and gaining its market share.
Q.1 Promoter shareholding and pledge status of ICE Make Refrigeration Ltd?
Promoters hold 64.52% of the ICE Make Refrigeration Ltd, with 8.21% of their stake pledged, indicating low pledge risk.
Q.1 Stock return of ICE Make Refrigeration Ltd over the last decade?
Over the last 5 year(s), the stock has delivered a CAGR of 55.87% based on the current price.

10 Year X-Ray :

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 ⓘ

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
ROCE % ⓘ31.4%27.8%22.8%18.2%12.2%18%37.2%34.7%20.9%11%-
Value Creation
Index ⓘ
1.21.00.60.3-0.10.31.71.50.5-0.2-

Growth Parameters ⓘ

Sales ⓘ87.5101129136131200303370472667732
Sales YoY Gr.-15.5%27.8%5.2%-3.3%52.3%51.2%22.1%27.7%41.5%-
Adj EPS ⓘ4.44.354.32.95.813.316.814.87.36
YoY Gr.--3%18.4%-15.3%-32.2%101.7%128.5%26.4%-12.2%-51%-
BVPS (₹) ⓘ13.528.532.235.137.641.553.968.781.486.2178.9
Adj Net
Profit ⓘ
56.77.96.74.59.22126.623.311.411
Cash Flow from Ops. ⓘ7.5-0.56.6-0.5128.722.39.930.4-13.5-
Debt/CF from Ops. ⓘ2-16.50.3-25.20.60.80.12.32.6-11-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘ25.3%38.4%30.2%41.5%
Adj EPS ⓘ5.8%20.2%-18.4%-51%
BVPSⓘ22.8%18.1%17%6%
Share Price - 56.1% 0.1% -8.2%

Key Financial Parameters ⓘ

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26TTM
Return on
Equity % ⓘ
38.822.116.612.67.914.72827.519.78.74.5
Op. Profit
Mgn % ⓘ
11.412.310.710.488.110.410.98.96.55.7
Net Profit
Mgn % ⓘ
5.86.66.14.93.54.66.97.24.91.71.5
Debt to
Equity ⓘ
10.200.20.10.100.20.61.1-
Working Cap
Days ⓘ
11712612116720314912012414015169
Cash Conv.
Cycle ⓘ
41424881101705353556210

Valuation of ICE Make Refrige. - Consolidated

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

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.004.154.154.157.997.997.877.888.038.21
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Sales88103132138135206312378480668
Operating Expenses ⓘ + 7890118124124192280338437623
Manufacturing Costs881014141930395575
Material Costs5566878891148220260333474
Employee Cost 681011101214182535
Other Costs ⓘ 98111191216212438
Operating Profit ⓘ 10131413101432414345
Operating Profit Margin (%) 11.4%12.4%10.5%9.8%7.7%7.0%10.3%10.8%8.9%6.8%
Other Income ⓘ + 0001111111
Exceptional Items ⓘ 0000000000
Interest ⓘ 12122212413
Depreciation ⓘ 22254444817
Profit Before Tax ⓘ 71011751028353116
Tax ⓘ 2332227984
Profit After Tax 57754721262312
PAT Margin (%) 5.7%6.5%5.7%3.7%2.7%3.6%6.7%6.9%4.8%1.8%
Adjusted EPS (₹)4.34.24.83.22.34.713.216.614.77.7
Dividend Payout Ratio (%)0%23.60%25.10%37.20%52.10%25.70%13.70%12%15.40%29.10%
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26

Equity and Liabilities

Shareholders Fund + 16455053566181104124133
Share Capital ⓘ 7.2015.6715.6715.6715.6715.7015.7815.7815.7815.78
Reserves ⓘ 829343740466588108117
Debt +14103138832473121
Long Term Debt6214333244879
Short Term Debt9821055002542
Minority Interest0000000-0-0-0
Trade Payables1618202226345154110140
Others Liabilities ⓘ 999151720232859107
Total Liabilities ⓘ 558182104107124158210366502

Fixed Assets

Net Fixed Assets ⓘ +1113233130323250133140
Gross Block1922354648545778166190
Accumulated Depreciation8101215182225283350
CWIP ⓘ 010010012625
Investments ⓘ 0000005000
Inventories1725293740505260108148
Trade Receivables162222262534546594153
Cash Equivalents 817421210947
Others Assets ⓘ 33581055142128
Total Assets ⓘ 558182104107124158210366502
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Cash Flow From Operating Activity ⓘ + 7-280128241030-11
PBT ⓘ 51011751028353116
Adjustment ⓘ 334765561230
Changes in Working Capital ⓘ 1-11-2-123-4-2-22-4-50
Tax Paid ⓘ -2-4-4-2-2-2-7-9-9-7
Cash Flow From Investing Activity ⓘ + -4-4-11-7-3-5-14-23-83-40
Capex -4-5-11-8-5-4-4-33-82-40
Net Investments -00010-1-11500
Others ⓘ 01-001015-1-1
Cash Flow From Financing Activity ⓘ + -016-105-9-3-9174952
Net Proceeds from Shares ⓘ 02400000000
Net Proceeds from Borrowing ⓘ 0-3-10000000
Interest Paid ⓘ -1-2-1-2-2-2-1-2-4-13
Dividend Paid ⓘ 00-2-2-1-2-2-3-3-4
Others ⓘ 1-2-610-7-0-7225669
Net Cash Flow ⓘ 311-13-1-0014-51
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25Mar'26
Ratios
ROE (%)32.1122.0515.89.86.6212.4629.1828.2120.079.44
ROCE (%)28.3227.0921.6615.2510.9217.1137.9434.9420.9611.84
Asset Turnover Ratio1.771.81.911.481.281.792.222.061.671.54
PAT to CFO Conversion(x)1.4-0.291.14031.141.140.381.3-0.92
Working Capital Days
Receivable Days59.7056.3051636951.905157.2060.5067.40
Inventory Days64.406262.5087.90105.1079.8059.4053.8063.9070
Payable Days109.3093.307988.109673.1070.1073.8090.1096.50

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Annual reports

No annual reports available.

Concalls

No concalls available.

ICE Make Refrigeration Ltd FAQs

The current trading price of ICE Make Refrige. 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 Make Refrige. stood at ₹1,184.8 Cr

The latest P/E ratio of ICE Make Refrige. as of 31-Dec-1969 is 108.9.

The latest P/B ratio of ICE Make Refrige. as of 31-Dec-1969 is 8.65.

The 52-week high of ICE Make Refrige. 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 Make Refrige. is ₹732 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that ICE Make Refrigeration Ltd is a average quality company.

The key valuation ratios of ICE Make Refrigeration Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of ICE Make Refrigeration Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

About ICE Make Refrigeration Ltd

No data to display
You have 4 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now