ICL Organic Dairy Products Ltd (542935) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 542935 | NSE: | Consumer Food | Small Cap

ICL Organ.Dairy Prod Share Price

39.71 0.00 0.00%
as on 12-Jan'24 16:59

DeciZen - make an informed investing decision on ICL Organ.Dairy Prod

Based on:

M-Cap below 100cr DeciZen not available

ICL Organic Dairy Products stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
23.8 Cr.
52-wk low:
39.7
52-wk high:
39.7

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of ICL Organ.Dairy Prod: 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.
ICL Organic Dairy Products 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'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 3.6%19.7%13.7%5.6%1.5%1%-
Value Creation
Index
-0.70.40.0-0.6-0.9-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2.512.115.74.73.63.54
Sales YoY Gr.-379%30.1%-70.3%-22.3%-2.8%-
Adj EPS 33.6232.91.60.40.20.10
YoY Gr.-593.7%-99.3%-73%-61.4%-35.3%-
BVPS (₹) 65.1298.317.618.919.319.619.6
Adj Net
Profit
0.10.40.30.30.10.10
Cash Flow from Ops. 0.10.5-0.7-6.87.50.2-
Debt/CF from Ops. 33.94.60-000.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA6.9%-39.3%-2.8%
Adj EPS NA-68.2%-59.3%-35.3%
BVPSNA-21.3%3.7%1.8%
Share Price - 10.1% -10.8% -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
51.3128.116.13.60.90.60.2
Op. Profit
Mgn %
34.12.68.84.93.4NAN
Net Profit
Mgn %
22.91.85.72.920.6
Debt to
Equity
20.45.50000-
Working Cap
Days
02113317707900
Cash Conv.
Cycle
010411190

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - ICL Organic Dairy Products Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3.7 -
BVPS (₹.) 19.6 -
Reserves (₹ Cr.) 6 -
P/BV 2.02 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 39.71 / 39.71
All Time Low / High (₹) 8.80 / 72.40
Market Cap (₹ Cr.) 23.8
Equity (₹ Cr.) 6
Face Value (₹) 10
Industry PE 60.7

Management X-Ray of ICL Organ.Dairy Prod:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of ICL Organ.Dairy Prod - 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 ICL Organ.Dairy Prod

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales2.5212.0715.704.663.623.52
Operating Expenses 2.4411.5715.304.253.443.40
Manufacturing Costs00.200.350.0900
Material Costs1.8710.5113.153.323.122.98
Employee Cost 0.370.390.750.440.100.08
Other Costs 0.200.471.040.400.220.34
Operating Profit 0.080.490.400.410.180.12
Operating Profit Margin (%) 3.0%4.1%2.6%8.8%4.9%3.4%
Other Income 000000
Interest 00.020.030.050.040.03
Depreciation 000000
Exceptional Items 000000
Profit Before Tax 0.070.480.380.360.140.09
Tax 0.020.130.100.090.040.02
Profit After Tax 0.050.350.280.270.100.07
PAT Margin (%) 2.0%2.9%1.8%5.7%2.9%2.0%
Adjusted EPS (₹)33.6232.91.60.40.20.1
Dividend Payout Ratio (%)0%0%0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 0.100.452.9711.8611.9712.04
Share Capital 0.010.011.12666
Reserves 0.090.441.845.865.976.03
Minority Interest000000
Debt1.992.4600.240.290.13
Long Term Debt1.851.8500.240.290.13
Short Term Debt0.140.610000
Trade Payables00.080.050.080.010
Others Liabilities 0.170.300.150.280.360.42
Total Liabilities 2.263.283.1712.4612.6212.58

Fixed Assets

Gross Block1.971.971.973.483.483.48
Accumulated Depreciation000000
Net Fixed Assets 1.971.971.973.483.483.48
CWIP 000000
Investments 000000
Inventories0.070.070.100.150.170.22
Trade Receivables000000
Cash Equivalents 0.221.220.310.871.061.28
Others Assets 00.010.787.967.917.60
Total Assets 2.263.283.1712.4612.6212.58

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity 0.060.53-0.69-6.807.510.15
PBT 0.070.480.380.360.140.09
Adjustment 00000.040.03
Changes in Working Capital 0.010.18-0.97-7.167.340.03
Tax Paid -0.02-0.13-0.10000
Cash Flow From Investing Activity 000-1.51-7.340.26
Capex 000-1.5100
Net Investments 000000
Others 0000-7.340.26
Cash Flow From Financing Activity 0.020.47-0.218.870.02-0.19
Net Proceeds from Shares 002.238.6300
Net Proceeds from Borrowing -0.12000.240.05-0.16
Interest Paid -0-000-0.04-0.03
Dividend Paid 000000
Others 0.140.47-2.440-0-0
Net Cash Flow 0.081-0.900.550.190.23

Finance Ratio

PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)51.58128.1716.123.710.910.59
ROCE (%)3.6319.713.715.621.51
Asset Turnover Ratio1.114.364.870.60.290.28
PAT to CFO Conversion(x)1.21.51-2.46-25.1975.12.14
Working Capital Days
Receivable Days000000
Inventory Days922101620
Payable Days012750

ICL Organic Dairy Products Ltd Stock News

ICL Organic Dairy Products Ltd FAQs

The current trading price of ICL Organ.Dairy Prod on 12-Jan-2024 16:59 is ₹39.71.
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 11-Jan-2024 the market cap of ICL Organ.Dairy Prod stood at ₹23.83.
The latest P/E ratio of ICL Organ.Dairy Prod as of 11-Jan-2024 is 0.00.
The latest P/B ratio of ICL Organ.Dairy Prod as of 11-Jan-2024 is 2.02.
The 52-week high of ICL Organ.Dairy Prod is ₹39.71 and the 52-week low is ₹39.71.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of ICL Organ.Dairy Prod is ₹3.74 ( Cr.) .

About ICL Organic Dairy Products Ltd

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

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×