Share Price and Basic Stock Data
Last Updated: December 13, 2024, 8:55 pm
PEG Ratio | -20.31 |
---|
Competitors of
Stock Name | Market Cap | Current Price | High / Low | Stock P/E | Book Value | Dividend Yield | ROCE | ROE | Face Value |
---|---|---|---|---|---|---|---|---|---|
Mrs Bectors Food Specialities Ltd | 10,096 Cr. | 1,644 | 2,200/964 | 70.8 | 182 | 0.20 % | 25.4 % | 23.2 % | 10.0 |
Nakoda Group of Industries Ltd | 57.3 Cr. | 41.2 | 59.5/33.3 | 11.8 | 0.00 % | 1.80 % | 12.1 % | 10.0 | |
ICL Organic Dairy Products Ltd | 23.8 Cr. | 39.7 | 39.7/39.7 | 1,192 | 20.1 | 0.00 % | 0.25 % | 0.17 % | 10.0 |
Himalaya Food International Ltd | 112 Cr. | 19.3 | 29.9/18.8 | 17.9 | 24.4 | 0.00 % | 3.63 % | 3.61 % | 10.0 |
Goldcoin Health Foods Ltd | 3.42 Cr. | 11.4 | 13.6/6.14 | 3.43 | 0.00 % | 18.4 % | 24.2 % | 10.0 | |
Industry Average | 12,434.83 | N/A | 154.41 | N/A | N/A | 17.99 | 17.93 | N/A |
Quarterly Result
Month |
---|
Sales |
Expenses |
Operating Profit |
OPM % |
Other Income |
Interest |
Depreciation |
Profit before tax |
Tax % |
Net Profit |
EPS in Rs |
Last Updated: Unknown
Profit & Loss - Annual Report
Last Updated: November 22, 2024, 2:19 pm
Month | Mar 2014n n 14m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Sales | 0.01 | 0.02 | 2.22 | 2.52 | 12.07 | 15.70 | 4.66 | 3.62 | 3.51 | 3.74 |
Expenses | 0.01 | 0.02 | 2.16 | 2.45 | 11.59 | 15.26 | 4.25 | 3.44 | 3.39 | 3.71 |
Operating Profit | 0.00 | 0.00 | 0.06 | 0.07 | 0.48 | 0.44 | 0.41 | 0.18 | 0.12 | 0.03 |
OPM % | 0.00% | 0.00% | 2.70% | 2.78% | 3.98% | 2.80% | 8.80% | 4.97% | 3.42% | 0.80% |
Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 |
Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.05 | 0.04 | 0.03 | 0.00 |
Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Profit before tax | 0.00 | 0.00 | 0.06 | 0.07 | 0.48 | 0.38 | 0.36 | 0.14 | 0.09 | 0.03 |
Tax % | 33.33% | 28.57% | 27.08% | 26.32% | 25.00% | 28.57% | 22.22% | 33.33% | ||
Net Profit | 0.00 | 0.00 | 0.04 | 0.05 | 0.35 | 0.28 | 0.27 | 0.10 | 0.07 | 0.02 |
EPS in Rs | 0.00 | 0.00 | 40.00 | 50.00 | 350.00 | 2.49 | 0.45 | 0.17 | 0.12 | 0.03 |
Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
YoY Net Profit Growth
Year | 2016-2017 | 2017-2018 | 2018-2019 | 2019-2020 | 2020-2021 | 2021-2022 | 2022-2023 |
---|---|---|---|---|---|---|---|
YoY Net Profit Growth (%) | 25.00% | 600.00% | -20.00% | -3.57% | -62.96% | -30.00% | -71.43% |
Change in YoY Net Profit Growth (%) | 0.00% | 575.00% | -620.00% | 16.43% | -59.39% | 32.96% | -41.43% |
ICL Organic Dairy Products Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2016-2017 to 2022-2023.
Growth
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | -21% |
3 Years: | -7% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | -44% |
3 Years: | -58% |
TTM: | -71% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | 38% |
1 Year: | -5% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 2% |
3 Years: | 1% |
Last Year: | 0% |
Last Updated: Unknown
Balance Sheet
Last Updated: Unknown
Month | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 1.12 | 6.00 | 6.00 | 6.00 | |
Reserves | 0.00 | 0.00 | 0.04 | 0.09 | 0.44 | 1.84 | 5.86 | 5.97 | 6.03 | |
Borrowings | 0.00 | 0.00 | 1.85 | 1.99 | 2.46 | 0.00 | 0.24 | 0.28 | 0.13 | |
Other Liabilities | 0.00 | 1.97 | 0.27 | 0.17 | 0.37 | 0.21 | 0.36 | 0.38 | 0.42 | |
Total Liabilities | 0.01 | 1.98 | 2.17 | 2.26 | 3.28 | 3.17 | 12.46 | 12.63 | 12.58 | |
Fixed Assets | 0.00 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 | 1.97 | 3.48 | 3.48 | |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Other Assets | 0.01 | 0.01 | 0.20 | 0.29 | 1.31 | 1.20 | 10.49 | 9.15 | 9.10 | |
Total Assets | 0.01 | 1.98 | 2.17 | 2.26 | 3.28 | 3.17 | 12.46 | 12.63 | 12.58 |
Cash Flow
Month | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
Month | Mar 2014n n 14m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow | 0.00 | 0.00 | -1.79 | -1.92 | -1.98 | 0.44 | 0.17 | -0.10 | -0.01 | 0.03 |
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Financial Efficiency Indicators
Month | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Inventory Days | 13.35 | 13.66 | 2.43 | 2.78 | 16.49 | 19.89 | 26.95 | |||
Days Payable | 0.00 | 0.00 | 2.78 | 1.39 | 8.80 | 1.17 | 0.00 | |||
Cash Conversion Cycle | 0.00 | 0.00 | 13.35 | 13.66 | -0.35 | 1.39 | 7.70 | 18.72 | 26.95 | |
Working Capital Days | 0.00 | -35,952.50 | 3.29 | -17.38 | -8.47 | 15.81 | 565.52 | -2.02 | -7.28 | |
ROCE % | 0.00% | 6.28% | 3.51% | 19.20% | 14.99% | 5.44% | 1.48% | 0.98% |
This stock is not held by any mutual fund
Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|---|---|---|---|---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 0.04 | 0.11 | 0.31 | 0.80 | 26.85 |
Diluted EPS (Rs.) | 0.04 | 0.11 | 0.31 | 0.80 | 26.85 |
Cash EPS (Rs.) | 0.01 | 0.11 | 0.17 | 0.44 | 2.46 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 10.00 | 20.05 | 19.94 | 19.77 | 26.26 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 10.00 | 20.05 | 19.94 | 19.77 | 26.26 |
Revenue From Operations / Share (Rs.) | 3.10 | 5.87 | 6.03 | 7.77 | 139.62 |
PBDIT / Share (Rs.) | 0.02 | 0.19 | 0.29 | 0.68 | 3.46 |
PBIT / Share (Rs.) | 0.02 | 0.19 | 0.29 | 0.68 | 3.46 |
PBT / Share (Rs.) | 0.02 | 0.15 | 0.23 | 0.59 | 3.36 |
Net Profit / Share (Rs.) | 0.01 | 0.11 | 0.17 | 0.44 | 2.46 |
PBDIT Margin (%) | 0.87 | 3.36 | 4.87 | 8.76 | 2.47 |
PBIT Margin (%) | 0.87 | 3.36 | 4.87 | 8.76 | 2.47 |
PBT Margin (%) | 0.86 | 2.64 | 3.89 | 7.69 | 2.40 |
Net Profit Margin (%) | 0.63 | 1.95 | 2.87 | 5.69 | 1.75 |
Return on Networth / Equity (%) | 0.19 | 0.57 | 0.87 | 2.23 | 9.35 |
Return on Capital Employeed (%) | 0.26 | 0.97 | 1.43 | 3.37 | 13.16 |
Return On Assets (%) | 0.18 | 0.54 | 0.82 | 2.13 | 8.72 |
Long Term Debt / Equity (X) | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 |
Total Debt / Equity (X) | 0.01 | 0.01 | 0.02 | 0.01 | 0.00 |
Asset Turnover Ratio (%) | 0.29 | 0.27 | 0.28 | 0.59 | 4.87 |
Current Ratio (X) | 221.54 | 3.88 | 3.84 | 23.37 | 5.59 |
Quick Ratio (X) | 221.54 | 3.36 | 3.37 | 22.95 | 5.12 |
Interest Coverage Ratio (X) | 65.60 | 4.68 | 4.97 | 8.23 | 36.57 |
Interest Coverage Ratio (Post Tax) (X) | 48.80 | 3.72 | 3.94 | 6.35 | 26.99 |
Enterprise Value (Cr.) | 66.06 | 9.58 | 11.77 | 9.75 | 0.00 |
EV / Net Operating Revenue (X) | 17.66 | 2.72 | 3.25 | 2.09 | 0.00 |
EV / EBITDA (X) | 2013.98 | 80.95 | 66.79 | 23.88 | 0.00 |
MarketCap / Net Operating Revenue (X) | 18.05 | 3.05 | 3.47 | 2.23 | 0.00 |
Price / BV (X) | 5.60 | 0.89 | 1.05 | 0.87 | 0.00 |
Price / Net Operating Revenue (X) | 18.05 | 3.05 | 3.47 | 2.23 | 0.00 |
EarningsYield | 0.00 | 0.01 | 0.01 | 0.02 | 0.00 |
Strength and Weakness
Strength | Weakness |
---|---|
|
|
Stock Analysis
- Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in ICL Organic Dairy Products Ltd:
- Net Profit Margin: 0.63%
- Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
- ROCE: 0.26% (Industry Average ROCE: 17.99%)
- ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
- ROE%: 0.19% (Industry Average ROE: 17.93%)
- ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
- Interest Coverage Ratio (Post Tax): 48.8
- Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
- Quick Ratio: 221.54
- Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
- Stock P/E: 1 (Industry average Stock P/E: 154.41)
- Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
- Total Debt / Equity: 0.01
- Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
Stock Rating: - Net Profit Margin: 0.63%
About the Company - Qualitative Analysis
INDUSTRY | ADDRESS | CONTACT |
---|---|---|
Food Processing - Bakery/Dairy/Fruits/Others | A-105, 3rd Floor, Sector-63, Gautam Buddha Nagar, Noida Uttar Pradesh 201301 | cs@icldairy.com http://www.icldairy.com |
Management | |
---|---|
Name | Position Held |
Mr. Anil Kumar Sahu | WholeTime Director & CFO |
Mr. Roop Kishore Gola | Director |
Mr. Avadhesh Kumar Gola | Director |
Ms. Sumita | Director |
Mr. Manoj Kumar | Independent Director |
Mr. Ajay Kumar Kashyap | Independent Director |
FAQ
What is the latest intrinsic value of ICL Organic Dairy Products Ltd?
The latest intrinsic value of ICL Organic Dairy Products Ltd as on 24 December 2024 is ₹41.55, which is 4.66% higher than the current market price of ₹39.70. The stock has a market capitalization of 23.8 Cr. and recorded a high/low of 39.7/39.7 during the current fiscal year 2024-2025. As of Mar 2023, the company has reserves of ₹ Cr and total liabilities of ₹ Cr.
What is the Market Cap of ICL Organic Dairy Products Ltd?
The Market Cap of ICL Organic Dairy Products Ltd is 23.8 Cr..
What is the current Stock Price of ICL Organic Dairy Products Ltd as on 24 December 2024?
The current stock price of ICL Organic Dairy Products Ltd as on 24 December 2024 is 39.7.
What is the High / Low of ICL Organic Dairy Products Ltd stocks in FY 2024-2025?
In FY 2024-2025, the High / Low of ICL Organic Dairy Products Ltd stocks is 39.7/39.7.
What is the Stock P/E of ICL Organic Dairy Products Ltd?
The Stock P/E of ICL Organic Dairy Products Ltd is 1,192.
What is the Book Value of ICL Organic Dairy Products Ltd?
The Book Value of ICL Organic Dairy Products Ltd is 20.1.
What is the Dividend Yield of ICL Organic Dairy Products Ltd?
The Dividend Yield of ICL Organic Dairy Products Ltd is 0.00 %.
What is the ROCE of ICL Organic Dairy Products Ltd?
The ROCE of ICL Organic Dairy Products Ltd is 0.25 %.
What is the ROE of ICL Organic Dairy Products Ltd?
The ROE of ICL Organic Dairy Products Ltd is 0.17 %.
What is the Face Value of ICL Organic Dairy Products Ltd?
The Face Value of ICL Organic Dairy Products Ltd is 10.0.