ICL Organic Dairy Products Ltd - Stock Valuation and Financial Performance

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

M-Cap below 100cr DeciZen not available

ICL Organic Dairy Products stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
23.8 Cr.
52-wk low:
39.7
52-wk high:
41.8

Is ICL Organic Dairy Products Ltd an attractive stock to invest in?

1. Is ICL Organic Dairy Products Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that ICL Organic Dairy Products Ltd is a average quality company.

2. Is ICL Organic Dairy Products Ltd undervalued or overvalued?

The key valuation ratios of ICL Organic Dairy Products Ltd's currently when compared to its past seem to suggest it is in the Somewhat Undervalued zone.

3. Is ICL Organic Dairy Products Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of ICL Organic Dairy Products Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of ICL Organ.Dairy Prod:

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 - - 30.2% -9.8%

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

No data to display

Return on Equity has declined versus last 3 years average to 0.20%

Sales growth has been subdued in last 3 years -39.25%

Net Profit has been subdued in last 3 years -59.29%

Sales growth is not so good in last 4 quarters at 0.00%

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 / 41.80
All Time Low / High (₹) 8.80 / 72.40
Market Cap (₹ Cr.) 23.8
Equity (₹ Cr.) 6
Face Value (₹) 10
Industry PE 64.4

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

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 Assets1.971.971.973.483.483.48
CWIP 000000
Investments 000000
Inventories0.070.070.100.150.170.22
Trade Receivables000000
Cash Equivalents 0.221.220.310.871.061.28
Others Assets00.010.787.967.917.60
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 0000-0.04-0.03
Dividend Paid 000000
Others 0.140.47-2.44000
Net Cash Flow 0.081-0.900.550.190.23
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

Company share prices are keep on changing according to the market conditions. The closing 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 12-Jan-2024 16:59 the market cap of ICL Organ.Dairy Prod stood at ₹23.83.
The latest P/E ratio of ICL Organ.Dairy Prod as of 12-Jan-2024 16:59 is 0.00.
The latest P/B ratio of ICL Organ.Dairy Prod as of 12-Jan-2024 16:59 is 2.02.
The 52-week high of ICL Organ.Dairy Prod is ₹41.80 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
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.