INDO COUNT INDUSTRIES LTD
ICIL · General/Diversified · NSE
₹273
Current Market Price
Fair Value (DCF)
₹204
Margin of Safety
-25.4%
Updated 1d ago
YieldIQ Score
44/100
Piotroski F-Score
3/9
Economic Moat
Narrow
Confidence
33%
ROE
—
Debt/Equity
0.54
WACC
11.1%
Market Cap
₹5,410 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
15.3%
Return on capital employed
EV / EBITDA
18.2×
Enterprise multiple
Debt / EBITDA
4.1×
Leverage vs earnings
Interest Coverage
3.9×
EBIT covers interest
Current Ratio
1.70×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
10.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹273.16
Bear case
₹110.52
MoS -147.2%
Base case
₹203.67
MoS -34.1%
Bull case
₹274.3
MoS +0.4%
Ratio Trends
ICIL · last 8 annual periods
ROE
10.8%
ROCE
15.2%
Operating Margin
—
Debt / Equity
0.64×
PE
23.4×
EV / EBITDA
5.8×
Historical Financials
ICIL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹2519 Cr | ₹2842 Cr | ₹807 Cr | ₹1093 Cr | ₹3817 Cr | +10.9% |
| EBITDA | — | ₹574 Cr | ₹477 Cr | ₹598 Cr | ₹567 Cr | -0.3% |
| EBIT | ₹368 Cr | ₹533 Cr | ₹131 Cr | ₹144 Cr | — | -21.0% |
| PAT | ₹249 Cr | ₹359 Cr | ₹94.7 Cr | ₹91.9 Cr | ₹246 Cr | -0.3% |
| EPS (diluted) | ₹12.70 | ₹18.16 | ₹4.78 | ₹4.64 | — | -22.3% |
| CFO | ₹-16.3 Cr | ₹-345 Cr | ₹767 Cr | ₹146 Cr | ₹394 Cr | — |
| CapEx | — | — | — | — | ₹-252 Cr | — |
| FCF | — | — | — | — | ₹143 Cr | +0.0% |
| Total Assets | — | ₹3264 Cr | ₹3060 Cr | ₹3569 Cr | ₹4260 Cr | +6.9% |
| Total Debt | — | — | ₹642 Cr | ₹778 Cr | ₹1449 Cr | +22.5% |
| Shareholders' Equity | — | — | ₹1793 Cr | ₹2089 Cr | ₹2278 Cr | +6.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
ICIL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GARFIBRES GARFIBRES | — | — | Pending | 18.6% | — |
| ALOKINDS ALOKINDS | — | — | Pending | 4.0% | — |
| ARVIND ARVIND | — | — | Pending | 9.1% | — |
| WELSPUNLIV WELSPUNLIV | — | — | Pending | 13.0% | — |
| TRIDENT TRIDENT | — | — | Pending | 8.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for ICIL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of ICIL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for ICIL →
Compare
Head-to-head with peers
Compare ICIL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse ICILNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.