Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Textile

Rating :
46/99

BSE: 521016 | NSE: ICIL

290.30
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  290.4
  •  296.7
  •  286.3
  •  290.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  186340
  •  54327968.3
  •  438.9
  •  213.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,744.57
  • 23.35
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,844.95
  • 0.69%
  • 2.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.74%
  • 4.37%
  • 16.99%
  • FII
  • DII
  • Others
  • 10.12%
  • 4.90%
  • 4.88%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.56
  • 11.33
  • 7.77

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.43
  • 25.00
  • 5.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • 35.57
  • -1.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.22
  • 15.69
  • 17.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.58
  • 2.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.40
  • 9.81
  • 10.61

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
17.06
16.5
21.8
29.47
P/E Ratio
17.02
17.59
13.32
9.85
Revenue
3271
4201
5230
6076
EBITDA
559
623
767
942
Net Income
338
326
432
584
ROA
10.2
8.4
9.9
10.9
P/B Ratio
2.81
2.41
2.07
1.74
ROE
17.41
14.2
16.27
18.5
FCFF
-46
-40
61
320
FCFF Yield
-0.66
-0.57
0.88
4.6
Net Debt
720
973
1094
1225
BVPS
103.38
120.6
139.97
167

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,022.56
1,093.26
-6.47%
1,151.55
713.42
61.41%
1,035.85
1,008.96
2.67%
941.43
741.43
26.97%
Expenses
940.63
927.96
1.37%
1,002.20
609.23
64.50%
878.41
844.39
4.03%
796.35
616.46
29.18%
EBITDA
81.94
165.29
-50.43%
149.34
104.19
43.33%
157.44
164.56
-4.33%
145.08
124.96
16.10%
EBIDTM
8.01%
15.12%
12.97%
14.60%
15.20%
16.31%
15.41%
16.85%
Other Income
5.97
0.24
2,387.50%
16.06
13.71
17.14%
8.94
24.51
-63.53%
8.54
5.26
62.36%
Interest
36.15
19.65
83.97%
35.53
17.67
101.08%
30.48
18.01
69.24%
21.00
14.52
44.63%
Depreciation
36.13
22.03
64.00%
30.32
21.62
40.24%
25.11
20.23
24.12%
25.01
18.70
33.74%
PBT
15.62
123.86
-87.39%
99.55
78.61
26.64%
110.79
150.84
-26.55%
107.61
97.00
10.94%
Tax
4.42
31.91
-86.15%
24.09
20.55
17.23%
29.25
36.66
-20.21%
29.81
23.26
28.16%
PAT
11.20
91.94
-87.82%
75.47
58.06
29.99%
81.54
114.18
-28.59%
77.80
73.74
5.51%
PATM
1.10%
8.41%
6.55%
8.14%
7.87%
11.32%
8.26%
9.95%
EPS
0.57
4.64
-87.72%
3.81
2.93
30.03%
4.12
5.77
-28.60%
3.93
3.72
5.65%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,151.39
3,557.07
3,011.55
2,842.02
2,519.19
2,080.13
1,934.21
1,858.52
2,152.82
2,062.70
1,716.89
Net Sales Growth
16.71%
18.11%
5.97%
12.81%
21.11%
7.54%
4.07%
-13.67%
4.37%
20.14%
 
Cost Of Goods Sold
1,849.12
1,513.84
1,360.70
1,353.03
1,269.84
1,139.47
1,031.04
1,043.80
1,156.28
1,045.49
946.59
Gross Profit
2,302.27
2,043.23
1,650.85
1,488.99
1,249.34
940.66
903.16
814.71
996.54
1,017.20
770.30
GP Margin
55.46%
57.44%
54.82%
52.39%
49.59%
45.22%
46.69%
43.84%
46.29%
49.31%
44.87%
Total Expenditure
3,617.59
2,998.05
2,557.28
2,407.92
2,142.52
1,896.92
1,778.47
1,696.01
1,830.89
1,656.97
1,468.14
Power & Fuel Cost
-
198.73
170.64
87.27
64.66
81.57
94.27
85.36
73.66
70.76
69.69
% Of Sales
-
5.59%
5.67%
3.07%
2.57%
3.92%
4.87%
4.59%
3.42%
3.43%
4.06%
Employee Cost
-
282.76
242.29
164.16
135.33
135.93
134.61
117.10
106.76
89.60
69.76
% Of Sales
-
7.95%
8.05%
5.78%
5.37%
6.53%
6.96%
6.30%
4.96%
4.34%
4.06%
Manufacturing Exp.
-
584.23
420.33
468.32
483.75
359.38
345.23
317.56
325.64
273.96
203.64
% Of Sales
-
16.42%
13.96%
16.48%
19.20%
17.28%
17.85%
17.09%
15.13%
13.28%
11.86%
General & Admin Exp.
-
107.29
109.64
95.05
37.07
23.83
20.50
22.74
30.72
28.03
22.98
% Of Sales
-
3.02%
3.64%
3.34%
1.47%
1.15%
1.06%
1.22%
1.43%
1.36%
1.34%
Selling & Distn. Exp.
-
251.62
182.01
176.42
79.99
84.87
79.34
60.31
78.45
93.46
123.14
% Of Sales
-
7.07%
6.04%
6.21%
3.18%
4.08%
4.10%
3.25%
3.64%
4.53%
7.17%
Miscellaneous Exp.
-
59.59
71.68
63.67
71.87
71.88
73.49
49.14
59.37
55.66
123.14
% Of Sales
-
1.68%
2.38%
2.24%
2.85%
3.46%
3.80%
2.64%
2.76%
2.70%
1.88%
EBITDA
533.80
559.02
454.27
434.10
376.67
183.21
155.74
162.51
321.93
405.73
248.75
EBITDA Margin
12.86%
15.72%
15.08%
15.27%
14.95%
8.81%
8.05%
8.74%
14.95%
19.67%
14.49%
Other Income
39.51
43.72
31.43
140.21
37.83
54.64
10.49
99.65
108.73
48.79
64.91
Interest
123.16
69.85
62.38
47.36
28.08
39.25
35.60
34.74
42.12
55.08
65.02
Depreciation
116.57
82.58
64.73
40.91
43.15
43.46
35.27
33.06
33.13
30.14
15.97
PBT
333.57
450.31
358.59
486.04
343.27
155.14
95.36
194.36
355.41
369.30
232.67
Tax
87.57
112.39
81.81
127.43
90.50
-16.42
35.52
69.08
121.14
127.99
61.05
Tax Rate
26.25%
24.96%
22.81%
26.22%
26.65%
-28.97%
37.25%
35.54%
34.08%
34.66%
29.50%
PAT
246.01
337.93
276.78
358.61
250.63
73.78
60.24
126.04
234.43
241.40
145.66
PAT before Minority Interest
246.01
337.93
276.78
358.61
249.13
73.10
59.84
125.28
234.27
241.31
145.87
Minority Interest
0.00
0.00
0.00
0.00
1.50
0.68
0.40
0.76
0.16
0.09
-0.21
PAT Margin
5.93%
9.50%
9.19%
12.62%
9.95%
3.55%
3.11%
6.78%
10.89%
11.70%
8.48%
PAT Growth
-27.20%
22.09%
-22.82%
43.08%
239.70%
22.48%
-52.21%
-46.24%
-2.89%
65.73%
 
EPS
12.42
17.06
13.97
18.10
12.65
3.72
3.04
6.36
11.83
12.19
7.35

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,089.07
1,792.70
1,590.96
1,284.57
986.02
974.75
956.37
846.18
630.40
423.88
Share Capital
39.61
39.61
39.48
39.48
39.48
39.48
39.48
39.48
39.48
41.98
Total Reserves
2,049.45
1,753.09
1,551.48
1,245.09
946.54
935.27
916.89
806.70
590.92
381.90
Non-Current Liabilities
299.35
309.31
173.27
110.91
113.90
180.07
172.74
141.35
145.65
106.43
Secured Loans
135.66
198.43
85.38
19.35
36.10
57.44
48.84
21.39
57.47
67.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.06
9.33
2.32
2.76
6.46
5.63
3.92
2.40
1.42
2.23
Current Liabilities
1,180.18
945.82
1,498.19
894.55
588.86
462.85
562.68
528.23
607.38
705.93
Trade Payables
308.24
212.96
165.46
234.62
129.20
143.94
191.56
134.27
130.14
188.84
Other Current Liabilities
149.91
134.70
135.30
122.74
166.76
61.93
48.85
110.18
137.11
170.37
Short Term Borrowings
719.01
596.11
1,188.05
537.08
292.73
256.93
322.26
282.14
336.17
275.88
Short Term Provisions
3.02
2.04
9.39
0.10
0.17
0.04
0.00
1.64
3.97
70.84
Total Liabilities
3,568.60
3,047.83
3,262.42
2,295.55
1,695.72
1,624.68
1,699.19
1,523.91
1,391.74
1,241.90
Net Block
1,355.17
1,110.47
630.93
561.13
574.60
574.41
543.41
532.80
483.55
388.41
Gross Block
1,958.14
1,640.51
1,113.89
1,048.24
1,042.93
999.40
937.23
898.24
827.05
706.54
Accumulated Depreciation
602.98
530.04
482.96
487.11
468.33
424.98
393.82
365.44
343.49
318.13
Non Current Assets
1,428.87
1,346.30
1,020.03
580.76
590.40
599.89
571.27
548.12
505.59
414.61
Capital Work in Progress
34.55
183.11
23.94
7.72
5.86
16.41
23.72
12.18
10.65
14.57
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
36.54
52.34
363.37
8.71
5.34
3.07
4.13
3.14
11.27
11.63
Other Non Current Assets
2.61
0.38
1.78
3.19
4.60
6.00
0.00
0.00
0.12
0.00
Current Assets
2,139.73
1,701.52
2,242.39
1,714.57
1,104.87
1,024.48
1,127.73
975.39
886.16
827.28
Current Investments
132.67
143.49
1.50
166.93
0.10
46.35
0.10
0.00
0.00
0.00
Inventories
1,142.52
894.68
1,068.04
718.04
523.72
530.71
590.54
471.91
456.40
383.03
Sundry Debtors
528.07
397.00
494.18
515.66
242.33
255.30
287.21
311.23
243.08
127.02
Cash & Bank
103.17
107.98
400.23
39.96
150.35
33.50
25.48
18.59
29.40
50.81
Other Current Assets
233.30
102.13
263.90
96.30
188.37
158.62
224.41
173.66
157.27
266.43
Short Term Loans & Adv.
119.61
56.24
14.54
177.68
90.83
69.14
95.34
45.82
80.22
191.20
Net Current Assets
959.55
755.70
744.20
820.02
516.01
561.63
565.06
447.16
278.77
121.36
Total Assets
3,568.60
3,047.82
3,262.42
2,295.54
1,695.73
1,624.69
1,699.19
1,523.92
1,391.75
1,241.89

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
145.80
755.00
-37.12
-19.70
139.76
214.51
42.32
215.92
152.81
236.24
PBT
450.31
358.59
486.04
343.27
155.14
95.36
194.36
353.19
379.30
202.50
Adjustment
125.49
104.63
102.19
140.91
-81.61
23.12
65.32
68.00
77.54
98.24
Changes in Working Capital
-331.05
379.45
-484.14
-428.80
92.34
134.23
-163.30
-119.52
-220.26
-15.76
Cash after chg. in Working capital
244.75
842.67
104.09
55.38
165.87
252.70
96.37
301.67
236.58
284.98
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.95
-87.67
-141.21
-75.08
-26.11
-38.19
-54.06
-85.75
-83.77
-48.74
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-97.55
-473.82
-257.64
-188.73
16.06
-101.29
-52.33
-78.19
-112.89
-102.82
Net Fixed Assets
-161.94
-638.67
-146.69
-6.69
-32.69
-54.04
-49.49
-67.60
-116.58
-80.14
Net Investments
10.82
-141.99
179.78
-166.83
46.25
-51.47
-0.19
-0.81
0.00
0.00
Others
53.57
306.84
-290.73
-15.21
2.50
4.22
-2.65
-9.78
3.69
-22.68
Cash from Financing Activity
-47.35
-574.41
646.48
185.43
-39.58
-105.66
16.67
-147.67
-60.82
-113.94
Net Cash Inflow / Outflow
0.90
-293.23
351.71
-23.00
116.24
7.55
6.65
-9.94
-20.89
19.48
Opening Cash & Equivalents
91.66
384.89
33.18
56.18
23.12
15.57
8.91
18.85
39.75
31.33
Closing Cash & Equivalent
92.56
91.66
384.89
33.18
139.36
23.12
15.57
8.91
18.85
50.81

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
105.48
90.52
80.60
65.06
49.93
49.36
48.44
42.85
31.94
15.97
ROA
10.21%
8.77%
12.90%
12.48%
4.40%
3.60%
7.77%
16.07%
18.32%
13.03%
ROE
17.41%
16.36%
24.94%
21.95%
7.46%
6.20%
13.90%
31.74%
51.04%
60.30%
ROCE
18.46%
15.24%
22.46%
23.05%
7.25%
9.88%
18.35%
36.20%
48.76%
41.57%
Fixed Asset Turnover
2.03
2.24
2.66
2.43
2.08
2.00
2.03
2.50
2.69
2.56
Receivable days
46.20
52.75
64.12
54.43
42.81
51.19
58.76
46.99
32.74
24.95
Inventory Days
101.73
116.18
113.41
89.17
90.70
105.79
104.33
78.70
74.27
77.13
Payable days
62.83
50.76
53.96
52.29
27.41
35.44
35.04
27.69
35.06
47.98
Cash Conversion Cycle
85.10
118.18
123.57
91.31
106.10
121.54
128.05
98.00
71.95
54.10
Total Debt/Equity
0.44
0.47
0.82
0.45
0.35
0.35
0.40
0.37
0.65
1.21
Interest Cover
7.45
6.75
11.26
13.10
2.44
3.68
6.59
9.44
7.70
4.18

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.