Engineering - Industrial Equipments · Founded 2009 · www.icemakeindia.com · NSE · ISIN INE520Y01019
No Notes Added Yet
Business
ICE Make Refrigeration Ltd. is an Indian company engaged in the design, manufacture, and installation of a wide range of industrial and commercial refrigeration equipment. Its core business model revolves around providing customized cooling solutions for various sectors. The company makes money primarily through the sale of its manufactured products, including cold rooms, industrial chillers, commercial refrigerators, and specialized refrigeration systems, along with associated services like installation and potentially after-sales support and maintenance contracts.
Revenue Mix
While specific revenue contribution data is not publicly detailed without financial reports, ICE Make's product portfolio indicates several key segments:
Cold Room & Industrial Refrigeration: Includes modular cold rooms, deep freezers, blast freezers, and large-scale industrial refrigeration plants catering to food processing, pharmaceuticals, and logistics.
Commercial Refrigeration: Products like display chillers, bottle coolers, and commercial kitchen refrigeration for retail, hospitality, and food service sectors.
Transport Refrigeration: Solutions for refrigerated vehicles used in cold chain logistics.
Specialized Applications: Custom-engineered solutions for specific industrial processes or niche requirements.
Industry
The Indian industrial refrigeration and cold chain industry is growing, driven by increasing demand from food processing, pharmaceuticals, and organized retail, coupled with government initiatives to reduce post-harvest losses. The industry is competitive, featuring both large multinational corporations (MNCs) and numerous domestic players, including organized and unorganized segments. ICE Make Refrigeration Ltd. positions itself as a domestic manufacturer offering customized and energy-efficient solutions, likely competing on price, localized service, and understanding of specific Indian market requirements against both larger, technologically advanced MNCs and smaller, regional players.
MOAT
ICE Make's competitive advantages likely stem from:
Customization & Localized Service: Ability to design and manufacture refrigeration solutions tailored to specific customer needs and provide responsive after-sales service in the Indian market.
Established Brand & Relationships: A history of operations and an existing client base within various industrial sectors in India can lead to repeat business and referrals.
Manufacturing Expertise: In-house manufacturing capabilities for a diverse range of refrigeration equipment can offer control over quality and cost.
Distribution/Service Network: A localized network for sales, installation, and maintenance is crucial for industrial equipment and can create a barrier for new entrants.
Growth Drivers
Key factors that can drive growth for ICE Make over the next 3-5 years include:
Cold Chain Infrastructure Expansion: Government focus and private investment in developing robust cold chain logistics for food, pharmaceuticals, and other perishables.
Growth in Food Processing & Pharmaceuticals: Expansion of these end-user industries directly translates to increased demand for refrigeration and cold storage solutions.
Urbanization & Organized Retail: Rising disposable incomes and the proliferation of organized retail chains and Quick Service Restaurants (QSRs) drive demand for commercial refrigeration.
Technological Upgrades: Replacement cycle of older, less efficient equipment with newer, energy-efficient and eco-friendly refrigeration technologies.
Product Portfolio Expansion: Introduction of new products or entry into new sub-segments within the refrigeration market.
Risks
Intense Competition: The presence of both large global players and numerous domestic competitors can put pressure on pricing and margins.
Raw Material Price Volatility: Fluctuations in prices of key inputs like steel, copper, and refrigerants can impact profitability.
Cyclicality of Industrial Demand: Demand for industrial equipment can be sensitive to overall economic cycles and capital expenditure trends of client industries.
Technological Obsolescence & Regulatory Changes: Rapid advancements in refrigeration technology and evolving environmental regulations (e.g., refrigerants) require continuous R&D and adaptation.
Working Capital Management: Managing inventory and receivables efficiently is crucial in a project-based and manufacturing-intensive business.
Management & Ownership
ICE Make Refrigeration Ltd. is typically a promoter-driven company, common in India, where the founding family or individuals maintain significant ownership and control. The promoters usually have a deep understanding of the industry, having built the business over time. Specific details on management quality and depth, beyond the promoters, would require an in-depth review of public filings and governance reports. The ownership structure generally involves a significant stake held by the promoter group, with the remainder held by public shareholders, institutional investors, and employees.
Outlook
The outlook for ICE Make Refrigeration appears tied to India's overall economic growth and the specific tailwinds in its core end-user industries. The bullish case rests on the significant under-penetration of cold chain infrastructure in India, continuous growth in food processing, pharmaceuticals, and organized retail, coupled with government impetus. As a domestic player, ICE Make is well-positioned to capitalize on the "Make in India" initiative and serve local market needs with customized solutions. However, the bearish case considers the intense competitive landscape, potential volatility in raw material costs, and the cyclical nature of industrial CAPEX. Sustained profitability will depend on the company's ability to innovate, manage its supply chain efficiently, expand its service network, and effectively navigate a competitive market while adhering to evolving environmental standards.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 140 | 85 | 103 | 111 | 180 | 112 | 147 | 153 | 256 | 179 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 140 | 85 | 104 | 111 | 181 | 112 | 148 | 153 | 256 | 179 |
| Total Expenditure | 119 | 79 | 95 | 104 | 159 | 107 | 138 | 143 | 234 | 176 |
| Operating Profit | 21 | 6 | 9 | 7 | 22 | 5 | 10 | 10 | 22 | 3 |
| Interest | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 4 | 4 | 3 |
| Depreciation | 1 | 1 | 1 | 2 | 4 | 4 | 4 | 4 | 4 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 19 | 5 | 7 | 4 | 16 | -2 | 3 | 2 | 14 | -2 |
| Provision for Tax | 5 | 1 | 2 | 1 | 4 | -0 | 1 | 0 | 3 | -1 |
| Profit After Tax | 14 | 4 | 5 | 3 | 12 | -1 | 2 | 1 | 10 | -2 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 14 | 4 | 5 | 3 | 12 | -1 | 2 | 1 | 10 | -2 |
| Adjusted Earnings Per Share | 9.1 | 2.4 | 3.1 | 1.8 | 7.4 | -0.9 | 1.3 | 0.9 | 6.4 | -1 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 88 | 103 | 132 | 138 | 135 | 206 | 312 | 378 | 480 | 735 |
| Other Income | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
| Total Income | 88 | 103 | 132 | 138 | 136 | 207 | 313 | 379 | 480 | 736 |
| Total Expenditure | 78 | 90 | 118 | 124 | 124 | 192 | 280 | 338 | 437 | 691 |
| Operating Profit | 10 | 13 | 14 | 14 | 12 | 15 | 33 | 41 | 43 | 45 |
| Interest | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 4 | 14 |
| Depreciation | 2 | 2 | 2 | 5 | 4 | 4 | 4 | 4 | 8 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 7 | 10 | 11 | 7 | 5 | 10 | 28 | 35 | 31 | 17 |
| Provision for Tax | 2 | 3 | 3 | 2 | 2 | 2 | 7 | 9 | 8 | 3 |
| Profit After Tax | 5 | 7 | 7 | 5 | 4 | 7 | 21 | 26 | 23 | 11 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 5 | 7 | 7 | 5 | 4 | 7 | 21 | 26 | 23 | 11 |
| Adjusted Earnings Per Share | 4.3 | 4.2 | 4.8 | 3.2 | 2.3 | 4.7 | 13.2 | 16.6 | 14.6 | 7.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 27% | 33% | 28% | 0% |
| Operating Profit CAGR | 5% | 42% | 25% | 0% |
| PAT CAGR | -12% | 49% | 36% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | -2% | 56% | NA% |
| ROE Average | 20% | 26% | 19% | 20% |
| ROCE Average | 21% | 31% | 24% | 24% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 16 | 45 | 50 | 53 | 56 | 62 | 81 | 104 | 124 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 |
| Borrowings | 6 | 2 | 1 | 4 | 3 | 3 | 3 | 24 | 48 |
| Other Non-Current Liabilities | -0 | -0 | -0 | 2 | 1 | 1 | 1 | 1 | 5 |
| Total Current Liabilities | 34 | 35 | 31 | 45 | 46 | 58 | 73 | 81 | 190 |
| Total Liabilities | 55 | 81 | 82 | 104 | 107 | 124 | 158 | 210 | 366 |
| Fixed Assets | 11 | 13 | 23 | 31 | 30 | 32 | 32 | 50 | 133 |
| Other Non-Current Assets | 0 | 2 | 1 | 4 | 4 | 1 | 1 | 19 | 11 |
| Total Current Assets | 44 | 67 | 59 | 70 | 73 | 90 | 124 | 140 | 222 |
| Total Assets | 55 | 81 | 82 | 104 | 107 | 124 | 158 | 210 | 366 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 7 | 17 | 2 | 1 | 0 | 0 | 1 | 5 |
| Cash Flow from Operating Activities | 7 | -2 | 8 | 0 | 12 | 8 | 24 | 10 | 30 |
| Cash Flow from Investing Activities | -4 | -4 | -11 | -7 | -3 | -5 | -14 | -23 | -83 |
| Cash Flow from Financing Activities | -0 | 16 | -10 | 5 | -9 | -3 | -9 | 17 | 49 |
| Net Cash Inflow / Outflow | 3 | 11 | -13 | -1 | -0 | 0 | 1 | 4 | -5 |
| Closing Cash & Cash Equivalent | 7 | 17 | 4 | 1 | 0 | 0 | 1 | 5 | 0 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.34 | 4.23 | 4.77 | 3.22 | 2.31 | 4.66 | 13.18 | 16.64 | 14.65 |
| CEPS(Rs) | 5.77 | 5.29 | 6.37 | 6.29 | 5.09 | 6.98 | 15.66 | 19.15 | 19.78 |
| DPS(Rs) | 0 | 1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.8 | 2 | 2.25 |
| Book NAV/Share(Rs) | 13.53 | 28.46 | 31.95 | 33.83 | 35.77 | 39.14 | 51.41 | 66.03 | 78.6 |
| Core EBITDA Margin(%) | 10.28 | 10.35 | 8.85 | 9.8 | 7.67 | 7.03 | 10.29 | 10.77 | 8.87 |
| EBIT Margin(%) | 8.92 | 9.4 | 7.49 | 6.67 | 5.34 | 5.6 | 9.39 | 9.86 | 7.33 |
| Pre Tax Margin(%) | 7.61 | 7.95 | 6.77 | 5 | 3.92 | 4.76 | 8.99 | 9.3 | 6.47 |
| PAT Margin (%) | 5.14 | 5.41 | 4.8 | 3.67 | 2.68 | 3.55 | 6.66 | 6.91 | 4.78 |
| Cash Profit Margin (%) | 6.83 | 6.76 | 6.4 | 7.16 | 5.93 | 5.32 | 7.91 | 7.98 | 6.51 |
| ROA(%) | 9.08 | 9.74 | 9.15 | 5.42 | 3.43 | 6.35 | 14.78 | 14.22 | 7.95 |
| ROE(%) | 32.11 | 22.05 | 15.8 | 9.8 | 6.62 | 12.46 | 29.18 | 28.21 | 20.07 |
| ROCE(%) | 28.32 | 27.09 | 21.66 | 15.25 | 10.92 | 17.11 | 37.94 | 34.94 | 20.96 |
| Receivable days | 59.67 | 56.26 | 50.96 | 63.01 | 68.95 | 51.88 | 50.98 | 57.17 | 60.49 |
| Inventory Days | 64.43 | 62 | 62.46 | 87.91 | 105.05 | 79.75 | 59.39 | 53.76 | 63.93 |
| Payable days | 109.27 | 93.27 | 78.96 | 88.09 | 96.02 | 73.1 | 70.14 | 73.8 | 90.07 |
| PER(x) | 0 | 21.31 | 16.77 | 10.32 | 28.96 | 20.83 | 19.89 | 28.44 | 61.47 |
| Price/Book(x) | 0 | 3.17 | 2.51 | 0.98 | 1.87 | 2.48 | 5.1 | 7.17 | 11.45 |
| Dividend Yield(%) | 0 | 1.11 | 1.5 | 3.61 | 1.8 | 1.24 | 0.69 | 0.42 | 0.25 |
| EV/Net Sales(x) | 0.17 | 1.3 | 0.95 | 0.47 | 0.83 | 0.77 | 1.3 | 2.02 | 3.12 |
| EV/Core EBITDA(x) | 1.42 | 10.16 | 8.79 | 4.59 | 9.63 | 10.46 | 12.24 | 18.44 | 34.48 |
| Net Sales Growth(%) | 0 | 16.9 | 28.09 | 4.57 | -2.18 | 53.06 | 51.49 | 21.2 | 26.73 |
| EBIT Growth(%) | 0 | 33.04 | 1.24 | -21.38 | -21.74 | 60.68 | 154 | 27.22 | -5.83 |
| PAT Growth(%) | 0 | 32.69 | 12.75 | -32.47 | -28.48 | 102.62 | 184.16 | 25.64 | -12.36 |
| EPS Growth(%) | 0 | -2.53 | 12.75 | -32.47 | -28.48 | 102.24 | 182.74 | 26.21 | -11.97 |
| Debt/Equity(x) | 0.97 | 0.22 | 0.06 | 0.26 | 0.14 | 0.14 | 0.04 | 0.24 | 0.66 |
| Current Ratio(x) | 1.29 | 1.93 | 1.87 | 1.53 | 1.58 | 1.56 | 1.7 | 1.72 | 1.17 |
| Quick Ratio(x) | 0.78 | 1.22 | 0.95 | 0.71 | 0.72 | 0.7 | 0.99 | 0.99 | 0.6 |
| Interest Cover(x) | 6.8 | 6.46 | 10.34 | 4 | 3.77 | 6.68 | 23.45 | 17.64 | 8.53 |
| Total Debt/Mcap(x) | 0 | 0.07 | 0.03 | 0.27 | 0.08 | 0.06 | 0.01 | 0.03 | 0.06 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.49 | 74.49 | 74.49 | 74.41 | 74.4 | 74.36 | 74.26 | 74.2 | 74.2 | 64.52 |
| FII | 0.02 | 0 | 0 | 0.33 | 0.01 | 0.01 | 0.11 | 0.22 | 0.31 | 0.03 |
| DII | 0 | 0 | 0.58 | 0.87 | 1.21 | 1.31 | 1.99 | 1.64 | 1.38 | 0.25 |
| Public | 25.5 | 25.51 | 24.93 | 24.39 | 24.38 | 24.32 | 23.64 | 23.94 | 24.11 | 35.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.18 | 1.18 | 1.18 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| FII | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0 |
| Public | 0.4 | 0.4 | 0.39 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.38 | 0.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.81 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +27% | +33% | +28% | — |
| Operating Profit CAGR | +5% | +42% | +25% | — |
| PAT CAGR | -12% | +49% | +36% | — |
| Share Price CAGR | -9% | -2% | +56% | — |
| ROE Average | +20% | +26% | +19% | +20% |
| ROCE Average | +21% | +31% | +24% | +24% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.49 | 74.49 | 74.49 | 74.41 | 74.4 | 74.36 | 74.26 | 74.2 | 74.2 | 64.52 |
| FII | 0.02 | 0 | 0 | 0.33 | 0.01 | 0.01 | 0.11 | 0.22 | 0.31 | 0.03 |
| DII | 0 | 0 | 0.58 | 0.87 | 1.21 | 1.31 | 1.99 | 1.64 | 1.38 | 0.25 |
| Public | 25.5 | 25.51 | 24.93 | 24.39 | 24.38 | 24.32 | 23.64 | 23.94 | 24.11 | 35.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.18 | 1.18 | 1.18 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 |
| FII | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0 |
| Public | 0.4 | 0.4 | 0.39 | 0.38 | 0.38 | 0.38 | 0.37 | 0.38 | 0.38 | 0.64 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.58 | 1.81 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.