Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹8394 Cr.
Stock P/E
66.3
P/B
3.5
Current Price
₹423.8
Book Value
₹ 122.1
Face Value
2
52W High
₹486.2
52W Low
₹ 217.3
Dividend Yield
0.35%

Indo Count Inds Overview

Business

Indo Count Industries Ltd. (ICIL) is a leading Indian textile manufacturer, primarily focused on home textiles. Its core business revolves around manufacturing and exporting a wide range of bed linen products, including bed sheets, duvet covers, pillowcases, and bed skirts, as well as an expanding portfolio of bath and decorative textiles. The company operates on an integrated manufacturing model, covering spinning, weaving, processing, and finishing. It serves global retailers, hospitality chains, and increasingly, direct-to-consumer (D2C) channels through its own brands and private labels. ICIL makes money by designing, manufacturing, and distributing these textile products globally, deriving a significant portion of its revenue from exports.

Revenue Mix

ICIL's primary business segment is Home Textiles, with a dominant contribution from bed linen products. While specific revenue percentages for each product category are not typically disclosed in general overviews, bed sheets, duvet covers, and pillowcases form the core of their offerings. The company is also expanding into new categories like bath textiles (towels) and decorative textiles. Recently, there has been a strategic focus on growing its Direct-to-Consumer (D2C) and branded business alongside its established B2B private label manufacturing.

Industry

The global textile industry, particularly home textiles, is highly competitive and fragmented, with major players located in Asia (China, India, Pakistan, Bangladesh). ICIL is positioned as one of the largest integrated manufacturers and exporters of bed linen globally. It competes with other large Indian players like Welspun India and Trident Ltd., as well as international manufacturers. ICIL differentiates itself through its strong design capabilities, quality manufacturing processes, scale of operations, and long-standing relationships with major global retailers, primarily in the US and Europe.

MOAT

ICIL possesses several competitive advantages:

Scale and Integration: Large-scale, vertically integrated manufacturing facilities from yarn to finished products provide cost efficiencies, quality control, and quicker turnaround times.

Design & Innovation: Strong in-house design capabilities and product development teams allow them to offer a wide range of designs, styles, and fabric innovations that cater to evolving consumer preferences.

Customer Relationships: Long-term, established relationships with major global retailers, department stores, and hospitality clients, built on consistent quality and reliability.

Product Quality & Breadth: Reputation for producing high-quality textile products across various price points, from value to premium segments.

Growth Drivers

Diversification into New Product Categories: Expansion into bath textiles (towels), decorative textiles, and other home furnishing items to capture a larger share of the home textile market.

Growth in D2C and Branded Business: Leveraging its manufacturing expertise to build and scale its own brands (e.g., Boutique Living, Heirlooms) via e-commerce and retail, reducing reliance on private label contracts.

Geographic Expansion: Exploring new international markets beyond its core US and European focus, as well as increasing penetration in the domestic Indian market.

Capacity Expansion & Utilization: Optimizing existing capacities and undertaking strategic expansions to meet growing demand and accommodate new product lines.

Premiumization: Focus on value-added products, higher thread counts, and specialty finishes to enhance margins.

Risks

Raw Material Price Volatility: Significant fluctuations in cotton prices (a key raw material) can impact cost of goods sold and profitability.

Global Economic Slowdown: As an export-oriented company, a slowdown in major consumer markets (US, Europe) can reduce discretionary spending on home textiles, affecting demand and order volumes.

Currency Fluctuations: Exposure to foreign exchange rate movements, especially against the US Dollar and Euro, can impact export revenues and import costs.

Intense Competition: The global textile market is highly competitive, leading to pricing pressures and potential margin erosion.

Trade Policies & Tariffs: Changes in international trade agreements, tariffs, or non-tariff barriers could adversely affect export competitiveness.

Customer Concentration: Dependency on a few large retail customers can pose a risk if relationships deteriorate or those customers face business challenges.

Management & Ownership

Indo Count Industries Ltd. is promoted and led by the Jain family, with Mr. Anil Kumar Jain as the Executive Chairman and Mr. Mohit Jain as the Vice Chairman and Managing Director. The management team comprises experienced professionals with a deep understanding of the textile industry, manufacturing, and global supply chains. The promoter group typically holds a significant stake in the company, which is common among Indian family-led businesses, aligning their interests with long-term growth.

Outlook

ICIL is well-established in the global home textiles market, particularly in bed linen, benefiting from its integrated manufacturing capabilities, design prowess, and strong customer relationships. The company's strategic pivot towards product diversification and D2C branded business offers potential for margin expansion and reduced reliance on volatile B2B contracts, positioning it for future growth. However, the outlook remains susceptible to global macroeconomic conditions impacting consumer spending, raw material price volatility, and intense competitive pressures. Its ability to successfully execute its diversification and branding strategies while navigating external headwinds will be crucial for sustained performance.

Indo Count Inds Share Price

Live · BSE / NSE · Inception: 1988
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Indo Count Inds Quarterly Results

#(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 1093 941 1036 1152 1023 959 1062 1063 1058 1207
Other Income 0 9 9 16 6 9 19 11 30 17
Total Income 1093 950 1045 1168 1029 967 1082 1074 1088 1224
Total Expenditure 928 796 879 1006 933 848 958 972 971 1064
Operating Profit 166 154 165 162 96 120 123 102 116 160
Interest 20 21 30 36 36 31 32 30 44 32
Depreciation 22 25 25 32 34 38 39 39 43 45
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 124 108 110 95 26 51 52 33 30 84
Provision for Tax 32 30 29 24 4 12 13 9 6 20
Profit After Tax 92 78 80 71 21 39 39 24 24 63
Adjustments -0 0 0 0 0 0 0 0 -0 0
Profit After Adjustments 92 78 80 71 21 39 39 24 24 63
Adjusted Earnings Per Share 4.6 3.9 4.1 3.6 1.1 2 2 1.2 1.2 3.2

Indo Count Inds Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 2063 2153 1859 1934 2080 2519 2842 3012 3557 4151 4141 4390
Other Income 48 109 100 10 55 38 140 31 44 44 69 77
Total Income 2111 2262 1958 1945 2135 2557 2982 3043 3601 4195 4211 4468
Total Expenditure 1646 1831 1696 1778 1897 2143 2408 2557 2998 3618 3749 3965
Operating Profit 465 431 262 166 238 415 574 486 603 577 461 501
Interest 55 42 35 36 39 28 47 62 70 123 136 138
Depreciation 30 33 33 35 43 43 41 65 83 116 159 166
Exceptional Income / Expenses 0 0 0 0 -98 -4 0 0 0 0 0 0
Profit Before Tax 379 355 194 95 57 340 486 359 450 338 166 199
Provision for Tax 128 121 69 36 -16 90 127 82 112 88 40 48
Profit After Tax 251 234 125 60 73 249 359 277 338 250 127 150
Adjustments -10 0 1 0 1 2 0 0 0 0 0 0
Profit After Adjustments 241 234 126 60 74 251 359 277 338 250 127 150
Adjusted Earnings Per Share 12.2 11.9 6.4 3.1 3.7 12.7 18.2 14 17.1 12.6 6.4 7.6

Indo Count Inds Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 630 846 956 975 986 1285 1591 1793 2089 2282 2355
Minority's Interest 8 8 7 7 7 6 0 0 0 0 0
Borrowings 57 21 49 57 36 19 85 198 136 270 340
Other Non-Current Liabilities 88 120 124 123 78 92 88 111 164 390 400
Total Current Liabilities 607 528 563 463 589 895 1498 946 1180 1313 1396
Total Liabilities 1392 1524 1699 1625 1696 2296 3262 3048 3569 4255 4491
Fixed Assets 484 533 543 574 575 561 631 1110 1355 1895 2084
Other Non-Current Assets 22 15 28 25 16 20 389 236 74 141 17
Total Current Assets 886 975 1128 1024 1105 1715 2242 1702 2140 2219 2390
Total Assets 1392 1524 1699 1625 1696 2296 3262 3048 3569 4255 4491

Indo Count Inds Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 40 19 9 16 23 56 33 385 92 93 106
Cash Flow from Operating Activities 153 216 42 215 140 -20 -37 755 146 394 573
Cash Flow from Investing Activities -113 -78 -52 -101 16 -189 -258 -474 -98 -485 -217
Cash Flow from Financing Activities -61 -148 17 -106 -40 185 646 -574 -47 105 -349
Net Cash Inflow / Outflow -21 -10 7 8 116 -23 352 -293 1 14 7
Closing Cash & Cash Equivalent 19 9 16 23 139 33 385 92 93 106 114

Indo Count Inds Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 12.23 11.88 6.39 3.05 3.74 12.7 18.17 13.97 17.06 12.62 6.4
CEPS(Rs) 14.26 13.55 8.02 4.82 5.9 14.81 20.24 17.24 21.23 18.48 14.43
DPS(Rs) 0.4 0.8 0.8 0.6 0.6 1.5 2 2 2.2 2 1.5
Book NAV/Share(Rs) 31.91 42.85 48.44 49.36 49.93 65.06 80.59 90.52 105.48 115.2 118.92
Core EBITDA Margin(%) 20.2 14.95 8.71 8.01 8.64 14.82 15.1 14.73 15.3 12.62 9.33
EBIT Margin(%) 21.06 18.47 12.29 6.74 4.52 14.47 18.56 13.65 14.23 10.91 7.2
Pre Tax Margin(%) 18.39 16.51 10.42 4.91 2.67 13.36 16.91 11.63 12.32 7.99 3.96
PAT Margin (%) 12.18 10.88 6.72 3.08 3.45 9.8 12.48 8.98 9.25 5.92 3.02
Cash Profit Margin (%) 13.64 12.42 8.49 4.89 5.49 11.5 13.9 11.08 11.51 8.66 6.81
ROA(%) 19.08 16.07 7.77 3.6 4.4 12.48 12.9 8.77 10.21 6.39 2.9
ROE(%) 53.18 31.75 13.9 6.2 7.46 21.95 24.95 16.36 17.41 11.44 5.46
ROCE(%) 49.93 36.21 18.35 9.88 7.25 23.05 22.46 15.24 18.46 14.18 8.73
Receivable days 32.74 46.99 58.57 50.93 42.81 54.43 64.12 52.75 42.38 45.08 48.01
Inventory Days 74.27 78.7 103.98 105.26 90.7 89.17 113.41 116.18 101.73 99.39 104.67
Payable days 55.68 41.73 56.97 59.39 43.75 52.29 53.96 50.76 62.83 53.33 58.14
PER(x) 15.84 16.58 13.29 15.89 6.38 10.4 8.76 8.01 20.69 20.13 39.06
Price/Book(x) 6.07 4.59 1.75 0.98 0.48 2.03 1.98 1.24 3.35 2.21 2.1
Dividend Yield(%) 0.21 0.41 0.94 1.24 2.52 1.14 1.26 1.79 0.62 0.79 0.6
EV/Net Sales(x) 2.04 1.94 1.09 0.65 0.32 1.25 1.42 0.98 2.19 1.48 1.42
EV/Core EBITDA(x) 9.05 9.7 7.76 7.59 2.81 7.58 7.04 6.07 12.95 10.63 12.78
Net Sales Growth(%) 20.14 4.37 -13.67 4.07 7.54 21.11 12.81 5.97 18.11 16.71 -0.24
EBIT Growth(%) 59.73 -8.48 -42.37 -42.84 -26.75 283.33 45.06 -21.08 23.56 -11.41 -34.4
PAT Growth(%) 72.28 -6.78 -46.52 -52.23 22.16 240.82 43.95 -22.82 22.09 -26.02 -49.33
EPS Growth(%) 65.84 -2.88 -46.24 -52.21 22.48 239.7 43.08 -23.08 22.09 -26.02 -49.33
Debt/Equity(x) 0.65 0.37 0.4 0.35 0.35 0.45 0.82 0.47 0.44 0.53 0.46
Current Ratio(x) 1.46 1.85 2 2.21 1.88 1.92 1.5 1.8 1.81 1.69 1.71
Quick Ratio(x) 0.71 0.95 0.95 1.07 0.99 1.11 0.78 0.85 0.85 0.81 0.82
Interest Cover(x) 7.89 9.44 6.59 3.68 2.44 13.1 11.26 6.75 7.45 3.74 2.22
Total Debt/Mcap(x) 0.11 0.08 0.23 0.35 0.74 0.22 0.41 0.38 0.13 0.24 0.22

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% +11% +10% +7%
Operating Profit CAGR -20% -2% +2% 0%
PAT CAGR -49% -23% -13% -7%
Share Price CAGR +63% +20% +8% +11%
ROE Average +5% +11% +15% +19%
ROCE Average +9% +14% +16% +20%

Indo Count Inds Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 58.74 %
FII 10.67 %
DII (MF + Insurance) 6.08 %
Public (retail) 24.51 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 58.7458.7458.7458.7458.7458.7458.7458.7458.7458.74
FII 10.6910.6910.3510.119.899.999.869.8510.1410.67
DII 2.163.674.564.955.145.316.035.675.766.08
Public 28.426.926.3426.1926.2225.9625.3725.7325.3524.51
Others 0000000000
Total 100100100100100100100100100100

Indo Count Inds Peer Comparison

Indo Count Inds Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indo Count Inds Pros & Cons

Pros

Cons

  • Company has a low return on equity of 11% over the last 3 years.
  • Debtor days have increased from 53.33 to 58.14days.
  • Stock is trading at 3.5 times its book value.
  • The company has delivered a poor profit growth of -12% over past five years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp