Textile · Founded 1988 · www.indocount.com · BSE 521016 · NSE INDO COUNT · ISIN INE483B01026
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 63% | 20% | 8% | 11% |
| ROE Average | 5% | 11% | 15% | 19% |
| ROCE Average | 9% | 14% | 16% | 20% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 |
| FII | 10.69 | 10.69 | 10.35 | 10.11 | 9.89 | 9.99 | 9.86 | 9.85 | 10.14 | 10.67 |
| DII | 2.16 | 3.67 | 4.56 | 4.95 | 5.14 | 5.31 | 6.03 | 5.67 | 5.76 | 6.08 |
| Public | 28.4 | 26.9 | 26.34 | 26.19 | 26.22 | 25.96 | 25.37 | 25.73 | 25.35 | 24.51 |
| 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 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 |
| FII | 2.12 | 2.12 | 2.05 | 2 | 1.96 | 1.98 | 1.95 | 1.95 | 2.01 | 2.11 |
| DII | 0.43 | 0.73 | 0.9 | 0.98 | 1.02 | 1.05 | 1.19 | 1.12 | 1.14 | 1.2 |
| Public | 5.63 | 5.33 | 5.22 | 5.19 | 5.19 | 5.14 | 5.02 | 5.1 | 5.02 | 4.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 | 58.74 |
| FII | 10.69 | 10.69 | 10.35 | 10.11 | 9.89 | 9.99 | 9.86 | 9.85 | 10.14 | 10.67 |
| DII | 2.16 | 3.67 | 4.56 | 4.95 | 5.14 | 5.31 | 6.03 | 5.67 | 5.76 | 6.08 |
| Public | 28.4 | 26.9 | 26.34 | 26.19 | 26.22 | 25.96 | 25.37 | 25.73 | 25.35 | 24.51 |
| 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 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 | 11.63 |
| FII | 2.12 | 2.12 | 2.05 | 2 | 1.96 | 1.98 | 1.95 | 1.95 | 2.01 | 2.11 |
| DII | 0.43 | 0.73 | 0.9 | 0.98 | 1.02 | 1.05 | 1.19 | 1.12 | 1.14 | 1.2 |
| Public | 5.63 | 5.33 | 5.22 | 5.19 | 5.19 | 5.14 | 5.02 | 5.1 | 5.02 | 4.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 | 19.81 |
* 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.