Login
Products
Login
Home
Alerts
Search
Watchlist
Products

ICE Make Refrigeration Ltd

ICEMAKE
NSE
797.65
0.57%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

ICE Make Refrigeration Ltd

ICEMAKE
NSE
797.65
0.57%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,259Cr
Close
Close Price
797.65
Industry
Industry
Refrigeration
PE
Price To Earnings
91.37
PS
Price To Sales
2.12
Revenue
Revenue
593Cr
Rev Gr TTM
Revenue Growth TTM
34.98%
PAT Gr TTM
PAT Growth TTM
-46.45%
Peer Comparison
How does ICEMAKE stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ICEMAKE
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
11479778214085103111180112147153
Growth YoY
Revenue Growth YoY%
47.722.014.623.623.27.734.534.128.930.842.638.7
Expenses
ExpensesCr
1017169781197995104159107138143
Operating Profit
Operating ProfitCr
12884216872141010
OPM
OPM%
10.710.39.95.214.87.18.26.011.84.06.56.5
Other Income
Other IncomeCr
100000000000
Interest Expense
Interest ExpenseCr
001110112234
Depreciation
DepreciationCr
111111124444
PBT
PBTCr
127631957416-232
Tax
TaxCr
322151214010
PAT
PATCr
95421445312-121
Growth YoY
PAT Growth YoY%
56.172.9-3.2-54.465.3-32.16.739.1-18.3-140.4-57.8-48.4
NPM
NPM%
7.66.85.82.510.24.34.62.56.5-1.31.40.9
EPS
EPS
5.53.42.91.39.12.43.01.87.4-0.91.30.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
88103132138135206312378480593
Growth
Revenue Growth%
16.928.14.6-2.253.151.521.226.723.6
Expenses
ExpensesCr
7890118125124192280338437547
Operating Profit
Operating ProfitCr
10131413101432414345
OPM
OPM%
11.412.410.59.27.77.010.310.88.97.6
Other Income
Other IncomeCr
0100111111
Interest Expense
Interest ExpenseCr
12122212411
Depreciation
DepreciationCr
22334444817
PBT
PBTCr
71011851028353119
Tax
TaxCr
2332237985
PAT
PATCr
57764721262314
Growth
PAT Growth%
32.712.8-23.8-36.6102.6184.225.6-12.4-40.4
NPM
NPM%
5.76.55.74.12.73.56.76.94.82.3
EPS
EPS
4.35.24.83.22.34.713.216.614.78.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
7161616161616161616
Reserves
ReservesCr
829343841466588108105
Current Liabilities
Current LiabilitiesCr
3435314446587381190228
Non Current Liabilities
Non Current LiabilitiesCr
6214565265477
Total Liabilities
Total LiabilitiesCr
558183101108125159211368426
Current Assets
Current AssetsCr
446759707390124140222270
Non Current Assets
Non Current AssetsCr
1115243235353571146156
Total Assets
Total AssetsCr
558183101108125159211368426

Cash Flow

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
8-28-1128241030
Investing Cash Flow
Investing Cash FlowCr
-4-4-12-7-3-5-14-23-83
Financing Cash Flow
Financing Cash FlowCr
016-106-9-3-91749
Net Cash Flow
Net Cash FlowCr
311-13-20014-5
Free Cash Flow
Free Cash FlowCr
4-7-3-97421-23-52
CFO To PAT
CFO To PAT%
149.9-30.6109.7-16.0342.0113.5117.139.7130.9
CFO To EBITDA
CFO To EBITDA%
75.0-16.059.4-7.2119.657.475.825.570.5

Ratios

Consolidated
Standalone
Financial YearMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0141125521051524147471,421
Price To Earnings
Price To Earnings
0.021.316.89.128.920.819.928.461.5
Price To Sales
Price To Sales
0.01.40.90.40.80.71.32.03.0
Price To Book
Price To Book
0.03.22.51.01.92.55.17.211.4
EV To EBITDA
EV To EBITDA
0.710.69.05.310.911.112.718.835.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
37.535.333.836.232.528.129.731.430.5
OPM
OPM%
11.412.410.59.27.77.010.310.88.9
NPM
NPM%
5.76.55.74.12.73.56.76.94.8
ROCE
ROCE%
28.921.221.913.610.915.934.128.416.7
ROE
ROE%
32.114.914.910.66.411.925.625.118.5
ROA
ROA%
9.18.19.05.63.45.813.112.46.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
#### **Overview** ICE Make Refrigeration Limited, established in **1993** and headquartered in Ahmedabad, Gujarat, is a leading Indian manufacturer of **customized, energy-efficient, and sustainable refrigeration solutions**. Operating under the brand names **Ice Make**, **Bharat**, and **TransFreez**, the company serves diverse industrial and commercial sectors across India and **24 international markets**, including the USA, Japan, Canada, Australia, and several nations in Africa and the Middle East. Listed on **NSE Emerge** in December 2017, it achieved a record-breaking SME IPO subscription of **261 times**, raising over **₹6,100 crores**, and transitioned into a Public Limited Company in 2017 to strengthen its corporate governance and scalability. --- #### **Core Business Verticals** Ice Make operates across **five key verticals**: 1. **Cold Rooms** 2. **Commercial Refrigeration** 3. **Industrial Refrigeration** 4. **Transport Refrigeration** 5. **Ammonia Refrigeration** These solutions are widely used in: - **Dairy & Ice Cream** (30–40% of revenue) - **Food Processing & Hospitality** (15–20%) - **Pharmaceuticals & Chemicals** (15–20%) - **E-commerce & Quick Commerce** - **Agriculture, Logistics, Healthcare, and Retail** The company offers more than **50 specialized refrigeration products**, including cold rooms, chest freezers, chillers, visi coolers, transport refrigeration units, and industrial ammonia systems. --- #### **Market Position & Growth Drivers** - **Cold Rooms** remain the **primary revenue driver**, accounting for **over 50%** of total revenue (50.17% in FY25), driven by demand from dairy, pharma, food processing, and e-commerce warehousing. - Strong growth in **emerging sectors** such as **quick commerce (dark stores)**, **pharmaceuticals**, **healthcare**, and **agricultural value chains** contributed **21% of H1 FY26 revenue**. - The company supplies to major players like **Flipkart, Zepto, Blinkit, BigBasket, Swiggy, and Zomato**, and estimates it serves **over 50% of India’s e-commerce dark store refrigeration needs**. - **Government initiatives** such as the **PM Kisan Sampada Yojana** and subsidies (up to 60%) for cold chain infrastructure in agriculture are accelerating demand. --- #### **Manufacturing & Operational Strength** - Operates **five manufacturing units**: - **Dantali, Vamaj, Bavla** (Ahmedabad, Gujarat) - **Chennai, Tamil Nadu** - **Kolkata, West Bengal** (via subsidiary IceBest Private Limited) - Employs over **1,200 people** and maintains a pan-India logistics and service network. - Annual manufacturing capacity: **1.25 lakh refrigeration units**, with current utilization at **~80%**. - Engages in **backward integration** for core components and **white-label manufacturing** (15% of discontinuous panel capacity). --- #### **Product Innovation & Diversification** - Launched new verticals: **Continuous PUF Panels** and **Commercial Freezers & Visi Coolers**, expected to contribute **₹150 crore** to FY26 revenue. - Introduced **energy-efficient, IoT-enabled smart solutions**: - **Solar-powered cold rooms** (SOLO Perifresh): plug-and-play, with **30-hour thermal backup**, targeting rural farmers and FPOs. - **IoT-based remote monitoring systems** for predictive maintenance and real-time temperature control. - **AR-assisted diagnostics** and **IoT-enabled temperature control systems**. - New product pipeline includes **freeze dryers**, **heat pump dehydration units**, and **custom chillers for dark stores**, serving as import substitutes from China/EU. - **Visi Coolers (IMVC Series)**: 4 models (300–1100), operating at 2°C–8°C, used in retail and QSRs for beverage and dairy display. --- #### **Strategic Expansion & Capacity Development** - **Capital Expenditure**: - **₹200 crore** CAPEX plan underway since FY24, with **₹100 crore** already invested. - **₹150 crore** further CAPEX planned for 2025–2026 for automation, technology upgrades, and geographic expansion. - Investment focus: **automation, continuous PUF panels, chest freezers, visi coolers, and Chennai plant relocation/expansion**. - **New Facilities**: - **Bavla, Gujarat**: Dedicated facility for continuous PUF panels and commercial freezers (operational since Jan 2025). - **Chennai plant relocation**: Expected by **December 2025**, to enhance capacity and service in South India. - Expansion of **Kolkata (IceBest) unit** to increase regional penetration in East India and reduce logistics costs. --- #### **Sustainability & Technology** - Operates **iMGreen Plant** with a **50 kW solar power system**, reducing electricity consumption by **30%**. - Committed to **ISO 14001 standards**, **rainwater harvesting**, and eco-friendly refrigerants. - Focus on **low-GWP (Global Warming Potential)** refrigerants and **energy-efficient designs** to meet evolving environmental norms. - **Green initiatives** include **solar cold rooms** and **PUF panels** repurposed for **building insulation** in PEBs, warehouses, and public infrastructure. --- #### **Geographic & Export Strategy** - **Domestic Revenue Mix**: - **West**: 51% - **East**: 18% - **South**: 14% - **North**: 11% - Actively expanding in **Tier 2/3 cities** and **Eastern India** via regional manufacturing and stock points. - **Export Footprint**: 24 countries; key markets: **Nepal, UAE, USA, Canada, Nigeria, Australia, South Africa**. - **Export Revenue Target**: ₹25 crore for FY26, with ₹6 crore already in order book and potential deals worth ₹7–8 crore in discussion. - Secured **US certification (LN)** for select models to boost North American market entry. --- #### **Competitive Advantages** - **Solution-based, not catalog-based**, with a **30–35 year track record**. - **Repeat business/strong brand loyalty**: ~50% from repeat customers or referrals. - **No full-line competitor**: Unique integration of **cold rooms, industrial, commercial, transport, and ammonia refrigeration**. - **Strong R&D focus**: Invests annually in innovation (e.g., freeze dryers, IoT, solar tech). --- #### **Strategic Initiatives (Q2 FY26 and Beyond)** 1. **Capacity Expansion**: Increase existing capacity from ₹600 crore to ₹700 crore through incremental upgrades. 2. **Technology Integration**: Expand use of **IoT, AR, and AI-based monitoring** in cold chain operations. 3. **New Vertical Growth**: - **PUF Panels**: 2nd largest Indian manufacturer; targeting **building insulation** as a larger-than-cold-room market. - **Commercial Freezers**: 120,000 units/year capacity; growing through B2B partnerships and OEM models. 4. **Export Growth**: Focus on **MENA and African markets** with compact, durable units. 5. **After-Sales & Service**: Strengthening **EMC (Energy Management Contracting)** and service network to boost recovery revenue. --- #### **Key Projects & Orders (Recent)** - ₹65.48 crore order from **West Bengal Livestock Development Corporation**. - ₹39 crore pending dispatch from **Haringhata Project**. - Jammu & Kashmir Horticulture Dept: ₹28.5 crore cold storage project. - West Bengal Govt: ₹42 crore project order. - Punjab National Bank Dairy: ₹15 crores for butter cold storage. - Supply of **1,200 custom freezers** to **BigBasket**. ---