Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹1,259Cr
Rev Gr TTM
Revenue Growth TTM
34.98%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ICEMAKE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 47.7 | 22.0 | 14.6 | 23.6 | 23.2 | 7.7 | 34.5 | 34.1 | 28.9 | 30.8 | 42.6 | 38.7 |
| 101 | 71 | 69 | 78 | 119 | 79 | 95 | 104 | 159 | 107 | 138 | 143 |
Operating Profit Operating ProfitCr |
| 10.7 | 10.3 | 9.9 | 5.2 | 14.8 | 7.1 | 8.2 | 6.0 | 11.8 | 4.0 | 6.5 | 6.5 |
Other Income Other IncomeCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 2 | 3 | 4 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 4 | 4 | 4 | 4 |
| 12 | 7 | 6 | 3 | 19 | 5 | 7 | 4 | 16 | -2 | 3 | 2 |
| 3 | 2 | 2 | 1 | 5 | 1 | 2 | 1 | 4 | 0 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | 56.1 | 72.9 | -3.2 | -54.4 | 65.3 | -32.1 | 6.7 | 39.1 | -18.3 | -140.4 | -57.8 | -48.4 |
| 7.6 | 6.8 | 5.8 | 2.5 | 10.2 | 4.3 | 4.6 | 2.5 | 6.5 | -1.3 | 1.4 | 0.9 |
| 5.5 | 3.4 | 2.9 | 1.3 | 9.1 | 2.4 | 3.0 | 1.8 | 7.4 | -0.9 | 1.3 | 0.9 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 16.9 | 28.1 | 4.6 | -2.2 | 53.1 | 51.5 | 21.2 | 26.7 | 23.6 |
| 78 | 90 | 118 | 125 | 124 | 192 | 280 | 338 | 437 | 547 |
Operating Profit Operating ProfitCr |
| 11.4 | 12.4 | 10.5 | 9.2 | 7.7 | 7.0 | 10.3 | 10.8 | 8.9 | 7.6 |
Other Income Other IncomeCr | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 4 | 11 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 8 | 17 |
| 7 | 10 | 11 | 8 | 5 | 10 | 28 | 35 | 31 | 19 |
| 2 | 3 | 3 | 2 | 2 | 3 | 7 | 9 | 8 | 5 |
|
| | 32.7 | 12.8 | -23.8 | -36.6 | 102.6 | 184.2 | 25.6 | -12.4 | -40.4 |
| 5.7 | 6.5 | 5.7 | 4.1 | 2.7 | 3.5 | 6.7 | 6.9 | 4.8 | 2.3 |
| 4.3 | 5.2 | 4.8 | 3.2 | 2.3 | 4.7 | 13.2 | 16.6 | 14.7 | 8.7 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| 8 | 29 | 34 | 38 | 41 | 46 | 65 | 88 | 108 | 105 |
Current Liabilities Current LiabilitiesCr | 34 | 35 | 31 | 44 | 46 | 58 | 73 | 81 | 190 | 228 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 2 | 1 | 4 | 5 | 6 | 5 | 26 | 54 | 77 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 44 | 67 | 59 | 70 | 73 | 90 | 124 | 140 | 222 | 270 |
Non Current Assets Non Current AssetsCr | 11 | 15 | 24 | 32 | 35 | 35 | 35 | 71 | 146 | 156 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 8 | -2 | 8 | -1 | 12 | 8 | 24 | 10 | 30 |
Investing Cash Flow Investing Cash FlowCr | -4 | -4 | -12 | -7 | -3 | -5 | -14 | -23 | -83 |
Financing Cash Flow Financing Cash FlowCr | 0 | 16 | -10 | 6 | -9 | -3 | -9 | 17 | 49 |
|
Free Cash Flow Free Cash FlowCr | 4 | -7 | -3 | -9 | 7 | 4 | 21 | -23 | -52 |
| 149.9 | -30.6 | 109.7 | -16.0 | 342.0 | 113.5 | 117.1 | 39.7 | 130.9 |
CFO To EBITDA CFO To EBITDA% | 75.0 | -16.0 | 59.4 | -7.2 | 119.6 | 57.4 | 75.8 | 25.5 | 70.5 |
| Financial Year | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 141 | 125 | 52 | 105 | 152 | 414 | 747 | 1,421 |
Price To Earnings Price To Earnings | 0.0 | 21.3 | 16.8 | 9.1 | 28.9 | 20.8 | 19.9 | 28.4 | 61.5 |
Price To Sales Price To Sales | 0.0 | 1.4 | 0.9 | 0.4 | 0.8 | 0.7 | 1.3 | 2.0 | 3.0 |
Price To Book Price To Book | 0.0 | 3.2 | 2.5 | 1.0 | 1.9 | 2.5 | 5.1 | 7.2 | 11.4 |
| 0.7 | 10.6 | 9.0 | 5.3 | 10.9 | 11.1 | 12.7 | 18.8 | 35.3 |
Profitability Ratios Profitability Ratios |
| 37.5 | 35.3 | 33.8 | 36.2 | 32.5 | 28.1 | 29.7 | 31.4 | 30.5 |
| 11.4 | 12.4 | 10.5 | 9.2 | 7.7 | 7.0 | 10.3 | 10.8 | 8.9 |
| 5.7 | 6.5 | 5.7 | 4.1 | 2.7 | 3.5 | 6.7 | 6.9 | 4.8 |
| 28.9 | 21.2 | 21.9 | 13.6 | 10.9 | 15.9 | 34.1 | 28.4 | 16.7 |
| 32.1 | 14.9 | 14.9 | 10.6 | 6.4 | 11.9 | 25.6 | 25.1 | 18.5 |
| 9.1 | 8.1 | 9.0 | 5.6 | 3.4 | 5.8 | 13.1 | 12.4 | 6.2 |
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**.
---