Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Indo Count Industries Ltd

ICIL
NSE
277.36
2.44%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Indo Count Industries Ltd

ICIL
NSE
277.36
2.44%
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
5,493Cr
Close
Close Price
277.36
Industry
Industry
Textiles - Home Textile
PE
Price To Earnings
48.40
PS
Price To Sales
1.34
Revenue
Revenue
4,106Cr
Rev Gr TTM
Revenue Growth TTM
-2.74%
PAT Gr TTM
PAT Growth TTM
-64.57%
Peer Comparison
How does ICIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ICIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
8077411,0097131,0939411,0361,1521,0239591,0621,063
Growth YoY
Revenue Growth YoY%
16.92.718.88.535.527.02.761.4-6.51.82.5-7.7
Expenses
ExpensesCr
6636168446099287968791,006941848958972
Operating Profit
Operating ProfitCr
1441251651041651451571468211110491
OPM
OPM%
17.916.916.314.615.115.415.112.78.011.69.88.6
Other Income
Other IncomeCr
35251409916691911
Interest Expense
Interest ExpenseCr
71518182021303636313230
Depreciation
DepreciationCr
161920222225253236383939
PBT
PBTCr
12397151791241081109516515234
Tax
TaxCr
2923372132302924412139
PAT
PATCr
9574114589278807111393924
Growth YoY
PAT Growth YoY%
11.0-4.770.554.0-2.95.5-29.621.9-87.8-49.9-51.4-65.5
NPM
NPM%
11.79.911.38.18.48.37.86.21.14.13.72.3
EPS
EPS
4.83.75.82.94.63.94.13.60.62.02.01.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
1,7172,0632,1531,8591,9342,0802,5192,8423,0123,5574,1514,106
Growth
Revenue Growth%
20.14.4-13.74.17.521.112.86.018.116.7-1.1
Expenses
ExpensesCr
1,4681,6461,8291,6961,7781,8972,1432,4082,5572,9983,6183,719
Operating Profit
Operating ProfitCr
249417323163156183377434454559534388
OPM
OPM%
14.520.215.08.78.18.814.915.315.115.712.99.4
Other Income
Other IncomeCr
394810510010-443414031444045
Interest Expense
Interest ExpenseCr
65554235363928476270123129
Depreciation
DepreciationCr
16303333354343416583117153
PBT
PBTCr
2073793531949557340486359450334152
Tax
TaxCr
611281216936-1691127821128838
PAT
PATCr
1462512321256073249359277338246114
Growth
PAT Growth%
72.3-7.7-46.0-52.222.2240.844.0-22.822.1-27.2-53.8
NPM
NPM%
8.512.210.86.73.13.59.912.69.29.55.92.8
EPS
EPS
7.82.511.86.43.03.712.718.114.017.112.65.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
393939393939393940404040
Reserves
ReservesCr
3825918079179359471,2451,5511,7532,0492,2382,269
Current Liabilities
Current LiabilitiesCr
7066075285634625898951,4989461,1801,3141,347
Non Current Liabilities
Non Current LiabilitiesCr
106146141173180114111173309299668589
Total Liabilities
Total LiabilitiesCr
1,2421,3921,5241,6991,6251,6962,2963,2623,0483,5694,2604,245
Current Assets
Current AssetsCr
8278869751,1281,0241,1051,7152,2421,7022,1402,2282,198
Non Current Assets
Non Current AssetsCr
4155065495716005915811,0201,3461,4292,0312,047
Total Assets
Total AssetsCr
1,2421,3921,5241,6991,6251,6962,2963,2623,0483,5694,2604,245

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
23615321642215140-20-37755146394
Investing Cash Flow
Investing Cash FlowCr
-103-113-78-52-10116-189-258-474-98-485
Financing Cash Flow
Financing Cash FlowCr
-114-61-14817-106-40185646-574-47105
Net Cash Flow
Net Cash FlowCr
19-21-1078116-23352-293114
Free Cash Flow
Free Cash FlowCr
23715321642215140-20-3741611143
CFO To PAT
CFO To PAT%
161.960.893.033.8358.5191.2-7.9-10.3272.843.1160.2
CFO To EBITDA
CFO To EBITDA%
95.036.766.826.0137.776.3-5.2-8.6166.226.173.8

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1,4963,8233,8861,6759574712,6083,1432,2166,9935,034
Price To Earnings
Price To Earnings
10.315.316.913.315.96.410.48.88.020.720.5
Price To Sales
Price To Sales
0.91.91.80.90.50.21.01.10.72.01.2
Price To Book
Price To Book
4.76.14.61.81.00.52.02.01.23.42.2
EV To EBITDA
EV To EBITDA
7.210.112.912.48.03.58.39.46.614.011.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.949.346.343.846.745.249.652.454.857.455.5
OPM
OPM%
14.520.215.08.78.18.814.915.315.115.712.9
NPM
NPM%
8.512.210.86.73.13.59.912.69.29.55.9
ROCE
ROCE%
35.642.434.417.310.27.319.818.315.817.112.3
ROE
ROE%
34.639.927.413.16.17.419.422.515.416.210.8
ROA
ROA%
11.818.115.27.43.74.310.811.09.19.55.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Executive Summary** **Indo Count Industries Ltd. (ICIL)**, established in 1988, is the **world’s largest manufacturer of bed linen** and a **top-three global supplier to the U.S. market**. The company has completed a major strategic transformation—**“Indo Count 2.0”**—shifting from a B2B-focused, export-centric manufacturer into a **branded, omnichannel global home textiles solutions provider**, with an expanded footprint in the **U.S. branded and utility bedding spaces**. With a $500 million revenue base in FY25 and a target to **double revenues by 2028**, Indo Count is strategically diversifying into **value-added, premium product segments**, expanding its U.S. manufacturing presence, and strengthening its brand portfolio through **acquisitions and licensing**, while accelerating growth in digital and domestic markets. --- ### **Core Business & Manufacturing Capabilities** - **Annual Bed Linen Capacity**: 153 million meters, across two integrated Indian plants: - **Kolhapur, Maharashtra**: 108 million meters - **Bhilad, Gujarat**: 45 million meters - **Vertical Integration**: Full in-house capabilities—spinning, weaving, processing, cut-and-sew—ensuring control over quality, cost, and delivery. - **Global Manufacturing Footprint**: - **India**: 2 manufacturing facilities (Bhilad, Kolhapur) - **USA**: 3 utility bedding facilities in **Ohio (Groveport)**, **Arizona (Phoenix)**, and **North Carolina (Kernersville)** - Capacity: **31 million pillows/year** and **1.5 million quilts/year** - U.S. operations support **local production** for high-value, freight-sensitive utility bedding products (e.g., pillows, mattress protectors) - **Sustainability Focus**: - 9.3 MW solar power plant at Bhilad supplies **90% of energy needs** - Higg Index FEM **Gold rating** for environmental performance - Project GAGAN supports sustainable cotton farming --- ### **Strategic Transformation: Indo Count 2.0** Launched in FY25, **Indo Count 2.0** marks a fundamental shift from white-labeled manufacturing to a **branded, omnichannel model**, targeting higher-margin segments: | **Shift** | **Old Model** | **New Model** | |---------|-------------|--------------| | **Model** | B2B, White-Label | Branded & B2C/D2C | | **Revenue Stream** | Primarily Core Bed Linen (93% in FY25) | Diversified (13% from new businesses in Q1 FY26) | | **Geographic Mix** | 70% U.S. | Targeting 60:40 U.S.:Non-U.S. split | | **Product Focus** | Bed Sheets | Full Soft Home: Bed, Bath, Rugs, Window Treatments | --- ### **U.S. Brand & Utility Bedding Expansion** Indo Count has significantly strengthened its U.S. market presence through **acquisitions, licensing, and greenfield investments**: #### **1. Acquisitions** - **Wamsutta** (acquired ₹85 crore, July 2024): - 175-year-old U.S. legacy brand - Launched as a **direct-to-consumer (D2C) brand** (Wamsutta.com) in **July 2025** - Positioned as **premium tier** with legacy and quality positioning - **Fluvitex USA** (Ohio): - 5 million pillows + 1.5 million quilts capacity - Revenue potential: $50 million - **Modern Home Textiles** (Arizona): - 8 million pillows capacity - Revenue potential: $35 million - **Total U.S. Acquired Revenue Potential**: **$85 million** #### **2. Licensed Brands (via Iconix Brand Group & Serta Simmons Bedding)** - **Fieldcrest (est. 1893)**: Luxurious, durable bedding for modern families - **Waverly (est. 1923)**: Design leader in American home decor, targeting women 25–44 - **Beautyrest**: Licensed from Serta Simmons Bedding for utility bedding - Flagship of global sleep innovation, targeting B2B and branded channels #### **3. Greenfield Expansions** - **North Carolina Facility (Kernersville)**: - Investment: ₹130 crore (~$15.6 million) - $75–90 million peak annual revenue potential - Phase 1 completion: **September 2025** - Strategic **coast-to-coast** U.S. footprint: Midwest, West, and East Coast coverage --- ### **Revenue Diversification & Growth Targets** - **Total Revenue (FY25)**: ~$500 million - **Q1 FY26 Revenue (New Segments)**: - **Utility Bedding & U.S. Branded Business**: ₹130 crore (vs. ₹125 crore in Q4 FY25) - **Branded Contribution**: 20% of consolidated revenue - **E-commerce/D2C**: 12% of revenue - **Domestic India Business**: 2.25% - **Non-U.S. Core Business**: 30% #### **Growth Targets** - **Double Revenue by 2028** - **$175 million** revenue from **U.S. utility bedding** segment - **$100 million** in revenue from **branded business** (Wamsutta, Fieldcrest, Waverly, Beautyrest) within 3 years - **India domestic business goal**: 7–8% of revenue (vs. 2.25%) in 3–4 years --- ### **Brand Portfolio: Owning, Licensing, and Building** | **Brand** | **Type** | **Key Details** | |--------|-------|---------------| | **Wamsutta** | Owned | 175-year legacy, D2C launch in July 2025; product expansion into towels, rugs, window treatments | | **Fieldcrest** | Licensed | Luxury heritage, 1893; targets durability and everyday elegance | | **Waverly** | Licensed | Fashion leader since 1923; pattern-driven, targets design-savvy women | | **Beautyrest** | Licensed | Premium sleep technology; utility bedding via Serta Simmons | | **Gaiam** | Partnership | Wellness & yoga leader; premium bath & bedding for relaxation | | **Boutique Living** | Domestic (India) | Premium brand; Egyptian cotton, 600–1000 TC sheets; 2,000+ MBOs | | **Layers** | Domestic (India) | Value-driven; tech-enabled (antimicrobial), fashion-forward; 1,500+ retail outlets | --- ### **Digital & Channel Transformation** - **D2C Focus**: - **Wamsutta.com** now live (July 2025) - **Boutique Living** and **Layers** websites and e-commerce platforms active - **E-commerce Growth**: - 12% of total revenue (up from 4% in FY21) - Active on Amazon, Flipkart, Myntra, Nykaa, Home Centre, etc. - **Omnichannel Strategy**: - B2B (white-label), B2C, D2C, retail, and quick commerce - Over 2,000 MBOs and LFS partners in India (Reliance, Lulu, Shoppers Stop) - Pan-India Retailers & Distributors Meet in 2025 to expand domestic network --- ### **Global Presence & Market Access** - **Exports**: 97% of revenue - **Markets**: 50+ countries across USA, UK, EU, Australia, UAE, Japan, Middle East - **Subsidiaries**: USA, UK, UAE - **Distribution Infrastructure**: - Showrooms, design studios, e-commerce drop-shipping centers in U.S., UK, UAE - Warehouses and long-term retail partnerships (e.g., Walmart “Giga Guru” status) - **Free Trade Agreements**: - Leveraging **India-UK FTA** (eliminates 10–12% duties) - Positioned to benefit from **India-Australia, India-UAE, and future EU FTAs** --- ### **Management & Governance** - **Leadership Appointments**: - CEO appointed for U.S. operations - CFO for India to drive strategic transformation - **Board-Driven Strategy**: Emphasis on financial discipline, capital efficiency, and ROIC - **Team**: Over **10,000 employees** (direct + indirect), with dedicated U.S. marketing, sales, merchandising, and sourcing teams ---