Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5,493Cr
Rev Gr TTM
Revenue Growth TTM
-2.74%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ICIL
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% | 16.9 | 2.7 | 18.8 | 8.5 | 35.5 | 27.0 | 2.7 | 61.4 | -6.5 | 1.8 | 2.5 | -7.7 |
| 663 | 616 | 844 | 609 | 928 | 796 | 879 | 1,006 | 941 | 848 | 958 | 972 |
Operating Profit Operating ProfitCr |
| 17.9 | 16.9 | 16.3 | 14.6 | 15.1 | 15.4 | 15.1 | 12.7 | 8.0 | 11.6 | 9.8 | 8.6 |
Other Income Other IncomeCr | 3 | 5 | 25 | 14 | 0 | 9 | 9 | 16 | 6 | 9 | 19 | 11 |
Interest Expense Interest ExpenseCr | 7 | 15 | 18 | 18 | 20 | 21 | 30 | 36 | 36 | 31 | 32 | 30 |
Depreciation DepreciationCr | 16 | 19 | 20 | 22 | 22 | 25 | 25 | 32 | 36 | 38 | 39 | 39 |
| 123 | 97 | 151 | 79 | 124 | 108 | 110 | 95 | 16 | 51 | 52 | 34 |
| 29 | 23 | 37 | 21 | 32 | 30 | 29 | 24 | 4 | 12 | 13 | 9 |
|
Growth YoY PAT Growth YoY% | 11.0 | -4.7 | 70.5 | 54.0 | -2.9 | 5.5 | -29.6 | 21.9 | -87.8 | -49.9 | -51.4 | -65.5 |
| 11.7 | 9.9 | 11.3 | 8.1 | 8.4 | 8.3 | 7.8 | 6.2 | 1.1 | 4.1 | 3.7 | 2.3 |
| 4.8 | 3.7 | 5.8 | 2.9 | 4.6 | 3.9 | 4.1 | 3.6 | 0.6 | 2.0 | 2.0 | 1.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 20.1 | 4.4 | -13.7 | 4.1 | 7.5 | 21.1 | 12.8 | 6.0 | 18.1 | 16.7 | -1.1 |
| 1,468 | 1,646 | 1,829 | 1,696 | 1,778 | 1,897 | 2,143 | 2,408 | 2,557 | 2,998 | 3,618 | 3,719 |
Operating Profit Operating ProfitCr |
| 14.5 | 20.2 | 15.0 | 8.7 | 8.1 | 8.8 | 14.9 | 15.3 | 15.1 | 15.7 | 12.9 | 9.4 |
Other Income Other IncomeCr | 39 | 48 | 105 | 100 | 10 | -44 | 34 | 140 | 31 | 44 | 40 | 45 |
Interest Expense Interest ExpenseCr | 65 | 55 | 42 | 35 | 36 | 39 | 28 | 47 | 62 | 70 | 123 | 129 |
Depreciation DepreciationCr | 16 | 30 | 33 | 33 | 35 | 43 | 43 | 41 | 65 | 83 | 117 | 153 |
| 207 | 379 | 353 | 194 | 95 | 57 | 340 | 486 | 359 | 450 | 334 | 152 |
| 61 | 128 | 121 | 69 | 36 | -16 | 91 | 127 | 82 | 112 | 88 | 38 |
|
| | 72.3 | -7.7 | -46.0 | -52.2 | 22.2 | 240.8 | 44.0 | -22.8 | 22.1 | -27.2 | -53.8 |
| 8.5 | 12.2 | 10.8 | 6.7 | 3.1 | 3.5 | 9.9 | 12.6 | 9.2 | 9.5 | 5.9 | 2.8 |
| 7.8 | 2.5 | 11.8 | 6.4 | 3.0 | 3.7 | 12.7 | 18.1 | 14.0 | 17.1 | 12.6 | 5.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 39 | 40 | 40 | 40 | 40 |
| 382 | 591 | 807 | 917 | 935 | 947 | 1,245 | 1,551 | 1,753 | 2,049 | 2,238 | 2,269 |
Current Liabilities Current LiabilitiesCr | 706 | 607 | 528 | 563 | 462 | 589 | 895 | 1,498 | 946 | 1,180 | 1,314 | 1,347 |
Non Current Liabilities Non Current LiabilitiesCr | 106 | 146 | 141 | 173 | 180 | 114 | 111 | 173 | 309 | 299 | 668 | 589 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 827 | 886 | 975 | 1,128 | 1,024 | 1,105 | 1,715 | 2,242 | 1,702 | 2,140 | 2,228 | 2,198 |
Non Current Assets Non Current AssetsCr | 415 | 506 | 549 | 571 | 600 | 591 | 581 | 1,020 | 1,346 | 1,429 | 2,031 | 2,047 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 236 | 153 | 216 | 42 | 215 | 140 | -20 | -37 | 755 | 146 | 394 |
Investing Cash Flow Investing Cash FlowCr | -103 | -113 | -78 | -52 | -101 | 16 | -189 | -258 | -474 | -98 | -485 |
Financing Cash Flow Financing Cash FlowCr | -114 | -61 | -148 | 17 | -106 | -40 | 185 | 646 | -574 | -47 | 105 |
|
Free Cash Flow Free Cash FlowCr | 237 | 153 | 216 | 42 | 215 | 140 | -20 | -37 | 416 | 11 | 143 |
| 161.9 | 60.8 | 93.0 | 33.8 | 358.5 | 191.2 | -7.9 | -10.3 | 272.8 | 43.1 | 160.2 |
CFO To EBITDA CFO To EBITDA% | 95.0 | 36.7 | 66.8 | 26.0 | 137.7 | 76.3 | -5.2 | -8.6 | 166.2 | 26.1 | 73.8 |
| Financial Year | Mar 2015 | Mar 2016 | 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 | 1,496 | 3,823 | 3,886 | 1,675 | 957 | 471 | 2,608 | 3,143 | 2,216 | 6,993 | 5,034 |
Price To Earnings Price To Earnings | 10.3 | 15.3 | 16.9 | 13.3 | 15.9 | 6.4 | 10.4 | 8.8 | 8.0 | 20.7 | 20.5 |
Price To Sales Price To Sales | 0.9 | 1.9 | 1.8 | 0.9 | 0.5 | 0.2 | 1.0 | 1.1 | 0.7 | 2.0 | 1.2 |
Price To Book Price To Book | 4.7 | 6.1 | 4.6 | 1.8 | 1.0 | 0.5 | 2.0 | 2.0 | 1.2 | 3.4 | 2.2 |
| 7.2 | 10.1 | 12.9 | 12.4 | 8.0 | 3.5 | 8.3 | 9.4 | 6.6 | 14.0 | 11.9 |
Profitability Ratios Profitability Ratios |
| 44.9 | 49.3 | 46.3 | 43.8 | 46.7 | 45.2 | 49.6 | 52.4 | 54.8 | 57.4 | 55.5 |
| 14.5 | 20.2 | 15.0 | 8.7 | 8.1 | 8.8 | 14.9 | 15.3 | 15.1 | 15.7 | 12.9 |
| 8.5 | 12.2 | 10.8 | 6.7 | 3.1 | 3.5 | 9.9 | 12.6 | 9.2 | 9.5 | 5.9 |
| 35.6 | 42.4 | 34.4 | 17.3 | 10.2 | 7.3 | 19.8 | 18.3 | 15.8 | 17.1 | 12.3 |
| 34.6 | 39.9 | 27.4 | 13.1 | 6.1 | 7.4 | 19.4 | 22.5 | 15.4 | 16.2 | 10.8 |
| 11.8 | 18.1 | 15.2 | 7.4 | 3.7 | 4.3 | 10.8 | 11.0 | 9.1 | 9.5 | 5.8 |
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
---