Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹12,269Cr
Rev Gr TTM
Revenue Growth TTM
7.14%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

INDIACEM
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -5.1 | -4.7 | -13.1 | -16.8 | -28.5 | -19.2 | -15.6 | -3.1 | -0.2 | 9.3 | 18.6 | 2.6 |
| 1,428 | 1,260 | 1,067 | 1,199 | 1,051 | 1,185 | 1,130 | 1,200 | 942 | 1,036 | 1,035 | 1,076 |
Operating Profit Operating ProfitCr |
| 0.6 | 0.3 | 4.2 | 3.0 | -2.4 | -15.9 | -20.2 | -0.2 | 8.1 | 7.3 | 7.1 | 12.5 |
Other Income Other IncomeCr | 7 | 8 | 53 | 36 | 256 | -64 | 413 | 116 | -115 | 23 | 15 | 15 |
Interest Expense Interest ExpenseCr | 58 | 60 | 59 | 64 | 82 | 73 | 73 | 38 | 27 | 25 | 24 | 23 |
Depreciation DepreciationCr | 54 | 55 | 57 | 57 | 56 | 55 | 55 | 75 | 74 | 74 | 75 | 76 |
| -97 | -103 | -16 | -48 | 93 | -355 | 94 | 1 | -132 | 4 | -5 | 69 |
| -24 | -17 | -8 | 1 | 21 | -16 | -39 | -24 | -1 | -4 | -2 | 9 |
|
Growth YoY PAT Growth YoY% | -187.8 | 29.4 | -105.9 | 79.5 | 196.9 | -296.5 | 1,870.8 | 138.2 | -284.2 | 102.6 | -102.3 | 211.0 |
| -5.1 | -6.8 | -0.6 | -4.0 | 7.0 | -33.2 | 12.4 | 1.6 | -12.8 | 0.8 | -0.2 | 4.8 |
| -2.9 | -2.6 | 0.0 | -1.9 | 1.9 | -10.9 | 4.0 | 0.5 | -4.3 | 0.3 | -0.1 | 1.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| -0.5 | -3.5 | 5.7 | 2.0 | 9.6 | -10.1 | -13.0 | 7.7 | 15.4 | -10.9 | -17.0 | 8.1 |
| 4,298 | 4,010 | 4,274 | 4,558 | 5,145 | 4,592 | 3,723 | 4,374 | 5,751 | 4,906 | 4,531 | 4,088 |
Operating Profit Operating ProfitCr |
| 15.1 | 17.9 | 17.2 | 13.5 | 10.8 | 11.5 | 17.5 | 10.0 | -2.5 | 1.8 | -9.2 | 8.8 |
Other Income Other IncomeCr | 22 | 22 | 19 | 25 | 39 | 28 | 40 | 24 | 226 | 89 | 705 | -62 |
Interest Expense Interest ExpenseCr | 478 | 440 | 380 | 365 | 350 | 343 | 271 | 198 | 242 | 240 | 266 | 99 |
Depreciation DepreciationCr | 303 | 291 | 276 | 279 | 265 | 256 | 247 | 226 | 219 | 220 | 239 | 299 |
| 4 | 164 | 252 | 90 | 50 | 24 | 311 | 85 | -378 | -278 | -183 | -63 |
| 6 | 47 | 94 | 19 | 25 | -30 | 102 | 19 | -208 | -48 | -59 | 2 |
|
| 99.5 | 9,877.0 | 35.5 | -55.3 | -64.2 | 111.7 | 289.9 | -68.3 | -357.4 | -35.8 | 46.0 | 47.2 |
| 0.0 | 2.4 | 3.0 | 1.3 | 0.4 | 1.0 | 4.6 | 1.4 | -3.0 | -4.6 | -3.0 | -1.5 |
| -0.1 | 3.8 | 5.3 | 2.3 | 0.3 | 9.2 | 7.0 | 9.0 | -4.0 | -7.3 | -4.6 | -2.2 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Equity Capital Equity CapitalCr | 307 | 308 | 308 | 308 | 310 | 310 | 310 | 310 | 310 | 310 | 310 | 310 |
| 3,073 | 4,742 | 4,867 | 4,961 | 4,898 | 5,150 | 5,350 | 5,599 | 5,456 | 5,265 | 9,884 | 9,814 |
Current Liabilities Current LiabilitiesCr | 2,360 | 2,666 | 2,421 | 1,929 | 2,508 | 2,878 | 2,493 | 2,731 | 2,827 | 2,797 | 1,250 | 1,576 |
Non Current Liabilities Non Current LiabilitiesCr | 2,921 | 2,949 | 3,303 | 3,708 | 3,492 | 3,238 | 2,825 | 3,289 | 2,814 | 2,305 | 2,384 | 1,703 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1,793 | 1,585 | 1,941 | 1,941 | 2,331 | 2,382 | 1,838 | 2,542 | 3,427 | 2,740 | 1,592 | 1,584 |
Non Current Assets Non Current AssetsCr | 6,894 | 9,106 | 8,994 | 9,005 | 8,969 | 9,287 | 9,252 | 9,501 | 8,040 | 7,961 | 12,238 | 11,819 |
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 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 645 | 964 | 757 | 556 | 377 | 387 | 1,046 | 439 | -19 | 344 | -256 | -27 |
Investing Cash Flow Investing Cash FlowCr | -124 | -220 | -155 | -306 | -202 | -282 | -189 | -250 | 435 | 248 | 2,015 | -103 |
Financing Cash Flow Financing Cash FlowCr | -520 | -757 | -599 | -235 | -180 | -110 | -860 | -183 | -397 | -572 | -1,738 | 40 |
|
Free Cash Flow Free Cash FlowCr | 507 | 796 | 672 | 361 | 161 | 140 | 897 | 288 | 142 | 255 | 31 | |
| -54,227.1 | 828.5 | 480.2 | 788.7 | 1,492.6 | 723.2 | 502.0 | 665.4 | 11.5 | -149.2 | 206.0 | 40.7 |
CFO To EBITDA CFO To EBITDA% | 84.6 | 110.5 | 85.2 | 78.4 | 60.3 | 65.0 | 132.8 | 90.7 | 13.6 | 373.5 | 67.0 | -6.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2,656 | 2,648 | 4,993 | 4,365 | 3,353 | 3,283 | 5,191 | 6,489 | 5,730 | 6,585 | 8,572 | 10,670 |
Price To Earnings Price To Earnings | 0.0 | 22.7 | 30.2 | 67.1 | 159.1 | 65.4 | 25.1 | 82.8 | 0.0 | 0.0 | 0.0 | -158.7 |
Price To Sales Price To Sales | 0.5 | 0.5 | 1.0 | 0.8 | 0.6 | 0.6 | 1.1 | 1.3 | 1.0 | 1.3 | 2.1 | 2.4 |
Price To Book Price To Book | 0.9 | 0.5 | 1.0 | 0.8 | 0.6 | 0.6 | 1.0 | 1.2 | 1.1 | 1.3 | 1.8 | 1.1 |
| 7.4 | 6.1 | 8.7 | 10.4 | 10.0 | 10.8 | 10.4 | 19.7 | -60.2 | 99.2 | -25.2 | 30.0 |
Profitability Ratios Profitability Ratios |
| 83.0 | 82.5 | 82.2 | 81.4 | 81.3 | 81.0 | 82.1 | 82.8 | 80.2 | 80.1 | 78.2 | 28.5 |
| 15.1 | 17.9 | 17.2 | 13.5 | 10.8 | 11.5 | 17.5 | 10.0 | -2.5 | 1.8 | -9.2 | 8.8 |
| 0.0 | 2.4 | 3.0 | 1.3 | 0.4 | 1.0 | 4.6 | 1.4 | -3.0 | -4.6 | -3.0 | -1.5 |
| 7.6 | 7.8 | 7.9 | 5.5 | 4.9 | 4.3 | 6.7 | 3.1 | -1.6 | -0.5 | 0.7 | 0.3 |
| 0.0 | 2.3 | 3.0 | 1.3 | 0.5 | 1.0 | 3.7 | 1.1 | -3.0 | -4.1 | -1.2 | -0.7 |
| 0.0 | 1.1 | 1.4 | 0.6 | 0.2 | 0.5 | 1.9 | 0.6 | -1.5 | -2.1 | -0.9 | -0.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**The India Cements Limited (ICL)** is a premier cement manufacturer in Southern India, currently undergoing a massive operational and financial transformation following its acquisition by **UltraTech Cement Limited**. As of **February 2025**, UltraTech holds an **81.49%** equity stake, integrating ICL into the **Aditya Birla Group** ecosystem. This transition marks a shift from a period of liquidity stress to a stabilized, efficiency-driven growth phase.
---
### **Strategic Integration & Ownership Transition**
The acquisition by UltraTech Cement has fundamentally altered ICL’s corporate trajectory, moving it from an independent regional player to a key subsidiary of India’s largest cement producer.
* **Acquisition Timeline:** UltraTech acquired a **55.49%** stake on **December 24, 2024**, increasing it to **81.49%** by **February 2025** via an open offer.
* **Brand Migration:** A rapid transition to the "UltraTech" brand is underway. As of **October 2025**, **31%** conversion was achieved, rising to **58%** by **December 2025**, with full brand integration targeted for **June 2026**.
* **Corporate Simplification:** To reduce administrative overhead, ICL amalgamated four subsidiaries (**ICL Securities, ICL Financial Services, ICL International, and India Cements Infrastructures**) effective **January 1, 2025**.
* **Regulatory Compliance:** Following the open offer, public shareholding fell below the **25%** minimum threshold. UltraTech is mandated to rectify this by **February 2026**.
---
### **Manufacturing Footprint & Market Reach**
ICL maintains a dominant position in the South Indian market, supported by a strategic mix of integrated plants and grinding units.
**Capacity Overview:**
* **Total Capacity:** **14.75 MTPA** (following a **0.3 MTPA** de-bottlenecking at Banswara in **May 2025**).
* **Regional Concentration:** **12.95 MTPA** is located in South India, serving **14 states**.
* **Sales Mix:** The Southern region accounted for **68%** of sales volume in **FY25**.
**Asset Distribution:**
| State | Integrated Plants | Grinding Units |
| :--- | :--- | :--- |
| **Tamil Nadu** | Sankarnagar, Sankari, Dalavoi | Vallur |
| **Andhra Pradesh** | Chilamkur, Yerraguntla | - |
| **Telangana** | Vishnupuram, Malkapur | - |
| **Rajasthan** | Nokhla (Banswara) | - |
*Note: The **Parli grinding unit** (Maharashtra) was sold to UltraTech in **Q1 FY25** for **Rs. 315 crore**.*
---
### **Operational Transformation & Efficiency Targets**
Under UltraTech’s management, ICL is executing a **₹2,000 Crore** capex program (**FY26-FY27**) to modernize legacy assets and slash production costs.
* **Efficiency Goal:** Target improvement of upwards of **Rs. 300 per ton** in operating costs.
* **Modernization:** Upgrading **4/5 stage preheaters** to **6 stage** units and optimizing coolers to reduce thermal heat consumption.
* **Profitability Target:** Aiming for an **EBITDA per ton** exceeding **₹1,000** by **FY28** (up from breakeven in early 2025).
* **Logistics Optimization:** Leveraging a retail footprint of **5,000** stores and an RMC network covering **163** cities. Logistics costs were recently reduced to **₹1,060 per ton**.
---
### **Energy Transition & Sustainability Roadmap**
ICL is aggressively pivoting toward green energy to insulate itself from volatile fuel prices and improve its ESG profile.
* **Green Power Mix:** Increased from **3%** (pre-acquisition) to **42%** (Oct 2025), with a target of **86%** by **FY28**.
* **Renewable Infrastructure:** Planned installation of **219 MW** of renewable energy and **21.8 MW** of Waste Heat Recovery Systems (**WHRS**).
* **Circular Economy:** Currently, **21.07%** of input materials are recycled (fly ash, slag, and hazardous waste).
* **Captive Power Assets:** Includes two **50 MW** thermal plants, a **26 MW** gas plant, and **18.65 MW** of wind power.
---
### **Financial Performance & Deleveraging**
The company achieved a financial turnaround in **Q2 FY26**, reaching breakeven after years of sustained losses.
**Key Financial Metrics:**
| Metric (Consolidated) | Q2 FY26 | Q1 FY26 | FY25 (Full Year) |
| :--- | :--- | :--- | :--- |
| **Net Sales** (₹ Cr) | - | **1,024.74** | **4,088** |
| **Operating EBITDA/Mt** | **₹386** | **₹400** | - |
| **PAT** (₹ Cr) | **15** | **(9.13)** | **(668)** |
| **Capacity Utilization** | **65%** | - | **62%** |
**Debt and Liquidity Management:**
* **Debt Reduction:** Standalone gross debt fell from **₹3,286 Crore** (March 2024) to **₹1,886 Crore** (March 2025).
* **Net Debt:** Reached **₹886 Crores** by **January 2025**.
* **Asset Revaluation:** A **FY25** revaluation of Property, Plant, and Equipment (**PPE**) added **₹5,397.20 Crore** to the fair value, primarily driven by land (**89%** increase) and buildings (**225%** increase).
* **Inter-company Support:** UltraTech has approved inter-corporate deposits up to **₹1,000 Crore** and transactions up to **₹9,820 Crore** for **FY27**.
---
### **Asset Monetization & Non-Core Divestments**
ICL has aggressively pruned its portfolio to focus exclusively on the cement business:
* **Coal Assets:** Exited Indonesian operations (**PT Adcoal Energindo**) in **Dec 2025**.
* **Chemicals:** Sold **Industrial Chemicals & Monomers Ltd (ICML)** for **Rs. 97.68 crore** in **July 2025**.
* **Financial Services:** Divested stakes in **India Cements Capital Ltd**, **Coromandel Travels**, and **Raasi Cement**.
* **Group Exposure:** Loans to erstwhile promoter entities were reduced from **₹1,545 Crore** to negligible levels by **March 2025**.
---
### **Risk Factors & Contingencies**
Despite the turnaround, several legacy and market risks persist:
**1. Legal & Regulatory Hurdles:**
* **CCI Penalty:** A **₹187.48 Crore** penalty for alleged cartelization is under appeal in the **Supreme Court**; **10%** has been deposited.
* **PMLA Attachment:** Assets worth **₹120.34 Crores** remain under provisional attachment since **2015**.
* **Labour Codes:** Implementation of new codes in **Nov 2025** led to an exceptional cost of **₹7.72 Crores**.
**2. Operational & Market Risks:**
* **Regional Overcapacity:** The South Indian market suffers from high overcapacity, keeping utilization rates at **60-65%** and pressuring realizations.
* **Input Volatility:** High sensitivity to **imported coal** and **pet coke** prices; currency depreciation remains a threat to fuel costs.
* **Plant Vintage:** Older plants require significant capital to match the energy efficiency of modern competitors.
**3. Credit Profile:**
* **Current Rating:** **CARE BB+** (Rating Watch with Positive Implications). While improving, the **Net Debt/EBITDA** ratio is projected to remain stretched above **6x** until the **2028** expansion phase concludes.