Frick India Ltd Unlisted Shares
₹ 1750
About Frick India Ltd Unlisted Shares
Are you looking for a classic engineering company with a strong legacy, an almost debt-free balance sheet, and signs of a powerful financial turnaround? Frick India Limited is the largest manufacturer and turnkey solution provider for industrial refrigeration in India. With a history spanning over 60 years, a global export footprint, and recent financials showing a remarkable surge in profitability, Frick India presents a compelling value proposition in the unlisted market.
A Legacy of Excellence:
-
Incorporated: 1962, in technical collaboration with Frick Company USA , one of the world’s oldest and largest refrigeration equipment manufacturers.
-
Current Status: Now independent, Frick India has diversified and developed into a top-ranking company, with equipment rated amongst the world’s best.
-
Manufacturing: State-of-the-art facilities spread over a 22-acre multi-block complex in Faridabad, Haryana.
What Does Frick India Do?
Frick India is a one-stop solution provider for industrial refrigeration and air-conditioning systems, offering single-source responsibility from design to service.
Product Portfolio:
-
Various types of Compressors and packages
-
Condensers and Air Handling Units
-
Liquid Recirculation Pumps
-
Ice-making equipment
-
Plate & Blast Freezers
-
Package Chillers
-
PUF Panels
-
FEMS: Online Frick India Energy Management System for industrial applications.
Global Reach:
-
Exports to 45+ countries across the world.
-
Technologies sourced from collaborations with the UK, Japan, USA, and Europe.
Listing Status:
The company’s shares are listed on The Metropolitan Stock Exchange of India Limited (MSEI) , but they are not actively traded. Hence, market price data is not available, making the unlisted market the primary route for investment.
Financial Performance: A Story of Turnaround
FY19-20 & FY20-21 (Challenging Period):
-
Revenue showed a declining trend or minimal growth (2.5% in FY21).
-
Margins were under pressure.
-
However, the company maintained a strong balance sheet, becoming almost debt-free (D/E 0.06x) .
FY21-22 Performance:
-
Revenue: Grew by 21% to ₹287.7 Cr.
-
Margins: Gross margins were dented (38% to 27%) due to high raw material costs.
-
PAT: Declined to ₹16 Cr (from ₹20 Cr in FY21).
-
EPS: ₹272 per share.
FY22-23 Performance (The Breakout Year):
| Metric | FY22 | FY23 | Growth |
|---|---|---|---|
| Total Revenue | ₹287.71 Cr | ₹369.25 Cr | +29.38% |
| Net Profit (PAT) | ₹16.36 Cr | ₹28.5 Cr | +74% |
| EBITDA Margin | 6.70% | 10.00% | Improved |
| Earnings Per Share | ₹272 | ₹475.5 | +75% |
This was a remarkable turnaround year, with profit growing almost 3x faster than revenue, indicating strong operating leverage.
Q1FY25 Results (A Temporary Blip):
-
Revenue: ₹90 Cr (vs ₹104 Cr in Q1FY24)
-
PAT: ₹7 Cr (vs ₹11 Cr in Q1FY24)
-
OPM: 7.78% (vs 12.50%)
The first quarter of FY25 showed a dip, which investors should monitor. However, the full-year trend remains positive.
Key Investment Highlights:
-
Market Leader: The largest player in Indian industrial refrigeration with a 60+ year legacy.
-
Almost Debt-Free: Minimal debt (D/E ~0.06x) provides a strong safety cushion.
-
Global Credentials: Exports to 45 countries and technology tie-ups with world leaders.
-
Strong Turnaround: FY23 results showed a 74% surge in PAT and margins expanding to 10%.
-
Undervalued Metrics (as per FY22):
-
P/E Ratio: 7.57x
-
Market Cap: ~₹216 Cr
-
Mcap/Sales: 0.59x
-
Based on these traditional value parameters, the stock appears undervalued.
-
-
Turnkey Solutions Provider: Unique advantage of single-source responsibility, creating strong customer stickiness.
Risks to Consider:
-
Inconsistent Growth: Revenue was flat or declining for several years before the recent uptick.
-
Margin Volatility: Gross margins are sensitive to raw material prices (steel, copper, etc.).
-
Low RONW/ROCE: Historical ROE (~10%) and ROCE (~13%) are moderate. The recent improvement needs to sustain to create long-term value.
-
Recent Q1 Dip: Q1FY25 numbers showed a decline, indicating the growth path may not be linear.
-
Low Liquidity: Being listed on MSEI with no trading, exit options are limited to the unlisted market or a potential future IPO.
Valuation & Opportunity:
Frick India represents a classic “value” investment. It is a market leader with a strong brand, a debt-free balance sheet, and recent financials indicating a strong turnaround. At a P/E of 7.5x (based on past earnings) and a price of ~₹3,100 per share , it trades at a discount to its intrinsic value and many listed peers.
For investors who believe in the industrial growth story of India and are willing to look past temporary quarterly fluctuations, Frick India offers a compelling risk-reward ratio.
Ready to Add an Industrial Refrigeration Leader to Your Portfolio?
Buy Unlisted Shares of Frick India Ltd exclusively through Unlisted Network.
Invest in a 60-year legacy of engineering excellence at an undervalued price.
Fundamentals
| Frick India Limited | ₹ 1875 | Market Cap (in cr.) | ₹ 1125 |
| Unlisted Shares Price | Per Equity Share | P/E Ratio | 32.14 |
| Lot Size | 10 Shares | P/B Ratio | 3.54 |
| 52 Week High | ₹ 3350 | Debt to Equity | 0.02 |
| 52 Week Low | ₹ 1875 | ROE (%) | 11.37 |
| Depository | NSDL & CDSL | Book Value | 529.85 |
| PAN Number | AAACF0410C | Face Value | 10 |
| ISIN Number | INE499C01012 | Total Shares | 5999800 |
| CIN | L74899HR1962PLC002618 | ||
| RTA | Link Intime |
Financial
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 280 | 363 | 481 | 437 |
| Cost of Material Consumed | 204 | 256 | 326 | 288 |
| Change in Inventory | -13 | -13 | 10 | 6 |
| Gross Margins | 31.79 | 33.06 | 30.15 | 32.72 |
| Employee Benefit Expenses | 43 | 51 | 60 | 63 |
| Other Expenses | 27 | 33 | 39 | 39 |
| EBITDA | 19 | 36 | 46 | 41 |
| OPM | 6.79 | 9.92 | 9.56 | 9.38 |
| Other Income | 7 | 6 | 12 | 11 |
| Finance Cost | 2 | 2 | 3 | 3 |
| D&A | 2 | 2 | 2 | 3 |
| EBIT | 17 | 34 | 44 | 38 |
| EBIT Margins | 6.07 | 9.37 | 9.15 | 8.7 |
| PBT | 22 | 38 | 53 | 46 |
| PBT Margins | 7.86 | 10.47 | 11.02 | 10.53 |
| Tax | 5 | 10 | 11 | 11 |
| PAT | 17 | 28 | 42 | 35 |
| NPM | 6.07 | 7.71 | 8.73 | 8.01 |
| EPS | 283.33 | 466.67 | 700 | 59.32 |
Financial Ratios |
2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 6.79 | 9.92 | 9.56 | 9.38 |
| Net Profit Margin | 6.07 | 7.71 | 8.73 | 8.01 |
| Earning Per Share (Diluted) | 283.33 | 466.67 | 700 | 59.32 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 9 | 10 | 11 | 20 |
| CWIP | 0 | 0 | 0 | 0.2 |
| Investments | 26 | 31 | 42 | 67 |
| Trade Receivables | 76 | 86 | 113 | 109 |
| Inventory | 61 | 90 | 88 | 64 |
| Other Assets | 118 | 130 | 135 | 152.8 |
| Total Assets | 290 | 347 | 389 | 413 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 0.6 | 0.6 | 0.6 | 5.9 |
| FV | 10 | 10 | 10 | 10 |
| Reserves | 203 | 231 | 273 | 302 |
| Borrowings | 15 | 17 | 21 | 7 |
| Trade Payables | 15 | 21 | 24 | 21 |
| Other Liabilities | 56.4 | 77.4 | 70.4 | 77.1 |
| Total Liabilities | 290 | 347 | 389 | 413 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | 22 | 38 | 53 | 46 |
| OPBWC | 20 | 37 | 48 | 37 |
| Change in Receivables | 8.5 | -10 | -29 | 4 |
| Change in Inventories | -22 | -29 | 2 | 24 |
| Change in Payables | 0 | 0 | 0 | 0 |
| Other Changes | 3.7 | 28 | -6 | 10 |
| Working Capital Change | -9.8 | -11 | -33 | 38 |
| Cash Generated From Operations | 10.2 | 26 | 15 | 75 |
| Tax | -7 | -8 | -14 | -13 |
| Cash Flow From Operations | 3.2 | 18 | 1 | 62 |
| Purchase of PPE | -2 | -2 | -4 | -12 |
| Sale of PPE | 0 | 0 | 0.2 | 0 |
| Cash Flow From Investment | -1.6 | -35 | 1 | -27 |
| Borrowing | 0.9 | 2 | 4 | -14 |
| Dividend | -0.18 | 0 | -0.2 | -0.24 |
| Equity | 0 | 0 | 0 | 0 |
| Others From Financing | -2 | -2 | -2.8 | -2.36 |
| Cash Flow from Financing | -1.28 | 0 | 1 | -16.6 |
| Net Cash Generated | 0.32 | -17 | 3 | 18.4 |
| Cash at the Start | 18 | 18 | 1 | 4 |
| Cash at the End | 18.32 | 1 | 4 | 22.4 |
Events
| Name | Date | Details |
|---|---|---|
| Q3FY2026 Results of Frick India The consolidated financial results for the quarter ending Dec 31, 2025 (Q3) |
13/02/2026 | Download |
| 6MFY2026 Results of Frick India The consolidated financial results for the quarter ending Sep 30, 2025 (Q2) |
13/11/2025 | |
| Q1FY2026 Results of Frick India The consolidated financial results for the quarter ending Jun 30, 2025 (Q1) |
13/08/2025 | Download |
| Q4FY2025 Results of Frick India The consolidated financial results for the quarter and year ending Mar 31, 2025 (Q4) |
27/05/2025 | Download |
| Frick India Limited Approves Incorporation of New JV Company Approval of joint venture with Mayekawa Mfg. Co. Ltd. and the incorporation of a new JV company |
11/01/2025 | Download |
