Previous Close | $7.07 |
Intrinsic Value | $0.31 |
Upside potential | -96% |
Data is not available at this time.
ICL Group Ltd operates as a global specialty minerals and chemicals company, serving diverse industries such as agriculture, food, and industrial applications. The company generates revenue through three primary segments: Industrial Products, Potash, and Phosphate Solutions. ICL’s core offerings include fertilizers, flame retardants, and specialty minerals, positioning it as a critical supplier in agricultural productivity and industrial safety. The company leverages its vertically integrated operations to maintain cost efficiency and supply chain resilience. ICL holds a strong market position in potash and bromine derivatives, benefiting from high barriers to entry and long-term customer relationships. Its diversified product portfolio mitigates sector-specific risks while capitalizing on global demand for sustainable agricultural inputs and advanced materials. The company’s strategic focus on innovation and environmental solutions further enhances its competitive edge in niche markets.
ICL reported revenue of $6.84 billion for the period, with net income of $407 million, reflecting a net margin of approximately 6%. Operating cash flow stood at $1.47 billion, indicating robust cash generation capabilities. Capital expenditures totaled $713 million, underscoring ongoing investments in operational capacity and efficiency. The company’s ability to convert revenue into cash highlights disciplined cost management and operational execution.
Diluted EPS of $0.32 demonstrates ICL’s earnings power, supported by stable demand for its core products. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability. Operating cash flow significantly exceeds net income, suggesting strong non-cash adjustments and working capital management, which bolsters reinvestment potential and shareholder returns.
ICL’s balance sheet shows $327 million in cash and equivalents against total debt of $2.29 billion, indicating a manageable leverage position. The company’s liquidity is supported by healthy operating cash flow, providing flexibility to meet obligations and pursue strategic opportunities. Debt levels appear sustainable given the stable cash flow profile and asset-backed nature of its operations.
ICL has demonstrated consistent growth in key markets, driven by demand for agricultural inputs and specialty chemicals. The company’s dividend per share of $0.18756 reflects a commitment to returning capital to shareholders while retaining funds for growth. Future trends may benefit from global focus on food security and sustainable industrial solutions, positioning ICL for steady expansion.
The market likely values ICL based on its stable cash flows and niche market positioning. Trading multiples may reflect expectations of moderate growth, balanced by cyclical exposure to commodity prices. Investor sentiment could be influenced by the company’s ability to maintain margins amid input cost volatility and geopolitical factors affecting global trade.
ICL’s strategic advantages include its diversified product portfolio, vertical integration, and strong R&D capabilities. The outlook remains positive, supported by long-term trends in agriculture and industrial demand. Risks include commodity price fluctuations and regulatory changes, but the company’s adaptive business model positions it well to navigate challenges and capitalize on emerging opportunities.
Company filings, CIK 0000941221
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |