ICL Group Ltd. (NYSE: ICL)

Sector: Basic Materials Industry: Agricultural Inputs CIK: 0000941221
Market Cap 7.35 Bn
P/B 1.20
P/E 19.93
P/S 1.04
ROIC (Qtr) 5.60
Div Yield % 2.42
Rev 1y % (Qtr) 5.70
Total Debt (Qtr) 2.68 Bn
Debt/Equity (Qtr) 0.44
Add ratio to table...

About

ICL Group Ltd., commonly known as ICL, is a prominent global specialty minerals company that addresses sustainability challenges in the food, agriculture, and industrial markets. Established in Israel in 1968, the company operates as a limited liability company under Israeli law. ICL's primary business activities encompass the production and marketing of specialty minerals, which are categorized under four reporting segments: Industrial Products, Potash, Phosphate Solutions, and Growing Solutions. The Industrial Products segment primarily focuses...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 1.19B provides robust 0.45x coverage of total debt 2.68B, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 11.30B provides 4.21x coverage of total debt 2.68B, indicating robust asset backing and low credit risk.
  • Operating cash flow of 1.19B provides exceptional 21.71x coverage of minority interest expenses 55M, showing strong core operations.
  • Robust tangible asset base of 11.30B provides 9.22x coverage of working capital 1.23B, indicating strong operational backing.
  • Tangible assets of 11.30B provide robust 209.26x coverage of other current liabilities 54M, indicating strong asset backing.

Bear case

  • Operating cash flow of 1.19B barely covers its investment activities of (852M), with a coverage ratio of -1.40, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 356M against inventory of 1.78B, the 0.20 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 1.19B provides thin coverage of dividend payments of (230M) with a -5.19 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (852M) provide weak support for R&D spending of 72M, which is -11.83x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 356M provide limited coverage of acquisition spending of (10M), which is -35.60x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.

Information about countries. Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Agricultural Inputs
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CTVA Corteva, Inc. 51.66 Bn 47.22 2.97 2.58 Bn
2 NTR Nutrien Ltd. 33.97 Bn 18.78 1.28 14.18 Bn
3 CF CF Industries Holdings, Inc. 24.01 Bn 17.27 5.06 3.40 Bn
4 MOS Mosaic Co 11.47 Bn 12.98 1.20 4.57 Bn
5 ICL ICL Group Ltd. 7.35 Bn 19.93 1.04 2.68 Bn
6 SMG Scotts Miracle-Gro Co 4.04 Bn 45.09 1.21 2.53 Bn
7 FMC Fmc Corp 1.81 Bn 1.37 0.40 4.58 Bn
8 UAN Cvr Partners, Lp 1.13 Bn 13.61 1.94 0.57 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.79 0.81
EV to Cash from Ops. EV/CFO 8.11 10.02
EV to Debt EV to Debt 3.61 10.62
EV to EBIT EV/EBIT 12.40 46.09
EV to EBITDA EV/EBITDA 7.13 7.11
EV to Free Cash Flow [EV/FCF] EV/FCF 27.29 9.01
EV to Market Cap EV to Market Cap 1.32 1.48
EV to Revenue EV/Rev 1.37 1.04
Price to Book Value [P/B] P/B 1.20 0.69
Price to Earnings [P/E] P/E 19.93 13.22
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.60 1.10
Dividend Payout Ratio % Div Payout % (Qtr) 46.90 28.62
Dividend per Basic Share Div per Share (Qtr) 0.14 1.49
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 49.45 2.06
Interest Coverage Int. cover (Qtr) 3.55 3.21
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -19.69 10,378.95
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -9.41 20.72
Dividend Growth (1y) % Div 1y % (Qtr) -30.61 -0.75
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -1.69 -98.96
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -0.29 -212.56
EBIT Growth (1y) % EBIT 1y % (Qtr) 4.83 -25.56
EBT Growth (1y) % EBT 1y % (Qtr) -2.60 257.67
EPS Growth (1y) % EPS 1y % (Qtr) -6.45 -169.70
FCF Growth (1y) % FCF 1y % (Qtr) -53.72 -105.41
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -1.23 14.76
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.58 0.49
Cash Payout Ratio Cash Payout (Qtr) 0.11 0.00
Cash Ratio Cash Ratio (Qtr) 0.13 0.66
Current Ratio Curr Ratio (Qtr) 1.44 1.99
Debt to Equity Ratio Debt/Equity (Qtr) 0.44 0.09
Interest Cover Ratio Int Coverage (Qtr) 3.55 3.21
Times Interest Earned Times Interest Earned (Qtr) 3.55 3.21
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 19.80 -162.19
EBIT Margin % EBIT Margin % (Qtr) 11.07 -175.66
EBT Margin % EBT Margin % (Qtr) 7.95 -244.07
Gross Margin % Gross Margin % (Qtr) 31.90 32.49
Net Profit Margin % Net Margin % (Qtr) 5.20 -252.26