Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹54Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ICON
VS
| Quarter | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 5.8 |
| 25 | 27 | 28 |
Operating Profit Operating ProfitCr |
| 12.1 | 10.5 | 7.5 |
Other Income Other IncomeCr | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 |
| 3 | 3 | 2 |
| 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | | | -35.0 |
| 8.0 | 7.4 | 4.9 |
| 0.0 | 0.0 | 2.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 13.3 | 16.0 | 16.5 | 2.8 |
| 36 | 40 | 47 | 52 | 54 |
Operating Profit Operating ProfitCr |
| 4.6 | 7.3 | 5.8 | 11.3 | 9.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 1 | 3 | 2 | 6 | 5 |
| 0 | 1 | 1 | 2 | 1 |
|
| | 104.2 | -8.3 | 153.6 | -17.7 |
| 2.5 | 4.5 | 3.5 | 7.7 | 6.2 |
| 1.7 | 3.5 | 3.2 | 7.9 | 2.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 6 |
| 2 | 4 | 6 | 7 |
Current Liabilities Current LiabilitiesCr | 6 | 7 | 9 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 4 | 3 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 10 | 13 | 16 | 22 |
Non Current Assets Non Current AssetsCr | 1 | 2 | 2 | 2 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | 0 | 4 | -3 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 1 | -2 | 3 |
|
Free Cash Flow Free Cash FlowCr | -1 | -1 | 4 | -3 |
| -112.1 | -21.3 | 247.8 | -63.1 |
CFO To EBITDA CFO To EBITDA% | -61.0 | -13.2 | 150.9 | -43.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 |
| 1.7 | 1.1 | 0.0 | 0.3 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 |
| 4.6 | 7.3 | 5.8 | 11.3 |
| 2.5 | 4.5 | 3.5 | 7.7 |
| 30.9 | 38.0 | 33.4 | 37.1 |
| 41.6 | 45.9 | 29.6 | 35.2 |
| 8.3 | 12.9 | 10.0 | 18.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Icon Facilitators Limited is a premier **Integrated Facilities Management (IFM)** and technical services provider in India. The company specializes in a **B2B model**, delivering comprehensive "Hard Services" and technical solutions across the commercial, retail, industrial, and residential sectors. Following its successful **IPO on the BSE SME Platform on July 01, 2025**, the company has transitioned into a high-growth public entity focused on geographic expansion and vertical integration.
---
### 1. Core Service Architecture & Delivery Model
Icon Facilitators distinguishes itself through a **self-delivery model**, ensuring direct control over service quality, technical precision, and statutory compliance. The company focuses on the operation and maintenance (O&M) of critical infrastructure rather than the design or installation of machinery.
* **Hard Services:** Comprehensive management of electrical systems, HVAC (Heating, Ventilation, and Air Conditioning), mechanical maintenance, plumbing, and the O&M of elevators and escalators.
* **Technical & Specialized Services:** Management of captive power (DG sets), Sewage Treatment Plants (STP), Effluent Treatment Plants (ETP), Water Treatment, Building Management Systems (BMS), and Fire & Safety equipment.
* **Soft Services:** Professional housekeeping, specialized cleaning, and support staff.
* **Manpower Solutions:** Mobilization of a highly skilled technical, electrical, and mechanical workforce for specialized industrial and corporate requirements.
---
### 2. Operational Scale and Market Footprint
The company has successfully scaled from a regional specialist to a multi-state operator with a significant presence in North and South India.
| Metric | Data Point |
| :--- | :--- |
| **Sites Under Management** | **140+** |
| **Total Area Managed** | **200+ million sq. ft.** |
| **In-house Technical Manpower** | **2,000+** |
| **Total On-roll Employees** | **2,029** (as of March 31, 2025) |
| **Client Retention Rate** | **40%+** of clients engaged for **>5 years** |
| **Geographic Reach** | Delhi, Haryana, UP, Punjab, Himachal Pradesh, Rajasthan, Maharashtra, and Bangalore |
---
### 3. Financial Performance & Capital Structure
Icon Facilitators maintains a robust financial profile characterized by a **debt-free** balance sheet and strong profitability growth.
**Audited Financial Summary:**
| Particulars (₹ in Crore) | FY 2024-25 | FY 2023-24 | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Gross Revenue** | **58.07** | **49.85** | **16.49%** |
| **Profit Before Tax (PBT)** | **6.03** | **3.27** | **84.40%** |
| **Profit After Tax (PAT)** | **4.47** | **2.96** | **51.01%** |
**Capital Market Data:**
* **IPO Details:** Raised **₹19.11 crore** in July 2025 by issuing **21,00,000 equity shares** at **₹91** per share.
* **Share Capital:** Following a **55,00,000 share bonus issue**, the paid-up capital stands at **₹7,85,96,000** (78,59,600 shares).
* **Promoter Holding:** Led by **Dinesh Makhija (71.75%)** and **Pooja Makhija (14.32%)**.
* **Asset Strategy:** The company is transitioning from a rental model to **asset ownership** by acquiring its current office premises from the promoter to hedge against lease escalations and strengthen the balance sheet.
---
### 4. Strategic Growth Drivers & Vertical Integration
The company is executing a multi-pronged strategy to enhance margins and market share through 2027.
* **Regional Expansion via Collaboration:** In early 2026, the company signed a **3-year MoU** with **Radiance Manpower Solutions** (FY25 turnover: **₹16.48 Crores**) to penetrate **Uttar Pradesh and Uttarakhand**. Icon leads business development and compliance, while Radiance manages local operations. This partnership targets a consolidated revenue of **₹50 crores** for **FY 2026-27**.
* **Vertical Integration (Trading):** The company has amended its **Memorandum of Association (MoA)** to include the **trading, import, and export** of machinery, tools, and spare parts. This allows the company to source materials directly, reducing costs and improving service turnaround times.
* **High-Value Contract Wins (2025-2026):**
* **CBRE South Asia (Bechtel India):** Technical Manpower (**₹89,30,792**)
* **Aditya Birla Fashion and Retail:** Electro-Mechanical (**₹44,07,888**)
* **Embassy Services (Max Square):** Technical Manpower (**₹22,38,523**)
* **Grandthum Facility Management:** Electrical & Mechanical (**₹14,28,465**)
---
### 5. Risk Management & Governance Framework
Icon Facilitators operates under a structured governance model with a Board comprising **3 Executive** and **3 Non-Executive Independent Directors**.
**Risk Landscape:**
* **Market Competition:** The company faces margin pressure from **unorganized players** and competition for large-scale contracts from **Global IFM MNCs**.
* **Labor Dynamics:** As a labor-intensive business, the company is sensitive to **manpower retention** and rising statutory compliance costs.
* **Legal & Tax Contingencies:**
* **A/Y 2021-22:** Income Tax appeal of **₹56.28 lakh** pending with **CIT Appeals Delhi**.
* **A/Y 2023-24:** Accepted Income Tax demand of **₹31.76 lakh**.
* **GST:** Interest waiver application filed under the **Finance Bill 2024** for FY 2019-20.
**Internal Controls:**
To mitigate operational risks, the company appointed a dedicated **Internal Auditor** effective **September 01, 2025**, and maintains an **Audit Committee** to oversee statutory compliance and financial reporting integrity.