Login
Home
Charts
Search
Watchlist
Products

Icon Facilitators Ltd

ICON·BSE
₹64.45+2.20%Thu, 24 Sept '26

Icon Facilitators Ltd

ICON
BSE
₹64.45
+2.20%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
₹50Cr
Close
Close Price
₹63.06
Industry
Industry
Miscellaneous
PE
Price To Earnings
10.84
PS
Price To Sales
0.77
Revenue
Revenue
₹64Cr
Rev Gr TTM
Revenue Growth TTM
10.63%
PAT Gr TTM
PAT Growth TTM
-1.08%

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
28303034
Growth YoY
Revenue Growth YoY%
5.815.2
Expenses
ExpensesCr
25272830
Operating Profit
Operating ProfitCr
3324
OPM
OPM%
12.110.57.511.8
Other Income
Other IncomeCr
0000
Interest Expense
Interest ExpenseCr
0000
Depreciation
DepreciationCr
0000
PBT
PBTCr
3324
Tax
TaxCr
1111
PAT
PATCr
2213
Growth YoY
PAT Growth YoY%
-35.030.8
NPM
NPM%
8.07.44.98.4
EPS
EPS₹
0.00.02.13.7
QuarterSep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
28303034
Growth YoY
Revenue Growth YoY%
5.815.2
Expenses
ExpensesCr
25272830
Operating Profit
Operating ProfitCr
3324
OPM
OPM%
12.110.57.511.8
Other Income
Other IncomeCr
0000
Interest Expense
Interest ExpenseCr
0000
Depreciation
DepreciationCr
0000
PBT
PBTCr
3324
Tax
TaxCr
1111
PAT
PATCr
2213
Growth YoY
PAT Growth YoY%
-35.030.8
NPM
NPM%
8.07.44.98.4
EPS
EPS₹
0.00.02.13.7

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
3843505864
Growth
Revenue Growth%
13.316.016.510.6
Expenses
ExpensesCr
3640475258
Operating Profit
Operating ProfitCr
23376
OPM
OPM%
4.67.35.811.39.9
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00000
PBT
PBTCr
13266
Tax
TaxCr
01122
PAT
PATCr
12244
Growth
PAT Growth%
104.2-8.3153.6-1.1
NPM
NPM%
2.54.53.57.76.9
EPS
EPS₹
1.73.53.27.95.9
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
3843505864
Growth
Revenue Growth%
13.316.016.510.6
Expenses
ExpensesCr
3640475258
Operating Profit
Operating ProfitCr
23376
OPM
OPM%
4.67.35.811.39.9
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00000
PBT
PBTCr
13266
Tax
TaxCr
01122
PAT
PATCr
12244
Growth
PAT Growth%
104.2-8.3153.6-1.1
NPM
NPM%
2.54.53.57.76.9
EPS
EPS₹
1.73.53.27.95.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
00068
Reserves
ReservesCr
246728
Current Liabilities
Current LiabilitiesCr
67966
Non Current Liabilities
Non Current LiabilitiesCr
34352
Total Liabilities
Total LiabilitiesCr
1115182443
Current Assets
Current AssetsCr
1013162232
Non Current Assets
Non Current AssetsCr
122211
Total Assets
Total AssetsCr
1115182443
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
00068
Reserves
ReservesCr
246728
Current Liabilities
Current LiabilitiesCr
67966
Non Current Liabilities
Non Current LiabilitiesCr
34352
Total Liabilities
Total LiabilitiesCr
1115182443
Current Assets
Current AssetsCr
1013162232
Non Current Assets
Non Current AssetsCr
122211
Total Assets
Total AssetsCr
1115182443

Cash Flow

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-104-4-1
Investing Cash Flow
Investing Cash FlowCr
0000-9
Financing Cash Flow
Financing Cash FlowCr
01-2414
Net Cash Flow
Net Cash FlowCr
-10204
Free Cash Flow
Free Cash FlowCr
-1-14-4-6
CFO To PAT
CFO To PAT%
-112.1-21.3247.8-87.6-18.1
CFO To EBITDA
CFO To EBITDA%
-61.0-13.2150.9-59.8-12.5
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-104-4-1
Investing Cash Flow
Investing Cash FlowCr
0000-9
Financing Cash Flow
Financing Cash FlowCr
01-2414
Net Cash Flow
Net Cash FlowCr
-10204
Free Cash Flow
Free Cash FlowCr
-1-14-4-6
CFO To PAT
CFO To PAT%
-112.1-21.3247.8-87.6-18.1
CFO To EBITDA
CFO To EBITDA%
-61.0-13.2150.9-59.8-12.5

Ratios

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3950
Price To Earnings
Price To Earnings
8.910.8
Price To Sales
Price To Sales
0.60.8
Price To Book
Price To Book
1.11.4
EV To EBITDA
EV To EBITDA
5.37.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
98.798.899.099.199.199.1
OPM
OPM%
4.67.35.811.39.99.9
NPM
NPM%
2.54.53.57.76.96.9
ROCE
ROCE%
30.938.033.437.117.217.2
ROE
ROE%
41.645.929.635.212.312.3
ROA
ROA%
8.312.910.018.710.210.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3950
Price To Earnings
Price To Earnings
8.910.8
Price To Sales
Price To Sales
0.60.8
Price To Book
Price To Book
1.11.4
EV To EBITDA
EV To EBITDA
5.37.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
98.798.899.099.199.199.1
OPM
OPM%
4.67.35.811.39.99.9
NPM
NPM%
2.54.53.57.76.96.9
ROCE
ROCE%
30.938.033.437.117.217.2
ROE
ROE%
41.645.929.635.212.312.3
ROA
ROA%
8.312.910.018.710.210.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Icon Facilitators is a company that keeps the lights on, the air clean, and the lifts running - it is a pure-play operations and maintenance partner for buildings and factories across northern India. Founded in 2002 and listed in 2025, it has grown by doing one thing consistently: deploying its own skilled technicians rather than subcontracting, which gives it a grip on quality that rivals struggle to match. That self-delivery model is the thread that runs through every contract, from a single office tower to a national retail chain. # Business segments A single engine with two reinforcing layers - a core technical-services business that generates the cash, a trading extension that feeds it parts, and a geographic partnership that widens its reach without adding fixed cost. ## 1. Integrated Facilities Management: the hard-services backbone **The company takes over the mechanical, electrical and plumbing operations of large buildings and industrial sites, running them with its own workforce on multi-year contracts.** - **Keeps buildings alive, doesn't build them** - its role is strictly operations and maintenance of existing systems: electrical management, captive power, HVAC (heating and cooling), water treatment, fire safety, and lifts. It does not design or install new machinery, so its work is recurring by nature - equipment always needs upkeep. - **Own people, not subcontractors** - with over 2,000 in-house technical staff on its rolls, the company delivers what the industry calls "hard services" through a self-delivery model. That means it controls service quality and compliance directly, which is why over 40% of its clients have stayed for more than five years. - **Scale that speaks in square feet** - as of early FY26, it managed more than 140 sites covering over 200 million square feet, roughly the equivalent of 3,500 football pitches of commercial and industrial space under its care. - **Competes in a fragmented, growing market** - the outsourced Indian IFM market stood at about ₹39,480 crore in 2023, growing at 9.5% annually. The company sits between large multinationals that bundle hard and soft services and local unorganized players that undercut on price, winning with technical depth and compliance rigour. - **A marquee retail win** - it secured an electro-mechanical services contract from Aditya Birla Fashion and Retail, a domestic entity, showing its ability to serve large, multi-site retail clients with demanding operational standards. ## 2. Technical Spares Trading: feeding the machines it maintains **A newly permitted activity that lets the company supply the spare parts, components and tools its own maintenance contracts consume - turning a procurement need into a revenue line.** - **From pure service to service-plus-supply** - in December 2025, the board amended the company's charter to allow trading in machinery, tools, spare parts, components and ancillary materials. This means it can now sell the physical inputs that support its technical services, not just the labour to fit them. - **Captive demand built in** - because the company already maintains electrical, HVAC and plumbing systems across 140 sites, it has a ready internal customer for the parts it trades. Supplying its own contracts keeps margin that would otherwise go to third-party vendors. - **Still subject to shareholder approval** - the new object clause was put to shareholders via postal ballot, so the trading arm is a deliberate expansion, not yet a running business. # Strategic partnership with Radiance Manpower Solutions **A non-exclusive, three-year collaboration that pairs Icon's client-getting and governance muscle with a local partner's boots-on-the-ground manpower engine to chase ₹50 crore in combined revenue across Uttar Pradesh and Uttarakhand.** - **A clear division of labour** - Icon leads on business development, client acquisition, pricing, invoicing and overall contract governance. Radiance handles the actual deployment and day-to-day management of manpower, site-level operations and local labour-law compliance. - **Revenue shared, risk ring-fenced** - the split is decided project by project based on scope and risk, documented through separate work orders. Each party bears its own statutory dues and taxes, so the arrangement adds reach without blurring liabilities. - **Radiance brings local density** - the partner already operates across Uttar Pradesh with a turnover of roughly ₹16.5 crore in FY25 and deep expertise in manpower mobilisation and workforce management, giving Icon instant access to a geography where Radiance knows the compliance landscape. - **Ambitious but non-binding** - the MoU targets consolidated revenue of ₹50 crore in FY27, though the agreement is non-exclusive and either side can walk away with 90 days' notice. Only confidentiality and dispute-resolution clauses are legally binding. # Group structure and partners **A standalone, debt-free company with no subsidiaries and one strategic collaboration - a deliberately simple structure.** - **No corporate layers** - as of March 2025, the company has no subsidiaries, joint ventures or associates. Icon International Private Limited ceased to be a subsidiary during FY25, leaving the listed entity as the sole operating vehicle. - **Debt-free balance sheet** - the company carries no debt, which is unusual in a people-heavy services business and gives it the flexibility to pursue contracts without financing pressure. - **One strategic partner** - the Radiance Power Solutions MoU, signed in January 2026, is the only external collaboration, focused exclusively on Uttar Pradesh and Uttarakhand.

Documents — Icon Facilitators Ltd

  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/9c7hkqkk39oef8aiynjzjsdk.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/o8owwvp43a7cc67heu7oi6k0.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/jrml3qx7sk333kflx3rt76x5.pdf