Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Icon Facilitators Ltd

ICON
BSE
68.80
4.24%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Icon Facilitators Ltd

ICON
BSE
68.80
4.24%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
54Cr
Close
Close Price
68.80
Industry
Industry
Miscellaneous
PE
Price To Earnings
32.00
PS
Price To Sales
0.91
Revenue
Revenue
60Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does ICON stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ICON
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2024Mar 2025Sep 2025
Revenue
RevenueCr
283030
Growth YoY
Revenue Growth YoY%
5.8
Expenses
ExpensesCr
252728
Operating Profit
Operating ProfitCr
332
OPM
OPM%
12.110.57.5
Other Income
Other IncomeCr
000
Interest Expense
Interest ExpenseCr
000
Depreciation
DepreciationCr
000
PBT
PBTCr
332
Tax
TaxCr
111
PAT
PATCr
221
Growth YoY
PAT Growth YoY%
-35.0
NPM
NPM%
8.07.44.9
EPS
EPS
0.00.02.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3843505860
Growth
Revenue Growth%
13.316.016.52.8
Expenses
ExpensesCr
3640475254
Operating Profit
Operating ProfitCr
23375
OPM
OPM%
4.67.35.811.39.0
Other Income
Other IncomeCr
00000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00000
PBT
PBTCr
13265
Tax
TaxCr
01121
PAT
PATCr
12244
Growth
PAT Growth%
104.2-8.3153.6-17.7
NPM
NPM%
2.54.53.57.76.2
EPS
EPS
1.73.53.27.92.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
0006
Reserves
ReservesCr
2467
Current Liabilities
Current LiabilitiesCr
6796
Non Current Liabilities
Non Current LiabilitiesCr
3435
Total Liabilities
Total LiabilitiesCr
11151824
Current Assets
Current AssetsCr
10131622
Non Current Assets
Non Current AssetsCr
1222
Total Assets
Total AssetsCr
11151824

Cash Flow

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-104-3
Investing Cash Flow
Investing Cash FlowCr
0000
Financing Cash Flow
Financing Cash FlowCr
01-23
Net Cash Flow
Net Cash FlowCr
-1020
Free Cash Flow
Free Cash FlowCr
-1-14-3
CFO To PAT
CFO To PAT%
-112.1-21.3247.8-63.1
CFO To EBITDA
CFO To EBITDA%
-61.0-13.2150.9-43.1

Ratios

Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0000
Price To Earnings
Price To Earnings
0.00.00.00.0
Price To Sales
Price To Sales
0.00.00.00.0
Price To Book
Price To Book
0.00.00.00.0
EV To EBITDA
EV To EBITDA
1.71.10.00.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
4.67.35.811.3
NPM
NPM%
2.54.53.57.7
ROCE
ROCE%
30.938.033.437.1
ROE
ROE%
41.645.929.635.2
ROA
ROA%
8.312.910.018.7
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.