Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7Cr
IT Enabled Services/Business Process Outsourcing
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

IDM
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | | | | | | |
| 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -7,800.0 | -25.0 | -50.0 | -50.0 | 95.6 | 20.0 | 66.7 | -33.3 | 57.1 | -25.0 | 0.0 | 0.0 |
| | | | | | | | | | | | |
| -7.2 | -0.2 | -0.1 | -0.1 | -0.3 | -0.2 | -0.1 | -0.2 | -0.1 | -0.2 | 0.0 | -0.2 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | | -445.3 | 6,955.3 | -101.7 | -4.5 | 48.3 | 10.8 | -1,981.4 | 89.4 | 26.6 | -1.3 |
| | | | | | | | | | | | |
| -0.6 | -0.1 | -0.7 | 45.0 | -0.1 | -0.8 | -0.4 | -0.4 | -7.5 | -0.8 | -0.6 | -0.6 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| -14 | -14 | -14 | -4 | -4 | -4 | -4 | -4 | -6 | -6 | -6 | -6 |
Current Liabilities Current LiabilitiesCr | 12 | 10 | 10 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
Total Assets Total AssetsCr |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 |
| 113.0 | 56.7 | 103.7 | -1.9 | 1,631.7 | 103.3 | 94.4 | 80.4 | 6.5 | 65.5 | 112.3 |
CFO To EBITDA CFO To EBITDA% | 100.5 | 12.9 | 103.7 | 100.7 | 1,633.7 | 103.3 | 94.4 | 80.4 | 6.5 | 65.6 | 107.3 |
| Financial Year | Jun 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 4 | 4 | 3 | 2 | 1 | 1 | 3 | 4 | 6 | 6 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | | | | | | | | | | | |
Price To Book Price To Book | 0.0 | -0.4 | -0.4 | -1.9 | -1.1 | -0.7 | -0.4 | -1.5 | -1.0 | -1.5 | -1.4 |
| -67.3 | -124.6 | -103.1 | -22.9 | -34.0 | -29.6 | -52.3 | -92.5 | -4.7 | -59.5 | -74.5 |
Profitability Ratios Profitability Ratios |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| 11.6 | 2.2 | 12.2 | -1,175.1 | -10.3 | -10.7 | -5.5 | -5.0 | -2,708.2 | -201.8 | -335.9 |
| 1.2 | 0.2 | 1.2 | -557.6 | 8.5 | 8.2 | 4.0 | 3.5 | 42.1 | 4.3 | 3.0 |
| -318.9 | -60.1 | -342.8 | 762.8 | -10.2 | -10.7 | -5.5 | -4.9 | -2,384.3 | -153.1 | -229.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
International Data Management Limited (IDM) is an Indian public limited company listed on the **BSE Limited**. Historically recognized for the **manufacturing of computers and related peripherals**, the company has transitioned into a lean corporate entity. It currently operates as an **Associate Company** of **HCL Corporation Private Limited**, serving primarily as a holding structure within the broader promoter group ecosystem while maintaining its listed status.
---
### **Corporate Governance and Promoter Realignment**
The company is currently undergoing a significant restructuring of its ownership and control environment to align with its actual management realities.
* **Shift in Ultimate Control:** As of **March 2025**, **Ms. Roshni Nadar Malhotra** assumed majority control of **HCL Corporation Private Limited** (the Promoter Company) following a gift deed of **47% shareholding** from Mr. Shiv Nadar.
* **Promoter Reclassification:** In **November 2025**, shareholders approved the reclassification of **Apollo Trading and Finance Private Limited** from the 'Promoter Category' to the 'Public Category'. This entity holds **38,220 shares (1.74%)**.
* **Regulatory Compliance for Reclassification:** The reclassification was supported by a **No-objection certificate** from **BSE Limited** (dated **September 12, 2025**). The move was predicated on the fact that the outgoing entity:
* Holds less than the **10% threshold** of total voting rights.
* Exercises no direct or indirect control over company affairs.
* Has no representation on the **Board of Directors** or as **Key Managerial Personnel (KMP)**.
* Is not a **'wilful defaulter'** or a **'fugitive economic offender'**.
* Must comply with a **three-year lock-in period** under **SEBI LODR Regulations** to maintain public status.
#### **Shareholding Structure (Post-Reclassification Estimate)**
| Category | No. of Shares | % Holding |
| :--- | :--- | :--- |
| **Promoter & Promoter Group** | **5,17,625** | **23.53%** |
| **Public Shareholding** | **16,82,375** | **76.47%** |
| **Total** | **22,00,000** | **100.00%** |
*Note: **HCL Corporation Private Limited** remains the primary promoter with **490,125 shares (22.28%)**.*
---
### **Operational Status and Asset Management**
IDM’s current business model is characterized by minimal industrial activity and a lean asset base.
* **Business Activity:** No active business operations were undertaken in recent cycles due to a **paucity of working capital** and internal business constraints.
* **Inventory and Intangibles:** The company reported **NIL inventory** and no intangible assets for the financial years ended **2023, 2024, and 2025**.
* **Asset Verification:** The company maintains records of **Property, Plant, and Equipment (PPE)**, which are physically verified in a phased manner over a **three-year cycle**.
* **Subsidiary Status:** The company has **no holding, subsidiary, associate, or joint venture companies** of its own.
---
### **Financial Distress and Solvency Analysis**
The company is facing severe financial headwinds, with auditors repeatedly highlighting a **Material Uncertainty Related to Going Concern**.
* **Net Worth Erosion:** Significant historical losses have resulted in the **total erosion of the company's net worth**. Consequently, no funds have been transferred to **Reserves & Surplus**, and no dividends have been recommended for the last three financial cycles.
* **Working Capital Deficit:** As of **March 31, 2025**, the company’s **current liabilities exceed its current assets by ₹4.24 crore**.
* **Dependence on Promoter Support:** The company’s ability to continue as a going concern is entirely dependent on a **letter of comfort** and continued financial backing from the **Promoter Group** to meet its obligations.
#### **Three-Year Financial Performance**
| Fiscal Year | Net Profit / (Loss) | Status |
| :--- | :--- | :--- |
| **FY 2024-25** | **(₹12.83 Lakhs)** | Unaudited/Reported Loss |
| **FY 2023-24** | **(₹17.47 Lakhs)** | Audited Loss |
| **FY 2022-23** | **(₹165.47 Lakhs)** | Audited Loss |
---
### **Risk Profile and Mitigation Strategies**
IDM manages a variety of financial risks through internal rating systems and promoter subordination.
* **Liquidity Risk:** This is the most critical risk facing the company. With **accumulated losses of ₹6.44 crore**, the company relies on debt subordination and promoter funding to bridge the gap between assets and liabilities.
* **Credit Risk:** The company monitors counterparty defaults on loans, receivables, and bank deposits.
* **Cash and Cash Equivalents:** Stood at **₹5 lakhs** in 2025 (down from **₹11.41 lakhs** in 2024).
* **Mitigation:** Deposits are diversified across **highly rated banks** (Internal Rating A).
* **Market and Currency Risk:**
* **Price Risk:** The company has **zero exposure** as it holds no equity investments.
* **Foreign Currency Risk:** There is **zero exposure** as there are no foreign currency balances or receivables.
* **Regulatory Compliance:** The company does not meet the thresholds under **Section 135(1)** of the Companies Act; therefore, **Corporate Social Responsibility (CSR)** mandates are not applicable.
---
### **Equity and Capital Structure**
The company’s capital structure has remained stagnant over the last three years, reflecting its limited operational expansion.
* **Share Capital:** No issuance of sweat equity, **ESOPs**, or shares with differential rights has occurred recently.
* **Par Value:** **Rs. 10 per share**.
* **Voting Rights:** **One vote per share** for all equity holders.
* **Liquidation Preference:** In the event of liquidation, equity shareholders are entitled to remaining assets in proportion to their holdings after all preferential distributions are settled.