Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹328Cr
Rev Gr TTM
Revenue Growth TTM
136.44%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ITCONS
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | -20.4 | 23.3 | 37.3 | 144.6 | 129.1 |
| 14 | 12 | 12 | 14 | 16 | 36 | 37 |
Operating Profit Operating ProfitCr |
| 10.1 | 6.8 | 8.4 | 13.2 | 10.0 | 6.2 | 6.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2 | 1 | 1 | 2 | 2 | 3 | 3 |
| 0 | 0 | 0 | 1 | 0 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | | | -27.4 | 70.2 | 67.5 | 71.9 | 115.5 |
| 6.6 | 5.3 | 6.0 | 7.3 | 7.3 | 5.1 | 6.9 |
| 0.0 | 2.0 | 1.5 | 2.3 | 2.6 | 3.5 | 4.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -0.2 | 118.5 | 55.6 | 0.7 | 96.4 | 40.5 |
| 8 | 8 | 16 | 26 | 25 | 52 | 74 |
Operating Profit Operating ProfitCr |
| 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.4 | 6.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 2 | 2 | 3 | 4 | 6 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 |
|
| | -28.8 | 1,611.3 | 34.0 | 10.4 | 70.5 | 45.9 |
| 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 | 6.0 |
| 93.0 | 66.3 | 4.2 | 5.2 | 3.8 | 6.4 | 8.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 0 | 5 | 5 | 6 |
| 1 | 1 | 2 | 7 | 9 | 15 |
Current Liabilities Current LiabilitiesCr | 3 | 2 | 2 | 3 | 5 | 12 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 1 | 0 | 0 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 3 | 3 | 3 | 12 | 15 | 25 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 2 | 3 | 5 | 26 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | 1 | 0 | -1 | -2 | -23 |
Investing Cash Flow Investing Cash FlowCr | 1 | 0 | 0 | 0 | -1 | -1 |
Financing Cash Flow Financing Cash FlowCr | 1 | 0 | 0 | 6 | 2 | 23 |
|
Free Cash Flow Free Cash FlowCr | -1 | 1 | 0 | -1 | -3 | -24 |
| -1,332.1 | 757.4 | -0.7 | -46.2 | -86.8 | -704.5 |
CFO To EBITDA CFO To EBITDA% | -372.3 | 440.4 | -0.5 | -31.7 | -52.4 | -554.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 24 | 26 | 278 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 14.1 | 13.8 | 88.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.9 | 0.9 | 5.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 2.0 | 1.9 | 14.2 |
| 3.1 | 6.0 | 0.5 | 7.6 | 7.6 | 67.5 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 4.5 | 1.6 | 9.8 | 8.9 | 11.1 | 7.4 |
| 1.3 | 0.9 | 7.1 | 6.1 | 6.7 | 5.8 |
| 13.7 | 7.7 | 53.8 | 20.1 | 18.5 | 19.8 |
| 10.9 | 7.2 | 57.8 | 14.2 | 13.7 | 16.0 |
| 3.0 | 2.2 | 27.7 | 11.6 | 9.9 | 6.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
ITCONS E-Solutions Ltd is a **PAN-India** human capital and technology services provider with over **18 years** of industry experience. Transitioning from a traditional IT staffing firm, the company has adopted a **"Blue Ocean" strategy** to become a diversified conglomerate. It serves a dual-market of public and private sectors, providing a workforce spectrum ranging from **unskilled labor to PhD-level specialists**.
---
### **Strategic Reorganization: The Four-Vertical Model**
In **FY2024-25**, the company restructured its operations into four strategic verticals to drive domain-specific growth and operational excellence:
* **Government Vertical:** Currently the primary driver of top-line growth. The company secures an average of **two contracts per month** via the **GeM (Government e-Marketplace)** and **CPP** platforms. This vertical provides high **revenue visibility** with typical contract durations of **two years**.
* **General Staffing Vertical:** Focuses on **Temporary and Permanent Staffing** for blue-collar and white-collar roles. It utilizes a hybrid recruitment model combining **Field Recruiters** for volume and **Desk Recruiters** for specialized roles.
* **IT Staffing Vertical:** A legacy core competency serving marquee clients such as **HCL, Wipro, and TVS**. The company is increasingly deploying these high-end technical resources into public sector projects.
* **Technology Vertical:** Focuses on high-value managed services and consulting. Key operations include managing **L1 to L3 IT field support** and **Data Center operations (SLAs)** for major telecom players like **Bharti Airtel**.
---
### **Service Portfolio & Market Reach**
ITCONS operates as a single reportable segment—**"Recruitment and Staffing Services"**—but offers a diverse array of sub-services:
| Service Category | Key Activities & Deliverables |
| :--- | :--- |
| **Staffing Solutions** | IT Staffing, General Staffing, Re-badging, and Managed IT Services. |
| **HR Services** | Recruitment Process Outsourcing (RPO), Payroll Services, and Pass-through Services. |
| **Technical Support** | Product Installation, Servicing Solutions, and Data Center Operations. |
| **Managed IT** | Proactive monitoring, network management, data security, and cloud services. |
| **Strategic Hiring** | Permanent recruitment and leadership hiring for **Global Capability Centres (GCCs)**. |
**Key Sectors Served:** Defence, Telecommunications, Healthcare, Finance, E-commerce, Manufacturing, Logistics, and Research & Development.
---
### **Operational Infrastructure & AI Integration**
The company has scaled its internal capabilities to support a **100% increase in business volume** with only marginal increases in internal headcount.
* **Workforce Scale:** Total workforce exceeds **1,100 employees** (including contractual staff) as of March 2025.
* **Automation & AI:** Implemented **AI-driven bots** for client acquisition and end-to-end invoicing. Automated payroll and attendance systems ensure **100% on-time salary disbursement**.
* **Geographic Footprint:** Headquartered in **Noida** with a registered office in **New Delhi**. Recent expansions include offices in **Chandigarh** and **Dehradun** to qualify for specific regional government tenders.
* **Licensing:** Acquired an **Electrical Contractor License** to bid for utility tenders (e.g., UPPCL, PVVNL), expanding the scope of its technical staffing.
---
### **"Aspiration 2030": Diversification & Future Growth**
The company is aggressively diversifying into high-growth sectors beyond traditional HR:
* **Staffing Goal:** Target to reach **10,000+ contract staffing resources** on payroll by **2025** and become a **Top 3** Indian staffing firm by **2030**.
* **Green Energy:** Target to reach **2 GW of solar power generation** capacity by **2030**. This includes Solar Panel Manufacturing and EPC (Engineering, Procurement, and Construction) services.
* **EV Ecosystem:** Launching mobile-based **EV servicing** at doorsteps and establishing EV charging stations, focusing on 2W and 3W last-mile logistics.
* **Inorganic Growth:** Actively evaluating acquisitions of mid-to-large staffing firms to bolster geographic reach and **PAT**.
---
### **Financial Performance & Capital Structure**
ITCONS demonstrated explosive growth in **FY 2024-25**, nearly doubling its revenue.
**Key Financial Metrics (INR in Lakhs):**
| Particulars | FY 2024-25 | FY 2023-24 | Growth (%) |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **5,598.41** | **2,849.91** | **96.44%** |
| **EBITDA** | **524.08** | **339.00** | **54.60%** |
| **Net Profit (PAT)** | **324.96** | **190.61** | **70.48%** |
| **Earnings Per Share (Rs.)** | **6.43** | **3.69** | **74.25%** |
**Capital Allocation Strategy:**
* **Preferential Issue:** Raised **₹71.28 crore** in 2024 via **1,00,40,000 warrants** priced at **₹71**.
* **Solar Investment:** Approximately **₹69.28 crore** of the warrant proceeds are earmarked for the **Renewable Energy** vertical.
* **Liquidity:** Established a **₹200 crore** limit for inter-corporate loans and guarantees to support strategic expansion.
* **Dividend:** Declared a final dividend of **Rs. 0.15** per share (**1.5%** of face value) for FY25.
---
### **Recent Major Contract Wins (2025-2026)**
The company maintains a robust order book with significant public and private sector wins:
| Client | Scope | Value (INR) |
| :--- | :--- | :--- |
| **UPSIDC** | 159 Resources (2 Years) | **~15.37 Crore** |
| **Proteam Advisory** | Technical Inventory/Server Analysis (3 Years) | **~45.00 Crore** |
| **ICAR (Min. of Agri)** | 33,384 Man Days (1 Year) | **~2.52 Crore** |
| **BEML (Min. of Defence)** | 30 Resources (1 Year) | **~1.05 Crore** |
| **Indian Army** | 31 Resources (1 Year) | **~85.38 Lakh** |
| **BPCL** | Manpower Services (2 Years) | **~7.22 Crore** |
---
### **Risk Factors & Governance**
Despite strong growth, the company faces challenges inherent in the competitive staffing landscape:
* **Margin Pressure:** Intense competition has led to increased expenditure. Current profits are categorized as **inadequate** relative to the scale of operations and rising managerial remuneration.
* **Forecasting Uncertainty:** While AI and process reengineering are improving efficiency, management notes difficulty in forecasting **measurable profit increases** due to volatile economic scenarios.
* **Concentrated Leadership:** The leadership team features significant familial ties. **MD/CEO Gaurav Mittal** and **Executive Director Premlata Mittal** are the son and wife, respectively, of Promoter **Chetan Prakash Mittal**.
* **Market Dynamics:** The Indian staffing market is projected to reach **US $48.53 billion by 2030** (**13.2% CAGR**). ITCONS must scale rapidly to maintain its market share against larger incumbents.