Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹61Cr
Rev Gr TTM
Revenue Growth TTM
85.90%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ICDSLTD
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% | 114.3 | 28.2 | 23.9 | 4.2 | 18.3 | 4.0 | -7.0 | 2.0 | 231.0 | 48.1 | 0.0 | 11.8 |
| 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| 11.7 | 26.0 | 33.3 | 42.0 | 45.1 | 25.0 | 49.1 | 31.4 | 64.3 | 46.8 | 17.0 | 43.9 |
Other Income Other IncomeCr | -1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 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 |
| -1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 1 | 2 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -112.2 | 508.7 | -47.2 | 68.4 | 138.8 | -26.6 | -23.5 | -1,183.3 | 171.0 | 100.0 | -149.2 | 159.7 |
| -133.3 | 188.0 | 149.1 | -12.0 | 43.7 | 132.7 | 122.6 | -151.0 | 35.7 | 179.2 | -60.4 | 80.7 |
| -0.6 | 0.7 | 0.7 | 0.0 | 0.2 | 0.5 | 0.5 | -0.6 | 0.6 | 1.1 | -0.2 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -2.6 | -13.1 | -45.2 | 141.3 | -48.4 | -39.2 | -42.3 | 11.6 | 64.7 | 18.5 | 71.3 | 8.2 |
| 5 | 4 | 2 | 2 | 5 | 4 | 2 | 2 | 2 | 1 | 2 | 2 |
Operating Profit Operating ProfitCr |
| 10.3 | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 | 52.4 |
Other Income Other IncomeCr | 1 | 1 | 7 | 1 | 1 | 2 | 2 | 7 | 1 | 2 | 1 | 1 |
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 |
| 1 | 1 | 7 | 4 | -2 | -1 | 1 | 6 | 1 | 2 | 3 | 3 |
| 0 | 0 | 0 | 1 | 0 | 0 | 6 | 0 | 0 | 0 | 2 | 0 |
|
| -50.0 | -44.5 | 1,235.3 | -54.6 | -160.2 | 56.5 | -562.6 | 208.4 | -93.5 | 434.9 | -31.1 | 68.2 |
| 18.3 | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 | 55.9 |
| 0.7 | 0.4 | 5.3 | 2.4 | -1.4 | -0.6 | -4.1 | 4.5 | 0.3 | 1.6 | 1.1 | 1.8 |
| Financial Year | Mar 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 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| 3 | 4 | 12 | 15 | 13 | 12 | 6 | 12 | 12 | 15 | 16 | 17 |
Current Liabilities Current LiabilitiesCr | 8 | 7 | 5 | 4 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 10 | 6 | 12 | 11 | 6 | 5 | 6 | 12 | 9 | 15 | 13 | 18 |
Non Current Assets Non Current AssetsCr | 15 | 18 | 19 | 21 | 22 | 21 | 14 | 14 | 18 | 14 | 19 | 15 |
Total Assets Total AssetsCr |
| Financial Year | Mar 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 | -2 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 |
Investing Cash Flow Investing Cash FlowCr | 6 | 0 | 0 | 2 | 2 | 2 | 1 | 0 | -6 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | -3 | 0 | -1 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 0 | -2 | 1 | -3 | -3 | -2 | -1 | -1 | 6 | 0 | 1 |
| -41.5 | -381.0 | 13.4 | -93.0 | 139.4 | 237.0 | 16.3 | -9.2 | 1,672.1 | 9.8 | 75.4 |
CFO To EBITDA CFO To EBITDA% | -73.4 | -828.2 | 297.8 | -74.3 | 113.8 | 102.1 | 130.7 | 107.7 | 4,966.7 | 23.7 | 51.3 |
| Financial Year | Mar 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 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 23 | 49 | 56 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | 59.9 | 24.0 | 39.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 36.7 | 11.8 | 21.4 | 14.3 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.1 | 0.9 | 1.8 | 1.9 |
| -7.6 | -10.0 | -7.1 | -1.0 | 0.7 | 1.6 | 3.6 | -100.8 | 138.2 | 53.9 | 26.3 |
Profitability Ratios Profitability Ratios |
| 48.4 | 48.7 | 82.1 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 10.3 | 5.4 | 12.8 | 67.1 | -76.6 | -104.0 | -64.0 | -42.9 | 6.7 | 36.9 | 52.9 |
| 18.3 | 11.7 | 285.0 | 53.5 | -62.5 | -44.8 | -514.3 | 499.7 | 19.8 | 89.3 | 36.0 |
| 7.6 | 4.1 | 29.5 | 15.8 | -6.4 | -2.5 | 5.6 | 23.4 | 2.3 | 8.8 | 10.3 |
| 5.6 | 3.0 | 27.8 | 11.2 | -7.3 | -3.3 | -27.8 | 23.1 | 1.5 | 7.4 | 4.8 |
| 3.8 | 2.1 | 22.2 | 9.5 | -6.8 | -3.1 | -26.3 | 21.9 | 1.4 | 7.1 | 4.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**ICDS Limited**, incorporated in **1971**, is a diversified financial services and asset management firm headquartered in **Manipal, Karnataka**. Formerly a prominent Non-Banking Financial Company (**NBFC**), the company underwent a significant **Scheme of Arrangement in 2002**, leading to the surrender of its NBFC registration to the **RBI**. Today, the company operates as a fee-based entity focused on property management, insurance distribution, and the recovery of legacy assets, while actively seeking to re-enter the regulated lending space.
---
### **Core Revenue Streams & Segment Analysis**
The Group’s operations are categorized into four distinct reportable segments, with a heavy reliance on stable rental yields and emerging commission-based income.
* **Rent on Premises (Primary Revenue Driver):** This segment involves the management of investment properties. It is the company's most stable cash flow generator, contributing approximately **72% of total revenue** as of **FY24**.
* **Financial Services (Recovery Operations):** This segment is dedicated exclusively to the **recovery of past dues**, loans, and advances that were written off or fully provided for during the company's previous tenure as a fund-based NBFC.
* **Insurance Distribution (Growth Vertical):** Operating as a **Corporate Agent**, the company markets life and general insurance products. This is a key area of strategic expansion.
* **Trading & Investments:** Active trading in **shares and securities**, alongside managing a portfolio of financial instruments to generate dividend and interest income.
---
### **Strategic Pivot: The Return to Regulated Lending**
ICDS Limited is currently in a transitional phase, aiming to realign its governance and operational framework to secure a **Certificate of Registration (CoR)** from the **RBI**.
**NBFC Re-entry Strategy:**
The company submitted an application in **March 2025** to operate as a **Non-Deposit Taking NBFC (Category Type-II)**. Although the **RBI** returned the application in **July 2025**, management is actively addressing the following regulatory observations for resubmission:
* **Principal Business Criteria:** Realigning the balance sheet to ensure financial activity constitutes the majority of operations.
* **Governance Strengthening:** Enhancing **Board oversight** and composition to meet stringent regulatory comfort levels.
**Proposed Lending Model:**
Upon licensing, the company intends to utilize internal accruals and bank borrowings for:
* **Target Segments:** Traders with established track records, educational institutions, and reputable contractors.
* **Geographic Focus:** Concentrated lending in the **Udupi** and **Dakshina Kannada** districts.
* **Product Suite:** Supply bill limits and loans for approved sites, with an initial per-party cap of **₹10 lakhs** for institutions.
* **Tech Integration:** Deployment of specialized **NBFC software** for automated loan account management and due diligence.
---
### **Insurance Vertical Expansion**
The company is aggressively scaling its fee-based income through its role as a **Corporate Agent** for major industry players:
* **Partnerships:** **LIC of India** (Life), **Bajaj Allianz**, **Shriram General Insurance**, and **ICICI Lombard** (General/Non-Life).
* **Operational Rollout:** Deployment of specialized professionals across **two districts** using a **fixed salary plus commission** incentive structure to drive policy penetration.
---
### **Financial Performance & Asset Profile**
The company maintains a positive net worth and operates on a **"going concern"** basis, supported by consistent rental income and successful legacy recoveries.
**Consolidated Financial Summary:**
| Particulars (₹ Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: | :---: |
| **Total Income** | **4.33** | **3.47** | **2.14** |
| **Operating Expenses** | **1.76** | **1.33** | **1.60** |
| **Profit After Tax (PAT)** | **0.81** | **1.56** | **0.06** |
| **Net Worth** (excl. Reserves) | **17.68** | **16.79** | **19.19** |
**Key Asset Metrics:**
* **Investment Properties:** The fair value of the property portfolio was appraised at **₹42.84 crore** (as of March 31, 2024).
* **Concentration Risk:** Revenue is highly concentrated; **three external customers** contribute over 10% each, and **11 tenants** represent **100% of trade receivables**.
* **Liquidity:** Borrowings are minimal (**₹26.27 Lakhs**), primarily consisting of bank overdrafts secured against Fixed Deposits.
* **Dividend Status:** No dividends are currently paid due to **accumulated losses** from historical operations.
---
### **Legacy Recoveries & Exceptional Items**
A significant portion of the company's recent profitability has been driven by the resolution of long-standing legal disputes.
* **1992 Securities Scam Recovery:** Following a **2021 Special Court** order against broker **Hiten P Dalal**, the company recovered **₹6.52 crore** in **May 2022**. While the broker has appealed to the **Supreme Court** (admitted **Jan 2023**), no stay was granted, and management considers the recovery final.
* **Pending Claims:** The company continues to pursue the balance of the Special Court award, which will be recognized as income only upon actual realization.
* **Tax Refunds:** Under the **DTVSV Act, 2020**, the company settled legacy demands and is currently pursuing a refund of **₹1.55 crore** from the Income Tax Department.
---
### **Corporate Governance & Structure**
The Group operates through the listed parent, **ICDS Limited**, and its material subsidiary, **Manipal Properties Limited**.
* **Board Composition:** Six directors, including **Mr. Sujir Prabhakar** (Managing Director, appointed **Dec 2023**) and two Independent Directors.
* **Promoter Reclassification:** In **September 2023**, **Mr. K V Kamath** and **Mr. K Mohan Kamath** were successfully reclassified from 'Promoter Group' to 'Public' category.
* **Related Party Limits:** Shareholders have approved material transactions with **Manipal Properties Limited** up to **₹50 crore** for FY 2025-26 and inter-corporate loans to **Manipal Energy and Infratech Limited** up to **₹5 crore**.
---
### **Risk Factors & Mitigation**
| Risk Category | Description & Impact |
| :--- | :--- |
| **Regulatory** | Failure to secure the **NBFC-ND license** limits the company to fee-based income and prevents the launch of the proposed lending business. |
| **Compliance** | Pending matters with **ROC Karnataka** regarding a past vacancy in the Company Secretary role (**2014-2016**) and **NSE penalties** (**₹5.43 lakhs**) for director vacancies. |
| **Market & Credit** | Exposure to equity price volatility and high tenant concentration in the rental segment. Mitigation includes diversifying the investment portfolio and strict **15-30 day** credit terms. |
| **Litigation** | Ongoing tax disputes for **AY 1991-92** and **1998-99**. While management expects no further outflows, these legacy issues require significant administrative focus. |
| **Legislative** | The **New Labour Codes** (effective **Nov 2025**) may increase future liabilities related to **Provident Fund** and **Gratuity** contributions. |