Login
Home
Charts
Search
Watchlist
Products

ICDS Ltd

ICDSLTD·NSE
59.58-3.75%Wed, 23 Sept '26

ICDS Ltd

ICDSLTD
NSE
59.58
-3.75%
|Wed, 23 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
78Cr
Close
Close Price
59.58
Industry
Industry
Diversified
PE
Price To Earnings
116.82
PS
Price To Sales
34.80
Revenue
Revenue
2Cr
Rev Gr TTM
Revenue Growth TTM
-46.39%
PAT Gr TTM
PAT Growth TTM
-69.05%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
111111211111
Growth YoY
Revenue Growth YoY%
23.94.218.34.0-7.02.0231.048.10.011.8-77.9-20.8
Expenses
ExpensesCr
000000100011
Operating Profit
Operating ProfitCr
000000200000
OPM
OPM%
33.342.045.125.049.131.464.346.817.043.9-84.60.0
Other Income
Other IncomeCr
100110010001
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1001101201-11
Tax
TaxCr
000001000000
PAT
PATCr
10011-1110001
Growth YoY
PAT Growth YoY%
-47.268.4138.8-26.6-23.5-1,183.3171.0100.0-149.2159.7-150.0-32.6
NPM
NPM%
149.1-12.043.7132.7122.6-151.035.7179.2-60.480.7-80.8152.5
EPS
EPS
0.70.00.20.50.5-0.60.61.1-0.20.3-0.30.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
111111211111
Growth YoY
Revenue Growth YoY%
23.94.218.34.0-7.02.0231.048.10.011.8-77.9-20.8
Expenses
ExpensesCr
000000100011
Operating Profit
Operating ProfitCr
000000200000
OPM
OPM%
33.342.045.125.049.131.464.346.817.043.9-84.60.0
Other Income
Other IncomeCr
100110010001
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1001101201-11
Tax
TaxCr
000001000000
PAT
PATCr
10011-1110001
Growth YoY
PAT Growth YoY%
-47.268.4138.8-26.6-23.5-1,183.3171.0100.0-149.2159.7-150.0-32.6
NPM
NPM%
149.1-12.043.7132.7122.6-151.035.7179.2-60.480.7-80.8152.5
EPS
EPS
0.70.00.20.50.5-0.60.61.1-0.20.3-0.30.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
426321122422
Growth
Revenue Growth%
-13.1-45.2141.3-48.4-39.2-42.311.664.718.571.3-38.7-46.4
Expenses
ExpensesCr
422542221222
Operating Profit
Operating ProfitCr
004-2-2-1-101200
OPM
OPM%
5.412.867.1-76.6-104.0-64.0-42.96.736.952.911.3-4.5
Other Income
Other IncomeCr
171122712121
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
174-2-11612311
Tax
TaxCr
001006000200
PAT
PATCr
173-2-1-5602111
Growth
PAT Growth%
-44.51,235.3-54.6-160.256.5-562.6208.4-93.5434.9-31.1-22.1-69.0
NPM
NPM%
11.7285.053.5-62.5-44.8-514.3499.719.889.336.045.729.1
EPS
EPS
0.45.32.4-1.4-0.6-4.14.50.31.61.10.80.5
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
426321122422
Growth
Revenue Growth%
-13.1-45.2141.3-48.4-39.2-42.311.664.718.571.3-38.7-46.4
Expenses
ExpensesCr
422542221222
Operating Profit
Operating ProfitCr
004-2-2-1-101200
OPM
OPM%
5.412.867.1-76.6-104.0-64.0-42.96.736.952.911.3-4.5
Other Income
Other IncomeCr
171122712121
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
174-2-11612311
Tax
TaxCr
001006000200
PAT
PATCr
173-2-1-5602111
Growth
PAT Growth%
-44.51,235.3-54.6-160.256.5-562.6208.4-93.5434.9-31.1-22.1-69.0
NPM
NPM%
11.7285.053.5-62.5-44.8-514.3499.719.889.336.045.729.1
EPS
EPS
0.45.32.4-1.4-0.6-4.14.50.31.61.10.80.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1313131313131313131313
Reserves
ReservesCr
41215131261212151617
Current Liabilities
Current LiabilitiesCr
75411011132
Non Current Liabilities
Non Current LiabilitiesCr
11110111111
Total Liabilities
Total LiabilitiesCr
2431322726202727293233
Current Assets
Current AssetsCr
61211656129151315
Non Current Assets
Non Current AssetsCr
1819212221141418141918
Total Assets
Total AssetsCr
2431322726202727293233
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
1313131313131313131313
Reserves
ReservesCr
41215131261212151617
Current Liabilities
Current LiabilitiesCr
75411011132
Non Current Liabilities
Non Current LiabilitiesCr
11110111111
Total Liabilities
Total LiabilitiesCr
2431322726202727293233
Current Assets
Current AssetsCr
61211656129151315
Non Current Assets
Non Current AssetsCr
1819212221141418141918
Total Assets
Total AssetsCr
2431322726202727293233

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-21-3-3-2-1-16012
Investing Cash Flow
Investing Cash FlowCr
0022210-60-1-1
Financing Cash Flow
Financing Cash FlowCr
0-100-1000000
Net Cash Flow
Net Cash FlowCr
-20000000001
Free Cash Flow
Free Cash FlowCr
-21-3-3-2-1-16012
CFO To PAT
CFO To PAT%
-381.013.4-93.0139.4237.016.3-9.21,672.19.875.3147.8
CFO To EBITDA
CFO To EBITDA%
-828.2297.8-74.3113.8102.1130.7107.74,966.723.751.2598.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-21-3-3-2-1-16012
Investing Cash Flow
Investing Cash FlowCr
0022210-60-1-1
Financing Cash Flow
Financing Cash FlowCr
0-100-1000000
Net Cash Flow
Net Cash FlowCr
-20000000001
Free Cash Flow
Free Cash FlowCr
-21-3-3-2-1-16012
CFO To PAT
CFO To PAT%
-381.013.4-93.0139.4237.016.3-9.21,672.19.875.3147.8
CFO To EBITDA
CFO To EBITDA%
-828.2297.8-74.3113.8102.1130.7107.74,966.723.751.2598.2

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
522349565978
Price To Earnings
Price To Earnings
8.959.924.039.753.8116.8
Price To Sales
Price To Sales
36.711.821.414.324.634.8
Price To Book
Price To Book
2.10.91.81.92.02.6
EV To EBITDA
EV To EBITDA
-100.8138.253.926.3202.6-764.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
48.782.1100.0100.0100.084.6100.087.692.792.885.085.0
OPM
OPM%
5.412.867.1-76.6-104.0-64.0-42.96.736.952.911.3-4.5
NPM
NPM%
11.7285.053.5-62.5-44.8-514.3499.719.889.336.045.729.1
ROCE
ROCE%
4.129.515.8-6.4-2.55.623.42.38.810.34.84.8
ROE
ROE%
3.027.811.2-7.3-3.3-27.823.11.57.44.83.63.6
ROA
ROA%
2.122.29.5-6.8-3.1-26.321.91.47.14.43.33.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
522349565978
Price To Earnings
Price To Earnings
8.959.924.039.753.8116.8
Price To Sales
Price To Sales
36.711.821.414.324.634.8
Price To Book
Price To Book
2.10.91.81.92.02.6
EV To EBITDA
EV To EBITDA
-100.8138.253.926.3202.6-764.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
48.782.1100.0100.0100.084.6100.087.692.792.885.085.0
OPM
OPM%
5.412.867.1-76.6-104.0-64.0-42.96.736.952.911.3-4.5
NPM
NPM%
11.7285.053.5-62.5-44.8-514.3499.719.889.336.045.729.1
ROCE
ROCE%
4.129.515.8-6.4-2.55.623.42.38.810.34.84.8
ROE
ROE%
3.027.811.2-7.3-3.3-27.823.11.57.44.83.63.6
ROA
ROA%
2.122.29.5-6.8-3.1-26.321.91.47.14.43.33.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
ICDS Ltd. is a company that once lent money and now lives by recovering what it is still owed and earning fees - a business built on patience, not fresh lending. It was born in 1971 as a Non-Banking Financial Company (NBFC) but surrendered that licence to the Reserve Bank of India in 2002, spending the next two decades methodically collecting its old dues while repaying its own depositors and bondholders. The recurring approach is simple: use a tiny team of six people, a listed-company structure, and a portfolio of owned property and agency relationships to turn legacy assets and small-scale trading into a steady, low-cost income stream. # Business segments Four engines, all small and none growing fast - a legacy debt-collection machine that is slowly running out of fuel, a property-rental business that provides the floor, a share-trading desk that puts surplus capital to work, and an insurance agency that the company hopes to build into something bigger. ## 1. Recovery of legacy dues: collecting on loans made a generation ago **The company’s most distinctive activity is chasing down overdue hire-purchase and loan accounts that were written off decades ago, booking every recovered rupee as pure income.** - **Cash from old ledgers** - revenue is recognised only when money actually comes in on accounts that had already been fully provided for or written off in earlier years, so recoveries flow almost entirely to the bottom line. - **A shrinking pool** - the legacy portfolio of overdue accounts is finite and has been winding down for years; the company itself describes this as a diminishing component of its activities as the dues are exhausted. - **Legal persistence, not new business** - the work involves pursuing debtors through legal and administrative channels, not originating any new loans, which is why the company has no need for an NBFC licence to do it. ## 2. Rent on premises: the steady backbone **The company owns property and leases it out, collecting rent that provides a predictable, contract-based income stream year after year.** - **A 60-year asset** - investment properties are held for long-term rental yields, not for sale, and are depreciated over an estimated useful life of six decades using the straight-line method. - **No occupancy risk for the company** - these are properties the company does not occupy itself; they are leased to third parties under operating leases, with rental income recognised evenly over the lease term. - **A material contributor** - the rent-on-premises segment is one of the company’s three reportable segments, and in FY21 it generated external turnover of roughly ₹99 lakh with segment assets of about ₹116 crore. ## 3. Trading in shares and securities: putting idle capital to work **The company buys and sells shares, debentures and other securities on its own account, earning trading gains, dividends and interest from its investment portfolio.** - **Proprietary, not client-driven** - it trades for its own book, recognising revenue when control of the securities passes to the buyer under the five-step approach of Ind AS 115. - **A portfolio of quoted and unquoted bets** - financial assets measured at fair value include listed shares (Level 1 assets of roughly ₹3.4 crore as of March 2023) as well as unquoted investments in related entities like Manipal Housing Finance Syndicate and Manipal Finance Corporation. - **Income beyond just trading gains** - the portfolio also throws off dividend income and interest on term deposits, so the segment earns even when the company is not actively buying and selling. ## 4. Insurance distribution: the one engine the company wants to grow **Acting as a registered corporate agent, ICDS sells life and general insurance policies for large insurers and earns a commission on every policy placed.** - **Agent, not underwriter** - the company is a Corporate Agent (Composite) registered with the insurance regulator IRDAI, and because the risk and rewards sit with the insurance principal, revenue is booked only to the extent of the commission earned. - **A shelf of insurer partners** - as of FY25, it is a registered agent for four providers: LIC of India, Shriram General Insurance, ICICI Lombard General Insurance, and Bajaj Allianz General Insurance. - **A plan to recruit feet on the street** - the company has articulated a strategy to expand this business by hiring young professionals on a fixed-salary-plus-commission model and deploying them across two districts to sell life and non-life policies. # Group structure and partners **The company is a listed entity with a single wholly-owned subsidiary, a web of investments in related financial firms, and a promoter group that holds just over half the equity.** - **One material subsidiary** - Manipal Properties Limited is wholly owned by ICDS and is considered a material subsidiary under listing regulations; in FY21 it contributed about 13% of consolidated net assets but was a small drag on consolidated profit. - **A cluster of related investments** - the company holds unquoted equity stakes in Manipal Housing Finance Syndicate Limited and Manipal Finance Corporation Limited, plus a small quoted holding in Development Co-operative Bank, linking it to a network of financial entities in the Manipal region. - **Promoters firmly in control** - the promoter and promoter group held 51.39% of equity shares as of March 2025, a stake that has remained above 51% for at least five years. - **A lean operation with a legacy system** - the company runs on just six permanent employees and maintains its books of account on a COBOL-based software platform, with an audit trail facility that has been operational since 22 November 2024.

Documents — ICDS Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/f7eaqj67u09z1zftggzii2iz.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/wwyapbbxbbcpreose5jm4pzv.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/eop57dixgquvbwz3msi3odjg.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/fhnmgz3y0xowbz88041fzj7p.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/qcg9t373kr5nggctto3lk1n5.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/vlakf2hofnhu3mamg612pnrv.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/ext27ufa6eywjb10qyreyjc4.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/fak95ko5u7wz8b6dxjseniam.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/ew7alwnlvcjinnlz0qototdr.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/az82vu1boq9yceht82mquzzr.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/uu3ponamsvodi99eios54rmc.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/vwq99tidl5af0rxboyv0p4g4.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/m9evzq1l9okqvwn7l3nhs3fj.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/lh5xqz6ncxdvcmcov34cqedm.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/wvg6ydon5zyv69w1k06ipg8b.pdf