Login
Products
Login
Home
Alerts
Search
Watchlist
Products

ICDS Ltd

ICDSLTD
NSE
46.52
3.49%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

ICDS Ltd

ICDSLTD
NSE
46.52
3.49%
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
61Cr
Close
Close Price
46.52
Industry
Industry
Diversified
PE
Price To Earnings
25.70
PS
Price To Sales
14.36
Revenue
Revenue
4Cr
Rev Gr TTM
Revenue Growth TTM
85.90%
PAT Gr TTM
PAT Growth TTM
168.18%
Peer Comparison
How does ICDSLTD stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ICDSLTD
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
111111112111
Growth YoY
Revenue Growth YoY%
114.328.223.94.218.34.0-7.02.0231.048.10.011.8
Expenses
ExpensesCr
100000001000
Operating Profit
Operating ProfitCr
000000002000
OPM
OPM%
11.726.033.342.045.125.049.131.464.346.817.043.9
Other Income
Other IncomeCr
-111001100100
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
-111001101201
Tax
TaxCr
000000010000
PAT
PATCr
-1110011-11100
Growth YoY
PAT Growth YoY%
-112.2508.7-47.268.4138.8-26.6-23.5-1,183.3171.0100.0-149.2159.7
NPM
NPM%
-133.3188.0149.1-12.043.7132.7122.6-151.035.7179.2-60.480.7
EPS
EPS
-0.60.70.70.00.20.50.5-0.60.61.1-0.20.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
542632112244
Growth
Revenue Growth%
-2.6-13.1-45.2141.3-48.4-39.2-42.311.664.718.571.38.2
Expenses
ExpensesCr
542254222122
Operating Profit
Operating ProfitCr
1004-2-2-1-10122
OPM
OPM%
10.35.412.867.1-76.6-104.0-64.0-42.96.736.952.952.4
Other Income
Other IncomeCr
117112271211
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
1174-2-1161233
Tax
TaxCr
000100600020
PAT
PATCr
1173-2-1-560212
Growth
PAT Growth%
-50.0-44.51,235.3-54.6-160.256.5-562.6208.4-93.5434.9-31.168.2
NPM
NPM%
18.311.7285.053.5-62.5-44.8-514.3499.719.889.336.055.9
EPS
EPS
0.70.45.32.4-1.4-0.6-4.14.50.31.61.11.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
131313131313131313131313
Reserves
ReservesCr
341215131261212151617
Current Liabilities
Current LiabilitiesCr
875411011133
Non Current Liabilities
Non Current LiabilitiesCr
011110111111
Total Liabilities
Total LiabilitiesCr
242431322726202727293233
Current Assets
Current AssetsCr
1061211656129151318
Non Current Assets
Non Current AssetsCr
151819212221141418141915
Total Assets
Total AssetsCr
242431322726202727293233

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0-21-3-3-2-1-1601
Investing Cash Flow
Investing Cash FlowCr
60022210-60-1
Financing Cash Flow
Financing Cash FlowCr
-30-100-100000
Net Cash Flow
Net Cash FlowCr
2-2000000000
Free Cash Flow
Free Cash FlowCr
0-21-3-3-2-1-1601
CFO To PAT
CFO To PAT%
-41.5-381.013.4-93.0139.4237.016.3-9.21,672.19.875.4
CFO To EBITDA
CFO To EBITDA%
-73.4-828.2297.8-74.3113.8102.1130.7107.74,966.723.751.3

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000000052234956
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.08.959.924.039.7
Price To Sales
Price To Sales
0.00.00.00.00.00.00.036.711.821.414.3
Price To Book
Price To Book
0.00.00.00.00.00.00.02.10.91.81.9
EV To EBITDA
EV To EBITDA
-7.6-10.0-7.1-1.00.71.63.6-100.8138.253.926.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
48.448.782.1100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
10.35.412.867.1-76.6-104.0-64.0-42.96.736.952.9
NPM
NPM%
18.311.7285.053.5-62.5-44.8-514.3499.719.889.336.0
ROCE
ROCE%
7.64.129.515.8-6.4-2.55.623.42.38.810.3
ROE
ROE%
5.63.027.811.2-7.3-3.3-27.823.11.57.44.8
ROA
ROA%
3.82.122.29.5-6.8-3.1-26.321.91.47.14.4
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. |