Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹5,233Cr
Rev Gr TTM
Revenue Growth TTM
15.46%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ICRA
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% | 16.4 | 11.0 | 6.3 | 11.2 | 13.6 | 11.8 | 20.3 | 5.5 | 9.9 | 8.4 | 8.3 | 35.3 |
| 71 | 68 | 71 | 84 | 74 | 80 | 85 | 79 | 77 | 85 | 88 | 106 |
Operating Profit Operating ProfitCr |
| 34.9 | 33.7 | 32.5 | 26.4 | 40.2 | 30.6 | 32.7 | 34.9 | 43.4 | 31.9 | 35.5 | 35.0 |
Other Income Other IncomeCr | 16 | 18 | 16 | 17 | 24 | 18 | 20 | 19 | 21 | 24 | 21 | 9 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 3 | 7 | 2 | 0 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 3 | 2 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 10 |
| 51 | 50 | 47 | 41 | 62 | 47 | 57 | 56 | 74 | 58 | 64 | 55 |
| 12 | 9 | 15 | 8 | 15 | 11 | 20 | 14 | 18 | 16 | 16 | 16 |
|
Growth YoY PAT Growth YoY% | 14.5 | 87.7 | -13.6 | -17.4 | 21.8 | -11.7 | 15.4 | 30.3 | 19.0 | 19.1 | 29.4 | -7.5 |
| 35.4 | 39.6 | 30.7 | 28.3 | 38.0 | 31.3 | 29.4 | 34.9 | 41.1 | 34.4 | 35.2 | 23.9 |
| 39.9 | 41.9 | 33.0 | 33.4 | 48.7 | 36.9 | 38.2 | 43.7 | 57.9 | 44.1 | 49.7 | 40.3 |
| 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 |
|---|
|
| | 6.0 | -2.4 | -7.3 | 6.2 | -2.1 | -6.2 | 13.9 | 17.6 | 10.6 | 11.6 | 12.6 |
| 223 | 240 | 232 | 194 | 215 | 225 | 220 | 222 | 260 | 297 | 320 | 356 |
Operating Profit Operating ProfitCr |
| 30.7 | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 | 36.5 |
Other Income Other IncomeCr | 22 | 27 | 40 | 49 | 45 | 48 | 43 | 41 | 50 | 75 | 77 | 75 |
Interest Expense Interest ExpenseCr | 2 | 1 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 10 | 5 | 5 |
Depreciation DepreciationCr | 10 | 10 | 9 | 8 | 6 | 10 | 10 | 8 | 10 | 13 | 16 | 23 |
| 100 | 118 | 132 | 157 | 152 | 131 | 112 | 152 | 181 | 200 | 234 | 252 |
| 35 | 42 | 44 | 56 | 46 | 34 | 29 | 39 | 44 | 48 | 63 | 66 |
|
| | 16.5 | 16.2 | 14.0 | 4.7 | -8.2 | -15.0 | 37.3 | 20.4 | 11.3 | 12.5 | 8.5 |
| 20.4 | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 | 33.1 |
| 66.8 | 77.6 | 90.0 | 102.4 | 108.0 | 100.0 | 84.9 | 116.7 | 140.6 | 157.1 | 176.7 | 192.1 |
| 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 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| 419 | 466 | 539 | 645 | 631 | 692 | 748 | 834 | 941 | 967 | 1,044 | 1,078 |
Current Liabilities Current LiabilitiesCr | 130 | 137 | 105 | 107 | 119 | 115 | 116 | 115 | 132 | 152 | 177 | 207 |
Non Current Liabilities Non Current LiabilitiesCr | 24 | 13 | 5 | 8 | 8 | 26 | 19 | 15 | 14 | 54 | 59 | 65 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 301 | 319 | 444 | 402 | 564 | 720 | 495 | 436 | 565 | 656 | 1,128 | 1,211 |
Non Current Assets Non Current AssetsCr | 282 | 308 | 216 | 369 | 205 | 125 | 401 | 543 | 535 | 530 | 166 | 153 |
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 | 67 | 71 | 63 | 62 | 81 | 21 | 76 | 97 | 99 | 107 | 145 |
Investing Cash Flow Investing Cash FlowCr | -32 | -41 | 10 | -54 | 45 | 11 | -32 | -72 | -77 | 27 | -17 |
Financing Cash Flow Financing Cash FlowCr | -29 | -40 | -69 | 4 | -121 | -41 | -32 | -31 | -32 | -137 | -103 |
|
Free Cash Flow Free Cash FlowCr | 63 | 61 | 60 | 63 | 81 | 17 | 74 | 91 | 90 | 100 | 133 |
| 102.2 | 93.1 | 71.4 | 61.2 | 76.3 | 21.9 | 92.4 | 85.1 | 72.6 | 70.3 | 84.6 |
CFO To EBITDA CFO To EBITDA% | 67.7 | 70.5 | 62.6 | 53.8 | 71.6 | 22.2 | 94.1 | 80.2 | 69.5 | 71.9 | 81.5 |
| 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 | 4,004 | 3,875 | 4,059 | 3,599 | 2,800 | 2,089 | 3,170 | 4,109 | 4,262 | 5,255 | 5,331 |
Price To Earnings Price To Earnings | 66.1 | 54.5 | 45.8 | 35.7 | 26.6 | 21.7 | 38.8 | 36.6 | 31.5 | 34.8 | 31.4 |
Price To Sales Price To Sales | 12.4 | 11.4 | 12.2 | 11.7 | 8.5 | 6.5 | 10.5 | 12.0 | 10.6 | 11.8 | 10.7 |
Price To Book Price To Book | 9.3 | 8.1 | 7.4 | 5.5 | 4.4 | 3.0 | 4.2 | 4.9 | 4.5 | 5.4 | 5.1 |
| 39.4 | 36.1 | 38.1 | 29.3 | 21.2 | 16.3 | 34.4 | 31.6 | 28.2 | 34.4 | 28.5 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 30.7 | 29.6 | 30.4 | 37.3 | 34.4 | 29.9 | 26.9 | 35.2 | 35.4 | 33.4 | 35.7 |
| 20.4 | 22.4 | 26.7 | 32.8 | 32.3 | 30.3 | 27.5 | 33.1 | 33.9 | 34.1 | 34.4 |
| 23.4 | 24.9 | 24.1 | 23.9 | 23.7 | 19.0 | 14.7 | 17.9 | 19.0 | 21.3 | 22.4 |
| 15.3 | 16.1 | 16.2 | 15.4 | 16.5 | 13.9 | 10.9 | 13.5 | 14.4 | 15.6 | 16.3 |
| 11.3 | 12.2 | 13.4 | 13.1 | 13.8 | 11.5 | 9.2 | 11.6 | 12.4 | 12.8 | 13.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
**ICRA Limited (ICRA)** is India’s leading credit rating agency and a prominent provider of risk, investment, and ESG analytics. A subsidiary of the global Moody’s Corporation, ICRA combines deep domain expertise with advanced technology to deliver comprehensive solutions across ratings, research, analytics, and regulatory compliance. The company is strategically transforming from a traditional rating agency into a diversified risk and analytics powerhouse, with increasing focus on technology-enabled products and global expansion.
---
### **Strategic Direction & Growth Pillars (As of 2025)**
ICRA is pursuing a **balanced, long-term growth strategy** anchored on four pillars: **Credibility, Technology, Analytics, and Diversity.** The management aims to achieve a **50:50 revenue split between its Ratings and Non-Ratings (Analytics)** businesses, reducing dependency on the cyclical domestic credit market and positioning the company for scalable, double-digit growth.
---
### **Key Business Segments**
#### **1. Credit Ratings Business**
- ICRA maintains **leadership in the Indian market debt and securitization segments**, recognized for accurate and timely ratings.
- Benefits from a **favorable regulatory environment** driven by SEBI and RBI initiatives to deepen capital markets.
- Continued growth in FY2025 across **corporate, infrastructure, and financial sectors**, including innovative structures such as:
- Revolving PTCs and trade receivables-backed PTCs
- India’s largest commercial office REIT and hybrid renewable project
- Battery-as-a-Service (EV sector) and intraday bank lines for AMCs
- **Risks:** Vulnerable to reputational damage from high-profile investment-grade defaults or large downgrades and macroeconomic slowdowns affecting credit activity.
#### **2. Research & Analytics (Non-Rating Business)**
This segment, led by **ICRA Analytics Limited (IAL)**, is becoming the primary growth engine, contributing 43% of total business (up from prior years).
##### **Sub-Segments:**
- **Knowledge Services (KS):** Largest segment, focused on domain-led support in structured finance, ESG, accounting (IFRS/GAAP), and bond valuation.
- Clients include Moody’s, global financial institutions, and domestic BFSI firms.
- Adapting to **Gen-AI and automation trends**, supporting clients in legacy system migration and business transformation.
- Launched **Infre360**, a data analytics tool for InvITs and REITs, receiving strong market feedback.
- Growth tempered by exit from ESG assignments, but focus remains on value-added, high-margin services.
- **Risk Management Solutions (RMS):**
- Offers **IRS 3.0**, an internal risk rating system gaining traction among banks.
- Developed **Expected Credit Loss (ECL)** tools aligned with regulatory requirements.
- Strong demand for **Model Risk & Governance** services, driven by new RBI guidelines.
- **Market Data:**
- Key mandates include **SEBI’s Prevention of Market Abuse framework**, implemented across all Indian AMCs.
- Launched **Stress Testing tools, Risk-o-Meter, and PRC** solutions for mutual funds.
- Entered the **domestic fixed income index space** via co-development partnership with **FTSE Russell**.
- Maintains a 20+ year mutual fund database and issues daily fixed income valuations for PMS and fund managers.
---
### **Strategic Acquisitions & Expansion**
#### **1. Acquisition of Fintellix (Nov 2025)**
- ICRA acquired **98.75% of Fintellix**, a Bengaluru-based RegTech and risk solutions provider, for **₹245.64 crore (~USD 27.9 million)**, with plans to acquire the remaining 1.25% post-regulatory approvals.
- **Fintellix Profile:**
- Strong **20% EBITDA margin**; reported **~₹91 crore in augmented revenue in FY25**.
- Operates in **India, US, and UK** through subsidiaries in the US and South Africa; serves **30+ global institutions**.
- Offers products in **regulatory reporting, credit risk, supervisory platforms, and data analytics** for banks, NBFCs, and regulators.
- **Strategic Rationale:**
- Enables **global footprint expansion** – Fintellix brings international revenue, complementing ICRA’s domestic focus.
- Enhances **risk technology offerings**, combining ICRA’s credit expertise with Fintellix’s advanced tech platform.
- Facilitates **cross-selling opportunities** and product bundling for overlapping BFSI client bases.
#### **2. Acquisition of D2K Technologies (FY2024)**
- **ICRA Analytics acquired 60% of D2K Technologies** (later full acquisition) for ₹1,538.40 lakhs in late FY2023, completed in 2024.
- **D2K Profile:**
- Mumbai-based fintech provider focused on **regulatory compliance, early warning systems (EWS), asset classification, and loan lifecycle management**.
- Serves banks and NBFCs via its **CRisMac platform**.
- Revenue: ₹15 crore (FY23), showing consistent growth.
- **Impact:**
- Enabled ICRA to offer **end-to-end, integrated risk solutions**—from internal risk scoring to ECL and monitoring.
- Supports development of **cloud-hosted, API-led, and SaaS-based products** for modern, scalable delivery.
- Strengthens **technology transformation** and accelerates diversification.
---
### **Key Growth Drivers (2024–2025)**
1. **Regulatory Tailwinds:**
- Increasing RBI mandates for **credit lifecycle automation, model governance, and ECL provisioning**.
- SEBI’s new **ESG rating framework** (ICRA’s subsidiary **PDSCL/ICRA ESG Ratings Ltd** is recognized as **Category-I ESG Rating Provider**).
2. **ESG & Sustainability:**
- ICRA launched its first **ESG rating** for InCred Financial Services.
- Issued **7 ESG ratings in H1 FY25**—more than FY24’s total—reflecting rising demand from impact investors.
- ESG analytics and data enrichment services gaining traction, though still emerging.
3. **Technology & Innovation:**
- Strategic partnerships with **Moody’s (via Bitsight)** to bring advanced **cyber risk solutions** to Indian markets.
- Collaboration with **FTSE Russell** to co-develop India-specific **fixed income indices**.
- Leveraging **AI, analytics, cloud computing, and automation** across product development and delivery.
4. **Client & Geographic Expansion:**
- **Exports accounted for 32.48% of turnover in 2024–25**, down slightly from 36.70% (2023–24), reflecting strategic realignment.
- Global clients across **India, US, UK, and South Africa**; strong presence in mutual funds, AMCs, and banks.
- Expanding into **new service lines**: Climate Risk, Customized Research, Data Analytics, and AI-driven advisory.
---
### **Operational & Structural Highlights**
- **Global Presence:** 10 offices in India, 1 in Nepal. Subsidiaries in Indonesia and Sri Lanka are under **liquidation**.
- **Certifications:** ICRA Analytics holds **ISO 27001:2013** (information security) and **ISO 9001:2015** (quality management).
- **Revenue Model:** Dominated by **FTE-based engagements (80–85%)** ensuring stability; complemented by high-value **project-based work**.
- **Talent & Capability:**
- Strong emphasis on **upskilling in AI, Python, data science, and process automation**.
- Maintained **100% SLA adherence** over two decades—critical to client trust.
- Headcount: Fintellix brings **384 employees** with niche RegTech and analytics skills.
---
### **Risks & Challenges**
- **Ratings Business Risks:** Sensitive to economic cycles, credit defaults, and regulatory scrutiny. Reputational risk from rating actions.
- **Analytics Business Risks:**
- Exposure to **global macroeconomic downturns** and volatility in international client spending.
- **Disruption risk** from rapid adoption of Gen-AI and automation by clients.
- **Data integration issues** could lead to delivery delays or cost overruns.
- **Pricing competition** and margin pressure in RMS segment.
- **Integration Risk:** Successful integration of Fintellix and D2K critical to realizing cross-selling and synergy benefits.