ICDS Ltd

ICDS Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

ICDS Ltd

₹ 42.3 0.40%
11 Jun 10:11 a.m.
icdslimited.com BSE: 511194 NSE: ICDSLTD
About

Incorporated in 1971, ICDS Ltd offers financial services and premises on rent.[1]

Key Points

Business Overview:[1][2]
a) ICDSL used to be an NBFC but then surrendered its license and stopped its
fund-based business. Presently, itis again seeking a Certificate of Registration (CoR)
to operate as a Non-Deposit Taking Non-
Banking Financial Company – Category
Type-II.

Website BSE NSE
  • Market Cap ₹ 55.1 Cr.
  • Current Price ₹ 42.3
  • High / Low ₹ 62.3 / 34.0
  • Stock P/E 50.6
  • Book Value ₹ 23.0
  • Dividend Yield 0.00 %
  • ROCE 4.83 %
  • ROE 3.70 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 5.75% over last 3 years.
  • Earnings include an other income of Rs.1.54 Cr.
  • Working capital days have increased from 875 days to 1,301 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Services Services Commercial Services & Supplies Diversified Commercial Services

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
0.60 0.50 0.57 0.50 0.71 0.52 0.53 0.51 2.35 0.77 0.53 0.57 0.52
0.53 0.38 0.38 0.29 0.38 0.39 0.27 0.35 0.84 0.40 0.44 0.31 0.97
Operating Profit 0.07 0.12 0.19 0.21 0.33 0.13 0.26 0.16 1.51 0.37 0.09 0.26 -0.45
OPM % 11.67% 24.00% 33.33% 42.00% 46.48% 25.00% 49.06% 31.37% 64.26% 48.05% 16.98% 45.61% -86.54%
-0.65 0.99 0.81 -0.05 0.20 0.71 0.70 0.39 -0.48 1.27 -0.17 0.38 0.06
Interest 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 0.02 0.01
Depreciation 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.09 0.10 0.10
Profit before tax -0.69 1.00 0.89 0.05 0.42 0.73 0.85 0.44 0.92 1.53 -0.18 0.52 -0.50
Tax % 15.94% 6.00% 4.49% 220.00% 26.19% 5.48% 23.53% 277.27% 8.70% 9.80% 72.22% 13.46% -16.00%
-0.80 0.94 0.85 -0.06 0.31 0.69 0.65 -0.77 0.84 1.38 -0.32 0.46 -0.42
EPS in Rs -0.61 0.72 0.65 -0.05 0.24 0.53 0.50 -0.59 0.64 1.06 -0.25 0.35 -0.32
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
5.60 4.83 2.80 6.45 3.28 3.11 0.97 1.42 1.92 2.28 3.90 2.39
4.53 4.14 2.09 1.91 5.28 3.76 1.64 1.67 1.79 1.44 1.48 2.12
Operating Profit 1.07 0.69 0.71 4.54 -2.00 -0.65 -0.67 -0.25 0.13 0.84 2.42 0.27
OPM % 19.11% 14.29% 25.36% 70.39% -60.98% -20.90% -69.07% -17.61% 6.77% 36.84% 62.05% 11.30%
0.44 0.20 6.72 0.06 0.46 0.37 2.11 6.59 0.83 1.96 0.96 1.54
Interest 0.33 0.14 0.14 0.07 0.06 0.08 0.08 0.07 0.06 0.08 0.08 0.06
Depreciation 0.15 0.14 0.14 0.14 0.14 0.35 0.34 0.33 0.36 0.36 0.37 0.38
Profit before tax 1.03 0.61 7.15 4.39 -1.74 -0.71 1.02 5.94 0.54 2.36 2.93 1.37
Tax % 10.68% 16.39% 4.48% 29.61% 6.90% 15.49% 627.45% 1.68% 29.63% 13.56% 52.22% 20.44%
0.90 0.51 6.84 3.10 -1.87 -0.81 -5.38 5.84 0.38 2.04 1.40 1.09
EPS in Rs 0.69 0.39 5.25 2.38 -1.44 -0.62 -4.13 4.48 0.29 1.57 1.07 0.84
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -7%
5 Years: 20%
3 Years: 8%
TTM: -39%
Compounded Profit Growth
10 Years: 8%
5 Years: 17%
3 Years: 42%
TTM: -36%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 17%
1 Year: -26%
Return on Equity
10 Years: 2%
5 Years: 4%
3 Years: 6%
Last Year: 4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03
Reserves 3.48 3.99 11.56 14.62 12.66 11.81 6.34 12.19 12.49 14.51 15.92 16.94
1.31 1.31 0.12 0.54 0.72 0.20 0.14 0.48 0.30 0.13 0.26 0.00
21.21 20.59 20.26 4.30 1.07 0.96 0.98 0.91 1.01 1.00 2.98 3.05
Total Liabilities 39.03 38.92 44.97 32.49 27.48 26.00 20.49 26.61 26.83 28.67 32.19 33.02
0.24 0.20 7.61 7.49 7.38 11.11 10.77 10.74 10.38 9.99 9.73 9.40
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 8.76 8.63 8.29 7.18 4.01 2.50 4.54 4.15 4.34 5.82 5.81 5.15
30.03 30.09 29.07 17.82 16.09 12.39 5.18 11.72 12.11 12.86 16.65 18.47
Total Assets 39.03 38.92 44.97 32.49 27.48 26.00 20.49 26.61 26.83 28.67 32.19 33.02

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-0.38 -1.95 0.91 -2.88 -2.60 -1.92 -0.88 -0.54 6.36 0.20 1.06 1.62
6.20 -0.26 0.03 2.44 2.42 2.46 0.91 0.23 -6.17 0.23 -1.42 -0.83
-3.47 0.00 -1.19 0.42 0.15 -0.54 -0.08 0.31 -0.20 -0.18 0.11 -0.27
Net Cash Flow 2.35 -2.21 -0.25 -0.03 -0.03 -0.01 -0.04 0.01 -0.01 0.25 -0.25 0.52
Free Cash Flow -0.39 -1.96 0.91 -2.89 -2.63 -1.51 -0.88 -0.84 6.35 0.22 0.96 1.56
CFO/OP -22% -258% 139% -18% 91% 103% 118% 164% 5,069% 57% 110% 215%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 24.12 24.18 13.04 7.36 8.90 12.91 41.39 17.99 15.21 28.82 8.42 13.74
Inventory Days 2,265.81 2,488.49 12,045.00
Days Payable 36.50 4.87 50.93
Cash Conversion Cycle 2,253.42 2,507.80 12,007.11 7.36 8.90 12.91 41.39 17.99 15.21 28.82 8.42 13.74
Working Capital Days 736.52 767.78 1,449.57 -181.65 -42.29 -62.20 -60.21 1,657.92 -26.61 966.93 355.64 1,301.17
ROCE % 7.12% 4.09% 33.88% 16.86% -6.15% -3.69% 4.94% -2.26% 2.33% 9.12% 11.85% 4.83%

Insights

In beta
Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Bad Debts Recovered
₹ Lakhs

Log in to view insights

Please log in to see hidden values.

Login
Rental Income (Consolidated)
₹ Lakhs
Revenue from Insurance Distribution
₹ Lakhs
Number of Permanent Employees
Absolute ・Standalone data
Gross Non-Performing Assets (Legacy)
₹ Crores ・Standalone data
Number of Insurance Partners
Absolute ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
51.67% 51.40% 51.40% 51.40% 51.40% 51.40% 51.40% 51.40% 51.39% 51.39% 51.39% 51.39%
4.89% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87% 4.87%
43.45% 43.74% 43.74% 43.74% 43.73% 43.75% 43.73% 43.74% 43.73% 43.73% 43.73% 43.73%
No. of Shareholders 8,0158,0568,1677,9948,0038,0858,5358,5008,4448,3778,3308,363

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports