Icon Facilitators Ltd (544426) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544426 | NSE: | Business Support | Small Cap

Icon Facilitators Share Price

53.40 3.65 7.34%
as on 05-Dec'25 15:11

Icon Facilitators Ltd (544426) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544426 | NSE: | Business Support | Small Cap

DeciZen - make an informed investing decision on Icon Facilitators

Based on:

M-Cap below 100cr DeciZen not available

Icon Facilitators stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
8.75
Market Cap:
39.1 Cr.
52-wk low:
45.5
52-wk high:
90

Is Icon Facilitators Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Icon Facilitators: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Icon Facilitators Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 30.9%45.9%34.5%48.2%-
Value Creation
Index
1.22.31.52.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 37.94349.858.158
Sales YoY Gr.-13.3%16%16.5%-
Adj EPS 1.73.53.27.85.7
YoY Gr.-104.1%-8.3%142.5%-
BVPS (₹) 4.17.610.823.441.5
Adj Net
Profit
0.91.91.84.54
Cash Flow from Ops. -1.1-0.44.40-
Debt/CF from Ops. -2.7-9.10.60-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA15.3%16.5%
Adj EPS NANA65.6%142.5%
BVPSNANA78.5%116.5%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
41.659.634.846.117.6
Op. Profit
Mgn %
4.67.35.811.3NAN
Net Profit
Mgn %
2.54.53.57.77.7
Debt to
Equity
1.30.90.40.3-
Working Cap
Days
01041021090
Cash Conv.
Cycle
08082870

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Icon Facilitators Ltd.

Standalone Consolidated
TTM EPS (₹) 5.7 -
TTM Sales (₹ Cr.) 58.1 -
BVPS (₹.) 41.5 -
Reserves (₹ Cr.) 25 -
P/BV 1.20 -
PE 8.75 -
From the Market
52 Week Low / High (₹) 45.50 / 90.00
All Time Low / High (₹) 45.50 / 90.00
Market Cap (₹ Cr.) 39.1
Equity (₹ Cr.) 7.9
Face Value (₹) 10
Industry PE 38.7

Management X-Ray of Icon Facilitators:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Icon Facilitators - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Icon Facilitators

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales37.9242.9649.8458.06
Operating Expenses 36.1939.8546.9551.51
Manufacturing Costs0.260.260.310.38
Material Costs0.500.520.500.51
Employee Cost 32.5936.5242.9547.84
Other Costs 2.842.553.192.79
Operating Profit 1.733.122.896.55
Operating Profit Margin (%) 4.6%7.3%5.8%11.3%
Other Income 000.010
Interest 0.260.340.430.31
Depreciation 0.130.120.090.21
Exceptional Items 0000
Profit Before Tax 1.342.662.386.03
Tax 0.390.740.621.56
Profit After Tax 0.941.921.764.47
PAT Margin (%) 2.5%4.5%3.5%7.7%
Adjusted EPS (₹)1.73.53.27.8
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 2.264.195.9513.47
Share Capital 0.010.010.015.76
Reserves 2.254.185.947.71
Minority Interest0000
Debt2.793.612.424.37
Long Term Debt1.982.421.594.15
Short Term Debt0.821.190.830.22
Trade Payables0.070.140.100.08
Others Liabilities 5.826.518.675.86
Total Liabilities 10.9414.4417.1423.77

Fixed Assets

Gross Block11.161.590.91
Accumulated Depreciation0.690.810.890
Net Fixed Assets 0.310.350.690.91
CWIP 0000
Investments 0000
Inventories0000
Trade Receivables7.9911.1511.3916.41
Cash Equivalents 0.020.202.532.17
Others Assets 2.622.742.524.27
Total Assets 10.9414.4417.1423.77

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -1.06-0.414.370
PBT 1.342.662.380
Adjustment -5.210.460.520
Changes in Working Capital 3.27-2.732.120
Tax Paid -0.46-0.80-0.650
Cash Flow From Investing Activity -0.09-0.16-0.430
Capex -0.09-0.16-0.430
Net Investments 0000
Others 0000
Cash Flow From Financing Activity -0.230.74-1.600
Net Proceeds from Shares 0000
Net Proceeds from Borrowing 1.580.44-0.830
Interest Paid -0.26-0.34-0.430
Dividend Paid 0000
Others -1.550.64-0.340
Net Cash Flow -1.380.182.330

Finance Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)41.6259.6334.7846.05
ROCE (%)30.9345.9434.4648.23
Asset Turnover Ratio3.473.393.162.84
PAT to CFO Conversion(x)-1.13-0.212.480
Working Capital Days
Receivable Days77818387
Inventory Days0000
Payable Days50738763

Icon Facilitators Ltd Stock News

Icon Facilitators Ltd FAQs

The current trading price of Icon Facilitators on 05-Dec-2025 15:11 is ₹53.40.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Icon Facilitators stood at ₹39.10.
The latest P/E ratio of Icon Facilitators as of 04-Dec-2025 is 8.75.
The latest P/B ratio of Icon Facilitators as of 04-Dec-2025 is 1.20.
The 52-week high of Icon Facilitators is ₹90.00 and the 52-week low is ₹45.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Icon Facilitators is ₹58.06 ( Cr.) .

About Icon Facilitators Ltd

Icon Facilitators Limited was incorporated on September 20, 2013, as ‘Icon Facilitators Private Limited’, a private limited company under the Companies Act, 1956, pursuant to a certificate of incorporation issued by the Registrar of Companies, NCT of Delhi & Haryana. Subsequently, pursuant to a resolution passed by the Shareholders in an Extra-Ordinary General Meeting held on February 17, 2024, the company was converted from a private limited company to a public limited company and a fresh certificate of incorporation was issued by the Registrar of Companies, NCT of Delhi and Haryana on June 05, 2024.

The company is a focused and integrated business services platform in India offering technical facilities management services to its customers, primarily concentrated in North India presence. It is engaged in business of providing technical facilities management services such as: Electrical System Management Operation, Captive Power Management, STP/ETP and Water Treatment, HVAC Management, Building Management System (BMS), Fire & Safety Equipment’s, Elevators Escalators Operations & Maintenance and Annual Maintenance Contract of E&M Equipment. It provides complete bouquet of solutions to all commercial, retail, industrial and residential clients.

The company primarily provides Hard Services to industrial, commercial, retail, and residential clients on B2B model. Typical facility management includes maintaining electrical systems, machinery, operating DG sets during outages, managing STP/ETP plants, and ensuring fire safety operations. It delivers comprehensive technical facility management solutions under one roof, catering to the diverse needs of its clients. However, its role is limited to the Operations and Maintenance of facilities, and it is not involved in the design or installation of machinery or systems.

Business area of the company

The company provides wide array of Technical Facility Management services under one umbrella, such as (i) Electrical System Management Operation (ii) Captive Power Management (iii) STP/ETP and Water Treatment (iv) HVAC Management (v) Business Management System (BMS) (vi) Fire & Safety Equipment’s (vii) Elevators Escalators Operations & Maintenance.

Services of the company

  • Electrical System Management Operations
  • Captive Power Diesel Generation Management
  • STP/ ETP and Water Management Services
  • HAVC Management
  • Building Management Systems (BMS)
  • Fire & Safety Equipment
  • Elevators and Escalators Operations Management
  • Annual Maintenance Contract of E&M Equipment

History and milestones

  • 2017: The Labour Department of the Government of NCT of Delhi issued the Electrical Contractors License. 
  • 2020: Awarded with Best Technical Service Partner from JLL.
  • 2021: Received ISO accreditation ISO 9001:2015
  • 2023: Awarded with Best Technical Service Partner from JLL, awarded for outstanding service delivery, support and partnership from CBRE.
  • 2024: Awarded with Best Technical Service Partner from JLL.
  • 2024: Conversion of the Company from Private Limited to Public Limited Company.
  • 2024: Received ISO accreditation ISO 9001:2015, ISO: 45001: 2018, ISO: 14001: 2015 and ISO:41001: 2018.
  • 2025: Award for outstanding service delivery support & partnership from CBRE.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×