Price
Financials
Standalone, Rs crore| Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 | |
|---|---|---|---|---|
| Sales | 10.84 | 11.03 | 13.89 | 12.04 |
| Expenses | 4.64 | 3.79 | 6.14 | 9.09 |
| Operating Profit | 6.20 | 7.24 | 7.75 | 2.95 |
| OPM % | 57.20% | 65.64% | 55.80% | 24.50% |
| Other Income | 0.07 | 0.13 | 0.13 | 0.54 |
| Interest | 0.08 | 0.15 | 0.16 | 0.20 |
| Depreciation | 0.17 | 0.42 | 0.37 | 0.38 |
| Profit before tax | 6.02 | 6.80 | 7.35 | 2.91 |
| Tax % | 28.24% | 31.76% | 25.31% | 45.36% |
| Net Profit | 4.33 | 4.63 | 5.50 | 1.59 |
| EPS in Rs | 43,300.00 | 3.78 | 3.52 | 1.02 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Sales | 4.96 | 8.18 | 9.54 | 10.40 | 21.88 | 25.93 |
| Expenses | 3.99 | 6.42 | 7.59 | 6.14 | 8.40 | 15.20 |
| Operating Profit | 0.97 | 1.76 | 1.95 | 4.26 | 13.48 | 10.73 |
| OPM % | 19.56% | 21.52% | 20.44% | 40.96% | 61.61% | 41.38% |
| Other Income | 0.23 | 0.04 | 0.18 | 0.59 | 0.20 | 0.67 |
| Interest | 0.18 | 0.00 | 0.01 | 0.04 | 0.27 | 0.39 |
| Depreciation | 0.02 | 0.14 | 0.28 | 0.36 | 0.59 | 0.75 |
| Profit before tax | 1.00 | 1.66 | 1.84 | 4.45 | 12.82 | 10.26 |
| Tax % | 1.00% | 22.29% | 1.63% | 0.90% | 30.11% | 30.90% |
| Net Profit | 0.99 | 1.29 | 1.81 | 4.40 | 8.96 | 7.09 |
| EPS in Rs | 9,900.00 | 12,900.00 | 18,100.00 | 44,000.00 | 7.32 | 4.53 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 39% | 40% | 19% | ||
| Compounded Profit Growth | % | 48% | 58% | -21% | ||
| Stock Price CAGR | % | % | % | -18% | ||
| Return on Equity | % | 37% | 35% | 19% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.00 | 0.00 | 0.00 | 0.00 | 12.24 | 15.64 |
| Reserves | 1.12 | 2.38 | 4.19 | 8.59 | 6.81 | 40.67 |
| Borrowings | 0.00 | 0.00 | 0.02 | 0.88 | 2.99 | 7.05 |
| Other Liabilities | 1.26 | 1.46 | 1.64 | 1.20 | 2.72 | 2.83 |
| Total Liabilities | 2.38 | 3.84 | 5.85 | 10.67 | 24.76 | 66.19 |
| Fixed Assets | 0.27 | 0.71 | 0.77 | 0.62 | 5.35 | 6.77 |
| CWIP | 0.00 | 0.00 | 0.53 | 3.38 | 8.85 | 21.47 |
| Investments | 0.50 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 1.61 | 3.13 | 4.55 | 6.67 | 10.56 | 37.95 |
| Total Assets | 2.38 | 3.84 | 5.85 | 10.67 | 24.76 | 66.19 |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1.24 | 1.27 | 3.81 | 6.35 | 1.64 | |
| Cash from Investing Activity | -0.49 | -1.10 | -3.26 | -12.69 | -35.50 | |
| Cash from Financing Activity | 0.00 | 0.01 | 0.83 | 3.44 | 33.87 | |
| Net Cash Flow | 0.75 | 0.19 | 1.38 | -2.90 | 0.01 | |
| Free Cash Flow | 0.66 | 0.40 | 0.75 | -4.45 | -13.15 | |
| CFO/OP | 103% | 80% | 103% | 68% | 53% |
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 65.49 | 53.55 | 69.25 | 48.08 | 82.41 | 162.72 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 65.49 | 53.55 | 69.25 | 48.08 | 82.41 | 162.72 |
| Working Capital Days | 8.09 | 0.45 | 21.04 | -2.46 | 23.86 | 49.55 |
| ROCE % | 94.86% | 56.15% | 65.64% | 83.08% | 24.94% |
| Sep 2025 | Mar 2026 | |
|---|---|---|
| Promoters | 64.44% | 64.44% |
| DIIs | 0.07% | 0.01% |
| Public | 35.49% | 35.55% |
| No. of Shareholders | 1,113 | 949 |
Fundamentals
Market Cap₹ 58.2 Cr.
Current Price₹ 37.2
Stock P/E8.21
Book Value₹ 36.0
ROCE24.9 %
ROE18.8 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)19%
Compounded Profit Growth (TTM)-21%
Standalone figures.
Valuation
Market capRs 57 Cr
Enterprise valueRs 56 Cr
P/E (TTM)44.24x
Price to book23.98x
Price to sales6.98x
EV / EBITDA30.88x
EV / EBIT33.48x
EV / sales6.80x
Price to cash flow46.03x
Earnings yield2.26%
Profitability
Operating margin (excl. other income)21.52%
Operating margin (incl. other income)22.00%
EBITDA margin22.00%
Pre-tax margin20.29%
Net profit margin15.77%
ROE73.71%
ROCE94.86%
ROA41.48%
ROIC (approx.)144.94%
Tax rate22.29%
Other income / net worth1.68%
Growth
Sales growth (latest year)64.92%
Profit growth (latest year)30.30%
Per share
EPS (TTM)Rs 0.82
EPS (latest year)Rs 12,900.00
Book value per shareRs 1.52
Sales per shareRs 5.23
Cash flow per shareRs 0.79
Free cash flow per shareRs -8.41
Efficiency
Asset turnover2.13x
Fixed asset turnover11.52x
Debtor days54 days
Debtors turnover6.82x
Cash conversion cycle163 days
Working capital days50 days
Leverage
Cash and bankRs 1 Cr
Net debtRs -1 Cr
Net debt / EBITDA-0.83x
Owners' fund to total sources61.98%
Cash flow
Cash from Operating Activity (latest year)Rs 1 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Net Cash Flow (latest year)Rs 1 Cr
Free cash flow (latest year)Rs -13 Cr
Cash from ops / profit, 5 years0.61x
Sales to cash flow6.60x
Statement figures
Net sales (TTM)Rs 8 Cr
Net sales (latest year)Rs 8 Cr
Operating profit excl. other income (latest year)Rs 2 Cr
Other income (TTM)Rs 0 Cr
EBITDA (TTM)Rs 2 Cr
PBDT (TTM)Rs 2 Cr
Profit before tax (TTM)Rs 2 Cr
Tax (latest year)Rs 0 Cr
Net profit (TTM)Rs 1 Cr
Net profit (latest year)Rs 1 Cr
Depreciation (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 0 Cr
Total expenditure (latest year)Rs 6 Cr
Total income (latest year)Rs 8 Cr
ReservesRs 2 Cr
Shareholders' fundsRs 2 Cr
Total assetsRs 4 Cr
Net blockRs 1 Cr
ReceivablesRs 1 Cr
Other liabilitiesRs 1 Cr
Shares outstanding (crore)1.56
Ownership
Promoter holding64.44%
Computed by MarketFriction from the standalone statements. Returns use average balances.
Not enough history to build valuation bands (needs two years of profits and prices).
| Period | 544483 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.2% | -2.8% | -2.4 pts |
| 1 month | -1.5% | -6.8% | +5.3 pts |
| 3 months | -15.1% | -7.6% | -7.5 pts |
Red flags
F-score 6 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
No quarterly results published.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| L&T Technology Services Ltd | 32,692 | 24.3 | 26.7 % |
| Inventurus Knowledge Solutions Ltd | 30,546 | 40.0 | 31.5 % |
| Tata Technologies Ltd | 27,886 | 42.8 | 20.9 % |
| Netweb Technologies India Ltd | 27,423 | 105 | 37.5 % |
| Affle 3i Ltd | 21,151 | 44.3 | 16.8 % |
| Sagility Ltd | 19,914 | 19.4 | 13.4 % |
| ESDS Software Solution Ltd | 18,624 | 151 | 30.2 % |
| Black Box Ltd | 14,435 | 50.5 | 21.6 % |
| E2E Networks Ltd | 13,399 | 430 | -0.51 % |
| Amagi Media Labs Ltd | 12,412 | 122 | 8.02 % |
| Cyient Ltd | 11,730 | 28.8 | 12.3 % |
| eMudhra Ltd | 5,189 | 45.1 | 15.7 % |
| Datamatics Global Services Ltd | 4,855 | 19.1 | 20.4 % |
| R Systems International Ltd | 3,509 | 16.7 | 19.5 % |
| BLS E-Services Ltd | 2,922 | 50.3 | 16.4 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Icodex Publishing Solutions Ltd?
Icodex Publishing Solutions Ltd (544483) has a market capitalisation of Rs 58.2 Cr. at the 2026-10-01 close.
What is the P/E ratio of Icodex Publishing Solutions Ltd?
Icodex Publishing Solutions Ltd trades at a P/E of 8.21 on trailing twelve-month profit, at the 2026-10-01 close.