Integrated Capital Services Ltd.
Snapshot View

5.96 -0.29 ▼-4.6%

20 May 2022, 04:01:00 PM
Volume: 4,695

Overview View Details

Sector Finance Compare with Sector peers
Industry Finance - NBFC Compare with Industry peers
Website http://www.raas.co.in
Market Cap 21.21 Cr.
Enterprise Value(EV) Cr. -
Financial Indicators
Earnings per share (EPS) -1.29 Trailing Twelve Months Ending 2022-03
Price-Earning Ratio (PE) - Trailing Twelve Months Ending 2022-03
Industry PE 40.49 Trailing Twelve Months Ending 2022-03
Book Value / Share 0.37 Trailing Twelve Months Ending 2022-03
Price to Book Value 16.20 Calculated using Price: 5.96
Dividend Yield 0.00 Period Ending 2021-03
No. of Shares Subscribed 3.56 Cr. 35,584,000 Shares
FaceValue 1
Company Profile

Integrated Capital Services (ICSL), a limited liability company with its securities listed at the Bombay Stock Exchange and Ahmedabad Stock Exchange rendering corporate advisory and consulting, expert services in Turnaround & Restructuring, Business Combinations, Takeovers, Mergers & Amalgamations.  The business is managed by the Managing Director under supervision and control of the Board of Directors. The Board is supported by an expert team of professionals recognized for their integrity, competence and practical experience.

Business of the company

The company is engaged in the business of corporate advisory and consulting, expert services in Turnaround & Restructuring, Business Combinations, Takeovers, Mergers & Amalgamations.

Services of the company

Advisory, Compliance & Representation Services to On-going / New Businesses

  • Setting up business in India by overseas enterprises.
  • Economic Legislations, including Company Law, Direct /Indirect taxes.
  • Agreements & contracts, including joint venture, technical knowhow / collaboration.
  • Due diligence for business investment / combination.

Business Consolidation / Restructuring Services

  • Advising, Identifying & Implementing Strategic Alliance/s & Acquisitive expansion/s.
  • Structuring Amalgamation / Merger & De-merger.
  • Complying with the Statutory Procedures, Obtaining Approvals / Consents of Authorities.
  • Negotiations, to facilitate acquisition / takeover of business/es.

Subsidiary Companies

  • Green Infra Profiles 100% Subsidiary Company. The company provides advisory services for management of assets.
  • RAAS Consulting (Formely known as RAAS e Solution Private Limited) 100% Subsidiary Company.
  • ICSL promoted RAAS Consulting in April, 2008. RAAS Consulting (RAAS) is engaged in the business of providing Accounting Services on an outsourced basis to clients within and outside India. RAAS has successfully developed processes for systematic work flow to carry out remote access accounting and the work flow is customized to suit client requirements.
  • ICSL promoted Green Infra Profiles Private Limited in the year 2010.

Joint Ventures

BTG Global Advisory

BTG Global Advisory (BTGGA) is a multi-disciplinary organization, offering a broad range of professional services necessary to provide solutions to business problems. Its members include insolvency and restructuring advisors; turnaround, workout and profit improvement and consultants; forensic investigators and other litigation support professional; and investment banking/ M & A transaction advisors amongst other specialist.

KW Publishers

A joint venture with an investment of 40% in the equity capital, engaged in publishing and distribution of books on subjects of Defence, Strategic Studies and International Affairs.

Sun Links (Sun Links)

A joint venture company set up in the U.K. with 50% equity investment.

Greenway Advisors

A Joint venture company set up in India with 50% equity investment.

Delivery View Details

Delivered Qty
Traded Qty

Performance View Details

1 Day
-4.64%
1 Week
-1.49%
1 Month
-24.75%
3 Month
-7.88%
6 Month
+140.32%
1 Year
+71.26%
2 Year
+354.96%
5 Year
+52.82%
10 Year
9 years 2013-03 2014-03 2015-03 2016-03 2017-03 2018-03 2019-03 2020-03 2021-03
Return on Equity (%) 6.16 13.30 8.05 6.66 13.12 4.86 -8.00 -2.72 33.00
Return on Capital Employed (%) 4.38 6.31 7.33 6.41 11.64 6.75 -3.16 0.19 18.96
Return on Assets (%) 2.87 6.75 4.61 3.83 7.55 2.95 -4.54 -1.35 17.06

Balance Sheet View Details

Particulars 10 years 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr. 2022-03* Rs. Cr.
Shh. Funds 12 12 11 12 10 10 6 6 6 8
Non Curr. Liab. 0 0 0 2 5 5 5 5 3 3
Curr. Liab. 1 1 1 2 2 2 1 1 1 0
Minority Int.
Equity & Liab. 13 13 13 15 16 17 13 11 10 11
Non Curr. Assets 12 12 10 15 15 16 12 11 9 9
Curr. Assets 1 1 2 0 1 1 0 0 1 2
Misc. Exp. not W/O
Total Assets 13 13 13 15 16 17 13 11 10 11

Profit Loss View Details

Particulars 10 years 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr. 2022-03 Rs. Cr. TTM
Net Sales 1 2 2 2 3 2 2 1 1 1
Other Income 0 0 0 0 1 0 0 0 2 0
Total Income 2 2 2 2 4 3 2 1 3 1
Total Expenditure -1 -1 -1 -1 -2 -2 -2 -1 -1 -6
PBIDT 1 1 1 1 2 1 0 0 2 -5
Interest 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Taxation 0 0 0 0 0 0 0 0 1
Exceptional Items 0 0
PAT 0 1 1 1 1 0 -1 0 2 -4
Minority Interest
Share Associate 0 1 0 -3 -1 0
Other Related Items
Consolidated Net Profit 0 1 1 1 3 1 -4 -1 0 -5
Adjusted EPS 0 0 0 0 1 0 -1 0 1 -1

Cash Flow View Details

Particulars 10 years 2012-03 Rs. Cr. 2013-03 Rs. Cr. 2014-03 Rs. Cr. 2015-03 Rs. Cr. 2016-03 Rs. Cr. 2017-03 Rs. Cr. 2018-03 Rs. Cr. 2019-03 Rs. Cr. 2020-03 Rs. Cr. 2021-03 Rs. Cr.
Cash Fr. Operatn. 0 0 1 1 1 1 1 0 1 -2
Cash Fr. Inv. -5 0 0 1 -3 0 0 0 4
Cash Fr. Finan. 6 -1 -1 1 -1 0 0 -1 -1
Net Change 0 0 0 0 0 1 0 0 0 1
Cash & Cash Eqvt 0 0 0 0 0 1 1 0 0 1

Shareholding Pattern View Details

9 Qtrs 2020-03 (%) 2020-06 (%) 2020-09 (%) 2020-12 (%) 2021-03 (%) 2021-06 (%) 2021-09 (%) 2021-12 (%) 2022-03 (%)
Promoter 74.96 74.96 74.96 74.96 74.96 74.96 74.96 74.89 65.89
Public 25.04 25.04 25.04 25.04 25.04 25.04 25.04 25.11 34.11
Depository Receipts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Promoter Holding Pledge (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Announcements View Details

Sat, 30 Apr 2022
Submission Of Certificate Under Regulation 40(9) For The Year Ended March 31 2022
In terms of Regulation 40(9) of SEBI (LODR) Regulations the certificate issued by PCS in terms of Regulation 40(9) of SEBI (LODR) Regulations 2015 is attached.
Mon, 18 Apr 2022
Announcement under Regulation 30 (LODR)-Newspaper Publication
Publication of Consolidated Results for the quarter and year ended March 31 2022
Sat, 16 Apr 2022
Results March 31 2022
The meeting of the Board of Directors held on 16.04.2022

Technical Scans View Details

Fri, 20 May 2022
Close Crossing Last Week Low Close Crossing Last Week Low
Opening at Low Opening at Low
Closing Below Previous Low Closing Below Previous Low
High Decrease 1 Month High Decrease 1 Month
High Increase 6 Months High Increase 6 Months

Related Stocks View Details

Stock Name Market Cap(Rs. Cr.) LTP Chg %
Life Insurance Corporation of India 522,602.94 826.25 -1.7%
Housing Development Finance Corporation Ltd. 399,513.47 2,203.15 +3.1%
Bajaj Finance Ltd. 349,723.17 5,776.45 +1.2%
Bajaj Finserv Ltd. 199,910.84 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. 115,088.55 544.65 +3.0%
SBI Life Insurance Company Ltd. 106,964.62 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. 73,533.96 511.60 +2.6%
Stock Name Statement TTM Ending Price Earning Ratio(TTM) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 180.17 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2022-03 17.68 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2022-03 49.76 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2022-03 43.87 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2022-03 86.73 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2022-03 71.03 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2022-03 96.86 511.60 +2.6%
Stock Name Statement TTM Ending Price To Book Value(TTM) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 15.68 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2022-03 2.22 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2022-03 8.00 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2022-03 4.97 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2022-03 7.41 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2022-03 9.37 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2022-03 8.18 511.60 +2.6%
Stock Name Statement Year Ending Debt Equity Ratio LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 0.00 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2021-03 2.88 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2021-03 3.60 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2021-03 3.57 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 0.07 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2021-03 0.00 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 0.14 511.60 +2.6%
Stock Name Statement Year Ending Return On Equity(%) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 74.46 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2021-03 9.67 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2021-03 12.86 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2021-03 21.95 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 17.65 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2021-03 15.34 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 11.97 511.60 +2.6%
Stock Name Statement Year Ending Return On Capital Employed(%) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 74.46 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2021-03 9.67 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2021-03 12.86 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2021-03 21.95 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 17.65 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2021-03 15.34 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 11.97 511.60 +2.6%
Stock Name Statement Year Ending Net Sales(Rs. Cr.) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2021-03 139,039.23 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2021-03 26,689.57 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2021-03 60,591.20 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2021-03 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 511.60 +2.6%
Stock Name Statement Year Ending Profit After Tax(Rs. Cr.) LTP Chg %
Life Insurance Corporation of India Standalone 2021-03 2,974.14 826.25 -1.7%
Housing Development Finance Corporation Ltd. Consolidated 2021-03 13,566.08 2,203.15 +3.1%
Bajaj Finance Ltd. Consolidated 2021-03 4,419.82 5,776.45 +1.2%
Bajaj Finserv Ltd. Consolidated 2021-03 7,367.56 12,562.15 +1.2%
HDFC Life Insurance Co Ltd. Consolidated 2021-03 1,360.87 544.65 +3.0%
SBI Life Insurance Company Ltd. Standalone 2021-03 1,455.85 1,069.25 +1.2%
ICICI Prudential Life Insurance Company Ltd. Consolidated 2021-03 956.16 511.60 +2.6%