The 60-second version of Icodex Publishing Solutions Limited — what it does, how it earns, and who it competes with, before any of the numbers below.
| Metric | FY23 | FY24 | FY25 | FY26 | 3Y CAGR |
|---|---|---|---|---|---|
| Revenue | ₹10 Cr | ₹10 Cr | ₹22 Cr | ₹26 Cr | +39.6% |
| EBITDA | ₹2 Cr | ₹5 Cr | ₹14 Cr | ₹11 Cr | +73.7% |
| EBITDA Margin | 22.3% | 46.5% | 62.0% | 43.1% | — |
| PAT (Net Profit) | ₹2 Cr | ₹4 Cr | ₹9 Cr | ₹7 Cr | +57.6% |
| EPS | ₹1.16 | ₹2.81 | ₹5.73 | — | — |
| ROE | 43.2% | 51.2% | 47.0% | 12.6% | — |
| ROCE | 42.7% | 51.1% | 66.4% | 18.6% | — |
| Total Debt | ₹0 Cr | ₹1 Cr | ₹3 Cr | ₹7 Cr | +596.1% |
| Free Cash Flow | ₹0 Cr | ₹1 Cr | -₹4 Cr | -₹13 Cr | — |
| Company | P/E | ROE |
|---|---|---|
| TATA CONSULTANCY SERV LT | 17.3x | 45.6% |
| INFOSYS LIMITED | 15.8x | 32.0% |
| HCL TECHNOLOGIES LTD | 20.4x | 24.6% |
| WIPRO LTD | 14.5x | 15.9% |
A good business currently available at an undemanding price — the combination this framework exists to look for. The work left is qualitative: whether the advantage the numbers imply is one you can identify and expect to last. 2 high-severity red flags sit above this conclusion and should be read first.