Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹190 Cr.
Stock P/E
28.5
P/B
3.3
Current Price
₹185.9
Book Value
₹ 56.8
Face Value
10
52W High
₹322
52W Low
₹ 172.1
Dividend Yield
0%

Integrated Personnel Overview

Business

Integrated Personnel Services Ltd. (IPSL) operates in the Professional Services sector in India, primarily focusing on human resources and talent management solutions. The company's core business model involves providing a range of personnel services to corporate clients, enabling them to manage their workforce efficiently. This typically includes services such as staffing (temporary and permanent), recruitment, payroll processing, compliance management, and other HR-related outsourcing services. IPSL makes money by charging fees to its clients for these services, which can be based on a percentage of the salary for placements, a per-employee fee for payroll services, or project-based charges for specific HR solutions.

Revenue Mix

While specific revenue mix data is not publicly available without detailed financial reports, a company named "Integrated Personnel Services" operating in the professional services sector typically derives its revenue from the following key segments:

Staffing Solutions: Providing temporary, contractual, or permanent manpower to clients across various industries. This often forms a significant portion for such firms.

Recruitment & Talent Acquisition: Headhunting, executive search, and general recruitment services for specific client needs.

Payroll & Compliance Management: Outsourcing of payroll processing, tax compliance, and statutory adherence (e.g., provident fund, ESI) for client employees.

Other HR Services: May include HR consulting, training and development, or HR technology solutions.

Without specific disclosures, the exact contribution of each segment remains unknown.

Industry

The professional services industry in India, particularly the HR services segment, is characterized by a mix of organized and unorganized players. It is a growing but highly competitive market, driven by increasing formalization of the economy, demand for specialized talent, and companies' focus on outsourcing non-core functions. IPSL likely competes with a large number of local, regional, and some national players in the Indian market. Its positioning would depend on its geographical reach, client base, industry specialization, and the scale of its operations relative to larger, more established national players or niche specialized firms.

MOAT

For a professional services firm like IPSL, potential competitive advantages are often built on:

Client Relationships & Reputation: Long-standing relationships and a track record of reliable service delivery can create switching costs for clients.

Domain Expertise: Specialized knowledge in specific industries, labor laws, and HR best practices in the Indian context.

Talent Pool & Network: The ability to access and place quality talent effectively, built over years through extensive networks and candidate databases.

Operational Efficiency: Streamlined processes for recruitment, payroll, and compliance, leading to cost-effectiveness and faster service delivery.

However, the staffing and recruitment industry generally has lower barriers to entry, making it challenging to establish a strong, durable moat solely based on these factors without significant scale or a highly differentiated offering.

Growth Drivers

Key factors that can drive IPSL's growth over the next 3-5 years include:

Economic Growth in India: A robust economy typically leads to higher employment generation and increased demand for staffing and recruitment services.

Formalization of the Indian Economy: Greater adoption of formal employment practices and stricter labor law compliance encourages companies to use professional HR services.

Outsourcing Trend: Companies increasingly prefer to outsource non-core functions like HR, payroll, and compliance to specialists.

Rise of the Gig Economy & Contractual Staffing: Growing demand for flexible workforce solutions can boost temporary staffing services.

Technology Adoption: Leveraging HR tech solutions to enhance service delivery, efficiency, and client experience.

Risks

IPSL faces several key business risks:

Economic Downturn: A slowdown in the economy can reduce hiring activity and demand for staffing services, directly impacting revenue.

Intense Competition & Pricing Pressure: The fragmented nature of the professional services market can lead to intense competition and downward pressure on service fees.

Talent Acquisition & Retention: Difficulty in attracting and retaining skilled internal staff, as well as finding and placing suitable candidates for clients, can hamper growth.

Regulatory & Compliance Changes: Evolving labor laws and compliance requirements in India can pose operational challenges and increase costs.

Client Concentration: Reliance on a few large clients for a significant portion of revenue could expose the company to risks if any major client terminates contracts.

Reputational Risk: Any failure in background checks, payroll discrepancies, or non-compliance can severely damage the company's reputation.

Management & Ownership

IPSL, being an Indian company, is typically founded and promoted by a core group of individuals (the promoters) who often retain significant ownership and control. The quality of management, including their industry experience, strategic vision, and operational execution capabilities, is critical for success in a service-oriented business. Ownership structure is likely to be promoter-dominated, which is common for companies listed on the SME platform in India, with a portion of shares held by public investors.

Outlook

IPSL operates in a growth-oriented sector within the Indian economy, driven by demographic tailwinds, increasing formalization, and the growing trend of HR outsourcing. This provides a supportive environment for expansion. However, the company operates in a highly competitive and fragmented market, necessitating strong execution, robust client relationships, and efficient talent management to maintain profitability and market share. The ability to differentiate its services, leverage technology, and adapt to evolving labor market dynamics will be crucial for its sustained growth amidst pricing pressures and potential economic volatility.

Integrated Personnel Share Price

Live · NSE · Inception: 2004
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Integrated Personnel Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Integrated Personnel Profit & Loss

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 169 138 170 198 246 316
Other Income 0 0 0 0 1 1
Total Income 169 139 170 198 246 317
Total Expenditure 163 133 163 188 234 303
Operating Profit 6 5 7 10 12 14
Interest 3 3 3 5 5 6
Depreciation 0 0 0 0 1 2
Exceptional Income / Expenses 0 0 0 0 0 0
Profit Before Tax 3 2 4 5 5 7
Provision for Tax 0 0 0 0 0 0
Profit After Tax 3 2 4 5 5 7
Adjustments 0 0 0 0 -0 0
Profit After Adjustments 3 2 4 5 5 7
Adjusted Earnings Per Share 6.2 3.8 7.1 6.3 7.5 8.2

Integrated Personnel Balance Sheet

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 11 13 17 32 41 56
Minority's Interest 0 0 0 0 0 0
Borrowings 6 8 9 9 4 5
Other Non-Current Liabilities -0 0 0 0 0 -0
Total Current Liabilities 28 26 27 24 39 44
Total Liabilities 45 47 53 66 83 105
Fixed Assets 3 3 3 8 11 10
Other Non-Current Assets 8 8 11 3 5 8
Total Current Assets 34 35 39 56 67 87
Total Assets 45 47 53 66 83 105

Integrated Personnel Cash Flow

#(Fig in Cr.) Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 3 1 1 6 4
Cash Flow from Operating Activities -2 1 0 1 -2 -6
Cash Flow from Investing Activities -1 -1 -1 -3 -3 -1
Cash Flow from Financing Activities 4 -2 1 5 3 8
Net Cash Inflow / Outflow 1 -2 0 3 -2 1
Closing Cash & Cash Equivalent 2 1 1 4 4 5

Integrated Personnel Ratios

# Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 6.16 3.78 7.15 6.28 7.45 8.22
CEPS(Rs) 6.67 4.35 7.59 6.8 8.83 9.61
DPS(Rs) 0 0 0 0 0 0.1
Book NAV/Share(Rs) 22.31 26.09 34.03 44.96 52.41 65.51
Core EBITDA Margin(%) 3.39 3.79 3.98 4.86 4.57 4.21
EBIT Margin(%) 3.4 3.76 4.09 4.92 4.42 3.89
Pre Tax Margin(%) 1.91 1.55 2.24 2.45 2.24 2.13
PAT Margin (%) 1.84 1.38 2.13 2.29 2.19 2.11
Cash Profit Margin (%) 1.99 1.58 2.26 2.48 2.59 2.62
ROA(%) 6.85 4.14 7.24 7.59 7.18 7.07
ROE(%) 27.63 15.62 23.78 18.27 15.33 14.16
ROCE(%) 16.35 14.23 16.58 18.56 16.54 15.1
Receivable days 62.71 76.89 67.37 71.62 76.87 77.61
Inventory Days 0 0 0 0 0 0
Payable days 0 0 0 0 0 0
PER(x) 0 0 0 12.97 27.47 32.87
Price/Book(x) 0 0 0 1.81 3.91 4.12
Dividend Yield(%) 0 0 0 0 0 0.04
EV/Net Sales(x) 0.15 0.21 0.19 0.4 0.71 0.83
EV/Core EBITDA(x) 4.33 5.19 4.41 7.86 14.77 18.84
Net Sales Growth(%) 0 -18.12 22.48 16.54 24.33 28.76
EBIT Growth(%) 0 -9.37 33.22 40.24 11.49 13.45
PAT Growth(%) 0 -38.7 89.11 25.58 18.79 23.91
EPS Growth(%) 0 -38.7 89.11 -12.06 18.6 10.22
Debt/Equity(x) 2.12 1.89 1.66 0.83 0.82 0.61
Current Ratio(x) 1.22 1.37 1.43 2.29 1.74 1.99
Quick Ratio(x) 1.22 1.37 1.43 2.29 1.74 1.99
Interest Cover(x) 2.29 1.7 2.21 1.99 2.03 2.22
Total Debt/Mcap(x) 0 0 0 0.46 0.21 0.15

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +28% +23% +13% —
Operating Profit CAGR +17% +26% +18% —
PAT CAGR +40% +21% +18% —
Share Price CAGR -40% +15% — —
ROE Average +14% +16% +17% +19%
ROCE Average +15% +17% +16% +16%

Integrated Personnel Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 64.42 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 35.58 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 69.0569.0569.0566.0667.1267.1267.1267.1267.1264.42
FII 0000000000
DII 0000000000
Public 30.9530.9530.9533.9432.8832.8832.8832.8832.8835.58
Others 0000000000
Total 100100100100100100100100100100

Integrated Personnel Peer Comparison

Professional Services Edit Columns

Integrated Personnel Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Integrated Personnel Pros & Cons

Pros

Cons

  • Stock is trading at 3.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp