Integrated Personnel Services Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: IPSL | Professional Services | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Integrated Personnel

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Integrated Personnel Services stock performance -

mw4me loader
P/E Ratio (SA):
27.23
Market Cap:
106.6 Cr.
52-wk low:
0
52-wk high:
0

Is Integrated Personnel Services Ltd an attractive stock to invest in?

1. Is Integrated Personnel Services Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Integrated Personnel Services Ltd is a below average quality company.

2. Is Integrated Personnel Services Ltd undervalued or overvalued?

The key valuation ratios of Integrated Personnel Services Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Integrated Personnel Services Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Integrated Personnel Services Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Integrated Personnel:

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.
Integrated Personnel Services 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'20Mar'21Mar'22Mar'23TTM
ROCE % 13.9%10.5%12.7%13.9%-
Value Creation
Index
0.0-0.3-0.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 148119143169206
Sales YoY Gr.--19.6%20.1%18.2%-
Adj EPS 5.83.15.54.75.4
YoY Gr.--47.4%78.1%-14.5%-
BVPS (₹) 19.422.427.93939
Adj Net
Profit
2.91.62.83.44
Cash Flow from Ops. -2.90.5-0.40.3-
Debt/CF from Ops. -6.841.6-54.866-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA4.5%18.2%
Adj EPS NANA-7.1%-14.5%
BVPSNANA26.3%40%
Share Price - - - 89.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3014.721.715.913.9
Op. Profit
Mgn %
33.43.64.3NAN
Net Profit
Mgn %
21.31.921.9
Debt to
Equity
21.81.70.8-
Working Cap
Days
09587850
Cash Conv.
Cycle
07365690

Recent Performance Summary

Debt to equity has declined versus last 3 years average to 0.78

Return on Equity has declined versus last 3 years average to 13.90%

Sales growth has been subdued in last 3 years 4.53%

Net Profit has been subdued in last 3 years -7.14%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Integrated Personnel Services Ltd.

Standalone Consolidated
TTM EPS (₹) 5.4 7.5
TTM Sales (₹ Cr.) 206 246
BVPS (₹.) 39 45
Reserves (₹ Cr.) 21 25
P/BV 3.79 3.29
PE 27.23 19.85
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 107
Equity (₹ Cr.) 7.2
Face Value (₹) 10
Industry PE 47.6

Management X-Ray of Integrated Personnel:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Integrated Personnel

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales148119143169
Operating Expenses 143115138161
Manufacturing Costs13611022
Material Costs0000
Employee Cost 54132154
Other Costs 3145
Operating Profit 4457
Operating Profit Margin (%) 3.0%3.4%3.6%4.3%
Other Income 0000
Interest 2224
Depreciation 0000
Exceptional Items 0000
Profit Before Tax 3234
Tax 0000
Profit After Tax 3233
PAT Margin (%) 2.0%1.3%1.9%2.0%
Adjusted EPS (₹)5.83.15.54.7
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 10111428
Share Capital 5557
Reserves 56921
Minority Interest0000
Debt20202219
Long Term Debt9576
Short Term Debt10151513
Trade Payables0010
Others Liabilities 9888
Total Liabilities 38394556

Fixed Assets

Gross Block5559
Accumulated Depreciation2222
Net Fixed Assets3337
CWIP 3340
Investments 0000
Inventories0000
Trade Receivables24242837
Cash Equivalents 2126
Others Assets6885
Total Assets 38394556

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -3100
PBT 3234
Adjustment 2323
Changes in Working Capital -8-4-6-10
Tax Paid 0004
Cash Flow From Investing Activity 00-1-3
Capex 000-2
Net Investments 00-1-1
Others 0000
Cash Flow From Financing Activity 5-126
Net Proceeds from Shares 00011
Net Proceeds from Borrowing 0000
Interest Paid 0-2-2-3
Dividend Paid 0000
Others 514-3
Net Cash Flow 2-103
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)30.0314.6521.6615.9
ROCE (%)15.2313.0115.3517.13
Asset Turnover Ratio3.863.073.413.36
PAT to CFO Conversion(x)-10.500
Working Capital Days
Receivable Days59746771
Inventory Days0000
Payable Days0000

Integrated Personnel Services Ltd Stock News

Integrated Personnel Services Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Integrated Personnel on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Integrated Personnel stood at ₹106.6.
The latest P/E ratio of Integrated Personnel as of 01-Jan-1970 05:30 is 27.23.
The latest P/B ratio of Integrated Personnel as of 01-Jan-1970 05:30 is 3.79.
The 52-week high of Integrated Personnel is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Integrated Personnel is ₹205.7 ( Cr.) .

About Integrated Personnel Services Ltd

The company was originally incorporated as ‘Integrated Personnel Services Private Limited’ under the provisions of Companies Act, 1956 vide Certificate of Incorporation dated January 22, 2004 bearing Registration Number 144160 issued by Registrar of Companies, Maharashtra, Mumbai. Subsequently the Company was converted into a Public Limited Company vide Special Resolution passed by the shareholders at the Extra- Ordinary General Meeting held on August 30, 2018 and consequently the name of the company was changed from ‘Integrated Personnel Services Private Limited’ to ‘Integrated Personnel Services Limited’ vide fresh Certificate of Incorporation granted to the Company consequent upon conversion into public limited company dated September 17, 2018 by Registrar of Companies, Mumbai.

The company was incorporated in the year 2004 with an intent to deliver integrated Human Resource solutions under the three broad categories of Raising, Leasing and Management for various industries and diverse functional roles for both, Information Technology (IT) and non-IT companies. Under these broad categories, the company has bifurcated its services in such way so as to enable its clients to select services as per their requirements. The company’s employment services broadly include temporary staffing solutions (flexi- staffing), permanent recruitment (executive search) services, specialised staff recruitment, outsourced recruitment processes and payroll management.

The company started its operations in 2004 with its main focus in the hospitality as the prime sector, followed by the engineering and energy sector in the coming years. To expand its business ambit, the company through Vantage Tech HR Services in 2014 entered into the IT domain by setting up additional branches. From year 2015 onwards, its marketing plan as well as consolidated business and growth strategy have enabled it to bring most of the operations and processes of IPS on one single digital platform. It aims at working on innovative technologies to facilitate its clients and to further expand its business operations.

Business area of the company

The company is an end to end human resource management company providing customized solutions to various corporates in India.

Certifications & Recognitions:

  • June 2018: Awarded by Siliconindia as Company of the Month.
  • 2018: Awarded by Siliconindia as 20 Most Promising Companies for Executive Search July, 2018 Awarded by CEO Magazine the Certificate of Excellence for amongst the Top 25 Fastest growing Consultants in India in 2018.
  • 2020-21: Awarded by Indian Achievers’ Forum as the India’s Most Coveted Award Recognising Achievements since 2000.
  • 2022: Awarded by CIOReviewIndia as 10 most promising HR Consultants 2022.
  • Valid till 2023: Received Certificate of membership by Indian Staffing Federation.

Key Events and Milestones

  • 2004: Incorporation of the Company in the name style of ‘Integrated Personnel Services Private Limited’.
  • 2012: Acquired Vantage Tech HR Services (now “IPS Vantage Tech Services Private Limited” a Subsidiary of Company).
  • 2012: Entered into IT domain through subsidiary company that catered the IT sector.
  • 2012: Opened two branches in Bangalore and Kolkata.
  • 2015: Topline of IPS Group crossed Rs 50 crore.
  • 2017: Topline of IPS Group crossed Rs 100 crore
  • 2018: Conversion of the company from Private Limited Company to Public Limited Company.
  • 2022: Received ISO 9001:2015 for providing end to end solutions for recruitment, HR Management, Payroll Management & Processing and HR Outsourcing for IT & non-IT Companies.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.