BSE: 0 | NSE: IPSL | Professional Services | Small Cap
Past 10 year's financial track record analysis by Moneyworks4me indicates that Integrated Personnel Services Ltd is a average quality company.
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.
The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Integrated Personnel Services Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|
| ROCE % ⓘ | 15.2% | 13% | 15.4% | 17.1% | 14% | - |
| Value Creation Index ⓘ | 0.1 | -0.1 | 0.1 | 0.2 | 0 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||||
| Sales ⓘ | 148 | 119 | 143 | 169 | 206 | 206 |
| Sales YoY Gr. | - | -19.6% | 20.1% | 18.2% | 21.9% | - |
| Adj EPS ⓘ | 5.8 | 3.1 | 5.5 | 4.7 | 5.4 | 4.7 |
| YoY Gr. | - | -47.4% | 78.1% | -14.5% | 16.7% | - |
| BVPS (₹) ⓘ | 19.4 | 22.4 | 27.9 | 39 | 44.5 | 49.4 |
| Adj Net Profit ⓘ | 2.9 | 1.6 | 2.8 | 3.4 | 3.9 | 4 |
| Cash Flow from Ops. ⓘ | -2.9 | 0.5 | -0.4 | 0.3 | -1.3 | - |
| Debt/CF from Ops. ⓘ | -6.8 | 41.6 | -54.8 | 66 | -18.4 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 20.1% | 21.9% | ||||
| Adj EPS ⓘ | NA | NA | 21.1% | 16.7% | ||||
| BVPSⓘ | NA | NA | 25.6% | 13.9% | ||||
| Share Price | - | - | - | 81.8% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 30 | 14.7 | 21.7 | 15.9 | 12.4 | 10 |
| Op. Profit Mgn % ⓘ | 3 | 3.4 | 3.6 | 4.3 | 3.9 | NAN |
| Net Profit Mgn % ⓘ | 2 | 1.3 | 1.9 | 2 | 1.9 | 1.9 |
| Debt to Equity ⓘ | 2 | 1.8 | 1.7 | 0.8 | 0.8 | - |
| Working Cap Days ⓘ | 0 | 95 | 87 | 85 | 87 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 73 | 65 | 69 | 75 | 0 |
Sales growth is growing at healthy rate in last 3 years 20.07%
Net Profit is growing at healthy rate in last 3 years 21.14%
Debt to equity has declined versus last 3 years average to 0.77
Return on Equity has declined versus last 3 years average to 10.00%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 4.7 | 6.4 |
| TTM Sales (₹ Cr.) | 206 | 246 |
| BVPS (₹.) ⓘ | 49.4 | 56.3 |
| Reserves (₹ Cr.) ⓘ | 33 | 39 |
| P/BV ⓘ | 6.05 | 5.31 |
| PE ⓘ | 63.68 | 46.42 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 249 |
| Equity (₹ Cr.) | 8.3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 40.9 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|
| Sales | 148 | 119 | 143 | 169 | 206 |
| Operating Expenses ⓘ | 143 | 115 | 138 | 161 | 198 |
| Manufacturing Costs | 136 | 110 | 2 | 2 | 3 |
| Material Costs | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 5 | 4 | 132 | 154 | 189 |
| Other Costs ⓘ | 3 | 1 | 4 | 5 | 6 |
| Operating Profit ⓘ | 4 | 4 | 5 | 7 | 8 |
| Operating Profit Margin (%) | 3.0% | 3.4% | 3.6% | 4.3% | 3.8% |
| Other Income ⓘ | 0 | 0 | 0 | 0 | 1 |
| Interest ⓘ | 2 | 2 | 2 | 4 | 4 |
| Depreciation ⓘ | 0 | 0 | 0 | 0 | 1 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 3 | 2 | 3 | 4 | 4 |
| Tax ⓘ | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 3 | 2 | 3 | 3 | 4 |
| PAT Margin (%) | 2.0% | 1.3% | 1.9% | 2.0% | 1.9% |
| Adjusted EPS (₹) | 5.8 | 3.1 | 5.5 | 4.7 | 5.4 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 10 | 11 | 14 | 28 | 32 | |||||
| Share Capital ⓘ | 5 | 5 | 5 | 7 | 7 | |||||
| Reserves ⓘ | 5 | 6 | 9 | 21 | 25 | |||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | |||||
| Debt | 20 | 20 | 22 | 19 | 22 | |||||
| Long Term Debt | 9 | 5 | 7 | 6 | 3 | |||||
| Short Term Debt | 10 | 15 | 15 | 13 | 19 | |||||
| Trade Payables | 0 | 0 | 1 | 0 | 1 | |||||
| Others Liabilities ⓘ | 9 | 8 | 8 | 8 | 15 | |||||
| Total Liabilities ⓘ | 38 | 39 | 45 | 56 | 69 | |||||
Fixed Assets | ||||||||||
| Gross Block | 5 | 5 | 5 | 9 | 12 | |||||
| Accumulated Depreciation | 2 | 2 | 2 | 2 | 3 | |||||
| Net Fixed Assetsⓘ | 3 | 3 | 3 | 7 | 9 | |||||
| CWIP ⓘ | 3 | 3 | 4 | 0 | 0 | |||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | 0 | |||||
| Inventories | 0 | 0 | 0 | 0 | 0 | |||||
| Trade Receivables | 24 | 24 | 28 | 37 | 48 | |||||
| Cash Equivalents | 2 | 1 | 2 | 6 | 4 | |||||
| Others Assetsⓘ | 6 | 8 | 8 | 5 | 8 | |||||
| Total Assets ⓘ | 38 | 39 | 45 | 56 | 69 | |||||
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | -3 | 1 | 0 | 0 | -1 |
| PBT ⓘ | 3 | 2 | 3 | 4 | 4 |
| Adjustment ⓘ | 2 | 3 | 2 | 3 | 4 |
| Changes in Working Capital ⓘ | -8 | -4 | -6 | -10 | -8 |
| Tax Paid ⓘ | 0 | 0 | 0 | 4 | -1 |
| Cash Flow From Investing Activity ⓘ | 0 | 0 | -1 | -3 | -4 |
| Capex | 0 | 0 | 0 | -2 | -3 |
| Net Investments | 0 | 0 | -1 | -1 | -1 |
| Others ⓘ | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | 5 | -1 | 2 | 6 | 2 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 11 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | 0 | 0 | 0 |
| Interest Paid ⓘ | 0 | -2 | -2 | -3 | -3 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 5 | 1 | 4 | -3 | 5 |
| Net Cash Flow ⓘ | 2 | -1 | 0 | 3 | -3 |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 30.03 | 14.65 | 21.66 | 15.9 | 13.02 | |||||
| ROCE (%) | 15.23 | 13.01 | 15.35 | 17.13 | 14.01 | |||||
| Asset Turnover Ratio | 3.86 | 3.07 | 3.41 | 3.36 | 3.28 | |||||
| PAT to CFO Conversion(x) | -1 | 0.5 | 0 | 0 | -0.25 | Working Capital Days | ||||
| Receivable Days | 59 | 74 | 67 | 71 | 76 | |||||
| Inventory Days | 0 | 0 | 0 | 0 | 0 | |||||
| Payable Days | 0 | 0 | 0 | 0 | 0 | |||||
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:
Key Events and Milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Inatant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
