Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹51Cr
Rev Gr TTM
Revenue Growth TTM
2.91%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CASPIAN
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -7.1 | 18,700.0 | 13,380.0 | 12,409.5 | 3,660.0 | 31.1 | 16.6 | -31.8 | -20.3 | 0.5 | -2.8 | 45.3 |
| 1 | 17 | 19 | 23 | 21 | 20 | -1 | 19 | 31 | -1 | 22 | 25 |
Operating Profit Operating ProfitCr |
| 23.1 | 9.0 | 6.1 | 12.8 | 13.3 | 17.0 | 103.3 | -8.0 | -57.6 | 104.4 | 5.7 | 3.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| 0 | 1 | 1 | 3 | 3 | 4 | 4 | -2 | -2 | 0 | 0 | 0 |
| 0 | 0 | 0 | 1 | -1 | 1 | 1 | -1 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -54.8 | 1,275.0 | 1,350.0 | 940.0 | 3,064.3 | 461.8 | 254.0 | -189.9 | -138.4 | -98.4 | -99.7 | 95.7 |
| 21.5 | 2.9 | 4.3 | 7.9 | 18.1 | 12.5 | 13.1 | -10.4 | -8.7 | 0.2 | 0.0 | -0.3 |
| 0.1 | 0.4 | 0.7 | 1.6 | 3.5 | 2.4 | 7.3 | -1.5 | -1.3 | 0.0 | 0.0 | -0.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 0.5 | 8,013.7 | -4.5 | 8.9 |
| 1 | 1 | 79 | 88 | 76 |
Operating Profit Operating ProfitCr |
| 51.5 | 34.7 | 12.3 | -2.9 | 18.2 |
Other Income Other IncomeCr | 0 | 0 | 1 | 10 | 10 |
Interest Expense Interest ExpenseCr | 0 | 0 | 3 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 2 |
| 1 | 1 | 9 | 4 | -2 |
| 0 | 0 | 1 | 1 | 0 |
|
| | -12.9 | 1,702.1 | -67.3 | -166.3 |
| 45.9 | 39.8 | 8.8 | 3.0 | -1.8 |
| 0.5 | 0.5 | 6.3 | 2.0 | -1.9 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 4 | 4 | 13 | 13 |
| 2 | 15 | 23 | 16 | 28 |
Current Liabilities Current LiabilitiesCr | 0 | 89 | 56 | 50 | 51 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 5 | 3 | 5 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 1 | 112 | 86 | 77 | 80 |
Non Current Assets Non Current AssetsCr | 3 | 2 | 1 | 7 | 18 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 2 | -41 | -2 | -1 |
Investing Cash Flow Investing Cash FlowCr | -2 | 0 | -2 | -1 |
Financing Cash Flow Financing Cash FlowCr | 0 | 46 | 3 | 2 |
|
Free Cash Flow Free Cash FlowCr | 2 | -41 | -2 | -8 |
| 490.4 | -9,252.5 | -24.5 | -44.0 |
CFO To EBITDA CFO To EBITDA% | 437.3 | -10,610.5 | -17.7 | 46.6 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 19 | 67 | 244 | 73 |
Price To Earnings Price To Earnings | 37.6 | 157.6 | 30.7 | 28.9 |
Price To Sales Price To Sales | 13.2 | 42.6 | 2.7 | 0.8 |
Price To Book Price To Book | 4.0 | 3.4 | 9.0 | 2.5 |
| 31.6 | 243.6 | 25.2 | -45.7 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 |
| 51.5 | 34.7 | 12.3 | -2.9 |
| 45.9 | 39.8 | 8.8 | 3.0 |
| 14.8 | 1.2 | 17.5 | 9.0 |
| 10.9 | 2.3 | 29.2 | 8.9 |
| 10.6 | 0.4 | 9.1 | 3.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Caspian Corporate Services Limited (BSE: **534732**), formerly known as **Intellivate Capital Advisors Limited**, is an Indian integrated service provider specializing in workforce management, staffing solutions, and facility management. With over **12 years** of domain expertise, the company has transitioned from a consultancy-focused entity into a scaled operational partner for major brands including **Heritage Foods**, **Bayer Bio Sciences**, and **Pidilite Industries**.
---
### **Core Business Verticals & Service Delivery Model**
The company operates an integrated service delivery model, utilizing a **Hire-Train-Deploy** framework supported by a proprietary technology platform. While reporting under a single primary segment—**Manpower Supply Services**—the operations are diversified across several high-growth sub-sectors:
* **Workforce Management & HRO:**
* **General Staffing:** Provides temporary, permanent, contract, and gig staffing models to reduce client overhead.
* **HRO Services:** End-to-end Human Resources Outsourcing, including **payroll compliance**, talent acquisition, and search and recruitment.
* **Specialized Staffing Solutions:**
* **IT Staffing:** Specialized sourcing and **up-skilling services** designed to align technical workforces with evolving industry challenges.
* **Health Services:** In collaboration with the **Association of Healthcare Providers India (AHPI)**, the company maintains a **digital talent pool** of doctors and paramedical staff for public and private institutions.
* **Integrated Facility Management (IFM):**
* Managed by a workforce of **4,700+ employees**.
* **Soft Services:** Housekeeping, janitorial, horticulture, waste management, and pest control.
* **Hard Services:** Electro-mechanical maintenance, **BMS**, fire alarms, and security management.
* **Specialized Services:** Facade cleaning, guest house management, and **Health, Safety, and Environment (HSE)** compliance.
* **Airport Ground Handling:**
* Comprehensive passenger, cargo, and ramp handling.
* Technical operations including loading/unloading, pushback, towing, marshaling, and flight documentation.
* **Skill Development:**
* Operates a network of **Women-centric Training Centers** across India focused on vocational training and financial self-reliance.
---
### **Strategic Growth & Market Positioning**
Caspian is positioning itself to capitalize on the **20-25% annual growth** of the Indian staffing industry. The company is shifting toward consultative selling and **AI-driven recruitment** to automate up to **75%** of the hiring process.
#### **Key Strategic Initiatives**
* **Inorganic Expansion:** In March 2023, the company completed the **100% acquisition** of **Sumathi Corporate Services Private Limited** for **₹13.37 Crore**, significantly expanding its operational footprint.
* **Aviation Sector Entry:** Through its step-down subsidiary, the company secured a **10-year contract** from the **Airport Authority of India (AAI)** for ground handling at Andaman Airport, valued at **₹3.00 Crore** for the first year with escalations tied to tourism growth.
* **Digital Transformation:** Management is actively pursuing the development or acquisition of digital staffing platforms to address the "talent gap" in India, where only **2%** of youth have formal vocational training.
---
### **Corporate Structure & Subsidiary Holdings**
The company’s growth is increasingly driven by its specialized subsidiaries:
| Entity | Relationship | Ownership |
| :--- | :--- | :--- |
| **Sumathi Corporate Services Pvt Ltd** | Wholly Owned Subsidiary | **100.00%** |
| **Sumathi Brightshine Airport Services Pvt Ltd** | Step-down Subsidiary | **74.00%** |
---
### **Financial Performance & Capital Evolution**
The transition to consolidated reporting in **FY 2022-23** marked a period of rapid scale-up.
#### **Consolidated Financial Summary (₹ Lakhs)**
| Metric | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: |
| **Revenue from Operations** | **8,972.17** | **110.58** |
| **Operating Profit Before Tax** | **875.37** | **64.14** |
| **Net Profit (PAT)** | **792.75** | **43.99** |
| **Adjusted EPS (₹)** | **0.63** | **0.14** |
*Note: FY 2024-25 interim PAT reported at **₹259.30 Lakhs** with an EPS of **₹0.20**.*
#### **Capital Restructuring History**
The company has aggressively restructured its equity base to improve liquidity and fund growth:
* **August 2024:** Executed a **2:1 Bonus Issue**, allotting **8,44,00,000** shares.
* **December 2025:** Executed a **Stock Consolidation (Reverse Split)**, converting **10 shares** (Face Value **₹1**) into **1 share** (Face Value **₹10**).
* **Authorized Capital:** Increased from **₹4.51 Crore** to **₹13.00 Crore** in July 2024.
* **Dematerialization:** **99.99%** of equity shares are held in demat form.
---
### **Operational Infrastructure & Asset Management**
* **Asset-Light Model:** As a service-oriented business, the company carries **zero inventory**.
* **Working Capital:** The company maintains lean banking relations, with no working capital limits exceeding **₹5 Crores** from financial institutions.
* **Human Capital:** While managing a field force of thousands, the company maintains **5 permanent employees** at the corporate level. The median remuneration is **₹1,00,000**.
---
### **Risk Factors & Governance Observations**
Investors should note the competitive and regulatory landscape in which the company operates.
#### **Market & Operational Risks**
* **Pricing Pressure:** Intense competition from local players offering "notional benefits" can compress margins.
* **Talent Scarcity:** **39%** of employers struggle to find quality talent; Caspian’s "Hire-Train-Deploy" model is a direct response to this systemic risk.
* **Concentration Risk:** The company is working to balance revenue contributions across different products and key accounts to avoid over-reliance on specific sectors like **BFSI** or **IT**.
#### **Governance & Compliance Audit**
Recent filings indicate several areas where the company is working to align with **SEBI (LODR)** and **Companies Act** requirements:
* **Board Composition:** Identified need for an Independent Director on the board of the material subsidiary (**Sumathi Corporate Services**).
* **Disclosure Timelines:** Delays were noted in reporting a **Corporate Guarantee** of **₹23.31 Crore** to the State Bank of India and the resignation of an Independent Director.
* **Regulatory Filings:** Non-filing of **Form MGT-14** and **Form CHG-1** (related to the SBI guarantee) were flagged in recent audits.
* **Borrowing Limits:** Utilization of facilities exceeded **Section 180** limits prior to obtaining the necessary shareholder resolutions.
### **Investment Outlook**
Caspian Corporate Services is a high-growth play on the **formalization of the Indian labor market**. With a projected global staffing CAGR of **13.1%** through **2031**, the company’s focus on **AI-driven automation** and **specialized healthcare/IT staffing** provides a differentiated path compared to traditional unorganized players. However, the company’s ability to tighten **regulatory compliance** and manage **margin pressure** from local competitors will be the primary determinants of long-term shareholder value.