Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Caspian Corporate Services Ltd

CASPIAN
BSE
40.52
2.08%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Caspian Corporate Services Ltd

CASPIAN
BSE
40.52
2.08%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
51Cr
Close
Close Price
40.52
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
0.55
Revenue
Revenue
93Cr
Rev Gr TTM
Revenue Growth TTM
2.91%
PAT Gr TTM
PAT Growth TTM
-119.70%
Peer Comparison
How does CASPIAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CASPIAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
11920262425241819252326
Growth YoY
Revenue Growth YoY%
-7.118,700.013,380.012,409.53,660.031.116.6-31.8-20.30.5-2.845.3
Expenses
ExpensesCr
11719232120-11931-12225
Operating Profit
Operating ProfitCr
02133424-1-112611
OPM
OPM%
23.19.06.112.813.317.0103.3-8.0-57.6104.45.73.9
Other Income
Other IncomeCr
0000000010000
Interest Expense
Interest ExpenseCr
000111111111
Depreciation
DepreciationCr
010000000110
PBT
PBTCr
0113344-2-2000
Tax
TaxCr
0001-111-10000
PAT
PATCr
0112433-2-2000
Growth YoY
PAT Growth YoY%
-54.81,275.01,350.0940.03,064.3461.8254.0-189.9-138.4-98.4-99.795.7
NPM
NPM%
21.52.94.37.918.112.513.1-10.4-8.70.20.0-0.3
EPS
EPS
0.10.40.71.63.52.47.3-1.5-1.30.00.0-0.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
11908693
Growth
Revenue Growth%
0.58,013.7-4.58.9
Expenses
ExpensesCr
11798876
Operating Profit
Operating ProfitCr
1011-217
OPM
OPM%
51.534.712.3-2.918.2
Other Income
Other IncomeCr
0011010
Interest Expense
Interest ExpenseCr
00322
Depreciation
DepreciationCr
00012
PBT
PBTCr
1194-2
Tax
TaxCr
00110
PAT
PATCr
1083-2
Growth
PAT Growth%
-12.91,702.1-67.3-166.3
NPM
NPM%
45.939.88.83.0-1.8
EPS
EPS
0.50.56.32.0-1.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
3441313
Reserves
ReservesCr
215231628
Current Liabilities
Current LiabilitiesCr
089565051
Non Current Liabilities
Non Current LiabilitiesCr
05355
Total Liabilities
Total LiabilitiesCr
5113878497
Current Assets
Current AssetsCr
1112867780
Non Current Assets
Non Current AssetsCr
321718
Total Assets
Total AssetsCr
5113878497

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
2-41-2-1
Investing Cash Flow
Investing Cash FlowCr
-20-2-1
Financing Cash Flow
Financing Cash FlowCr
04632
Net Cash Flow
Net Cash FlowCr
15-10
Free Cash Flow
Free Cash FlowCr
2-41-2-8
CFO To PAT
CFO To PAT%
490.4-9,252.5-24.5-44.0
CFO To EBITDA
CFO To EBITDA%
437.3-10,610.5-17.746.6

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
196724473
Price To Earnings
Price To Earnings
37.6157.630.728.9
Price To Sales
Price To Sales
13.242.62.70.8
Price To Book
Price To Book
4.03.49.02.5
EV To EBITDA
EV To EBITDA
31.6243.625.2-45.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0
OPM
OPM%
51.534.712.3-2.9
NPM
NPM%
45.939.88.83.0
ROCE
ROCE%
14.81.217.59.0
ROE
ROE%
10.92.329.28.9
ROA
ROA%
10.60.49.13.1
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.