Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹211Cr
Rev Gr TTM
Revenue Growth TTM
28.26%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

IPSL
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 19.9 | 28.2 | 28.0 | 29.4 | 27.2 |
| 89 | 100 | 106 | 129 | 136 | 168 | 173 |
Operating Profit Operating ProfitCr |
| 3.9 | 4.5 | 4.1 | 4.2 | 3.9 | 3.8 | 4.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| 2 | 3 | 3 | 4 | 3 | 5 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 41.5 | 4.6 | 15.3 | 31.1 | 63.1 |
| 1.9 | 2.7 | 2.2 | 2.2 | 2.0 | 2.2 | 2.5 |
| 0.0 | 4.8 | 4.1 | 4.1 | 4.8 | 5.3 | 5.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -18.1 | 22.5 | 16.5 | 24.3 | 28.8 | 12.2 |
| 163 | 133 | 163 | 189 | 235 | 304 | 341 |
Operating Profit Operating ProfitCr |
| 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 | 3.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 4 | 4 | 4 | 4 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
| 3 | 2 | 4 | 5 | 5 | 7 | 10 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | -38.7 | 89.1 | 25.6 | 18.8 | 23.9 | 26.4 |
| 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 | 2.4 |
| 6.2 | 3.8 | 7.2 | 7.7 | 7.5 | 8.6 | 10.6 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 7 | 7 | 9 |
| 6 | 8 | 12 | 25 | 31 | 48 |
Current Liabilities Current LiabilitiesCr | 28 | 26 | 27 | 24 | 39 | 44 |
Non Current Liabilities Non Current LiabilitiesCr | 6 | 8 | 9 | 10 | 4 | 5 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 34 | 36 | 39 | 56 | 67 | 87 |
Non Current Assets Non Current AssetsCr | 11 | 11 | 14 | 11 | 16 | 19 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -2 | 1 | 0 | 1 | -2 | -6 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -1 | -3 | -3 | -1 |
Financing Cash Flow Financing Cash FlowCr | 4 | -2 | 1 | 5 | 3 | 8 |
|
Free Cash Flow Free Cash FlowCr | -2 | 0 | 0 | -1 | -6 | -7 |
| -63.3 | 38.0 | 13.5 | 15.0 | -35.2 | -84.4 |
CFO To EBITDA CFO To EBITDA% | -35.4 | 14.0 | 7.4 | 8.2 | -18.6 | -46.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 59 | 148 | 232 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 13.0 | 27.5 | 32.9 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.3 | 0.6 | 0.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.8 | 3.9 | 4.1 |
| 3.8 | 4.5 | 4.0 | 9.6 | 17.1 | 21.6 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 3.3 | 3.7 | 3.9 | 4.2 | 4.2 | 3.8 |
| 1.8 | 1.4 | 2.1 | 2.3 | 2.2 | 2.1 |
| 15.9 | 13.5 | 14.8 | 14.2 | 14.3 | 12.2 |
| 27.6 | 14.5 | 21.0 | 14.0 | 14.2 | 11.8 |
| 6.8 | 4.1 | 6.8 | 6.8 | 6.4 | 6.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Integrated Personnel Services Limited (**IPSL**), incorporated in **2004**, is a leading Indian human resource solutions provider offering an end-to-end HR ecosystem. The company serves a diversified clientele across **IT and non-IT sectors**, including heavy engineering, oil and energy, hospitality, and telecommunications. IPSL is currently undergoing a transformative phase, migrating from the **NSE EMERGE (SME)** platform to the **Main Board** of both the **NSE** and **BSE** to enhance institutional liquidity and market visibility.
---
### **The "Raising, Leasing, Management" Operational Framework**
IPSL operates through a single primary business segment—**Human Resource Services**—structured into three strategic pillars designed to cover the entire employee lifecycle:
* **Raising (Talent Acquisition):** Focuses on high-value human capital procurement, including **Executive Search**, **Permanent Recruitment**, and **Recruitment Process Outsourcing (RPO)**.
* **Leasing (Workforce Flexibility):** Provides scalable staffing solutions through **IT & Infrastructure Staffing**, **Temporary Recruitment**, and general manpower outsourcing.
* **Management (HR Support Services):** Offers specialized back-end support, including **Payroll Process Outsourcing**, **Regulatory Compliance Services**, **Training & Development**, and the implementation of corporate **HR Policies**.
---
### **Strategic Roadmap: Inorganic Growth and Global Footprint**
IPSL is aggressively pursuing a multi-pronged growth strategy centered on geographic diversification and technological integration.
**1. Global Expansion & New Entities**
The group has expanded its footprint into the **USA, Saudi Arabia, Qatar, and the UAE**. Recent milestones include:
* **European Entry:** Incorporation of **Integrated Personnel Services Europe B.V.** in the **Netherlands** (September 2025).
* **Tech-Focused Subsidiaries:** Establishment of **IPSAI Novation Tech Private Limited** (October 2024) and **Nova AI Tech Private Limited** (July 2024) to capture emerging opportunities in mobility and AI.
**2. Strategic Acquisition of ICTPL**
IPSL is acquiring a **100% stake** in **Informatic Connecting Tech Pvt Ltd (ICTPL)** for **₹9.50 Crore**. This acquisition integrates software design and benchmarking into IPSL’s portfolio. The deal is structured via a **share swap** of **10,71,000** shares at **₹72/share** plus **₹1.78 Crore** in cash.
**3. Digital HR Pivot**
To counter IT sector volatility, IPSL is transitioning to a **Digital HR model** focusing on:
* **AI & Machine Learning:** Automating talent acquisition and workforce planning.
* **Predictive Analytics:** Forecasting attrition and productivity trends.
* **IoT Integration:** Exploring smart workplace monitoring.
---
### **Group Structure and Subsidiary Performance**
As of **late 2025**, the IPSL group consists of a mix of core operational units and emerging tech entities:
| Entity Name | Type | Status / Financial Note |
| :--- | :--- | :--- |
| **IPS Vantage Tech Services Pvt Ltd** | Wholly-Owned Subsidiary | **₹51.95 Cr** Revenue; **₹1.75 Cr** PAT (FY25) |
| **IPS Tech Inc.** | Subsidiary (70%) | Based in **Georgia, USA** |
| **IPS Ltd Saudi Arabia** | Subsidiary | Foreign operations |
| **Informatie Connecting Tech Pvt Ltd** | Associate | **₹1.36 Cr** turnover (2025); Pending 100% buyout |
| **Integrated Personnel Services Contracting LLC** | Associate | Operations in **Qatar/UAE** |
| **IPSAI Novation Tech / Nova AI Tech** | Subsidiaries | Newly incorporated; focusing on AI/Mobility |
---
### **Financial Trajectory and Capital Structure**
IPSL has demonstrated consistent growth in total income and maintains a disciplined approach to debt.
**Consolidated Financial Performance:**
| Particulars (₹ in Lakhs) | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Total Income** | **24,620.05** | **19,803.33** | **16,992.09** |
| **Net Profit After Tax** | **538.00** | **452.90** | **360.64** |
| **Earnings Per Share (₹)** | **7.47** | **7.71** | **7.15** |
**Capital and Equity Metrics:**
* **Paid-up Capital:** Increased to **₹8.61 Crore** (86,06,510 shares) following warrant conversions and preferential allotments.
* **Warrant Conversion (2024-25):** **11,33,200** warrants converted at **₹81/share** and **2,66,800** shares in early 2025.
* **Borrowing Capacity:** Shareholders approved a borrowing limit of up to **₹200 Crores** to fund future expansion.
* **Dividend:** The Board recommended a final dividend of **10 Paise (1%)** per share for FY 2024-25.
---
### **Operational Infrastructure and Asset Profile**
* **Network:** Headquartered in **Mumbai** with a pan-India presence across **8 major cities** (Bangalore, Chennai, Delhi, etc.).
* **Human Capital:** Employs **130** permanent staff. The company launched the **IPSL ESOP 2024** (pool of **2,50,000** shares) to retain top-tier talent.
* **Technology Investment:** Capitalized **₹50 Lakhs** in proprietary software to manage internal business operations.
* **Receivables Management:** Trade receivables stood at **₹48.57 Crore** (March 2024), reflecting the scale of the general staffing business.
**Credit Facilities & Security:**
The company utilizes secured lines from **IndusInd, Kotak Mahindra, and Axis Bank**. These are backed by:
* Hypothecation of **entire current assets** and trade receivables.
* First charge on **fixed assets** and equitable mortgages on commercial properties in **Kandivali, Mumbai**.
* Personal guarantees from promoters.
---
### **Risk Framework and Mitigation**
IPSL operates in a high-competition, high-attrition industry. Management utilizes a structured risk framework to navigate these challenges:
| Risk Category | Key Threats | Mitigation Strategy |
| :--- | :--- | :--- |
| **Operational** | Intense competition; Talent attrition; Data security. | Investment in **AI-driven automation** and **ESOPs** for retention. |
| **Regulatory** | Changes in labor laws, tax regimes, and global compliance. | Dedicated compliance teams; proactive policy monitoring. |
| **Macroeconomic** | IT sector volatility; Global demand-supply shifts. | Diversification into **Non-IT sectors** and **European/Middle Eastern markets**. |
| **Financial** | Working capital pressure; Receivable delays. | Maintaining a **non-Large Corporate** debt profile; secured credit lines. |
**Market Context:** IPSL is positioned to capitalize on the Indian IT staffing market, valued at approximately **₹70,000 Crore (USD 8.5 Billion)**. By migrating to the **Main Board** and integrating **AI-driven HR tech**, the company aims to transition from a traditional staffing firm to a global HR technology powerhouse.