Nifty

:

22055.20

Sensex

:

72664.47

97.70 (0.44%)
260.30 (0.36%)

Login

Nifty
Sensex

:
:

22055.20
72664.47

97.70 (0.44%)
260.30 (0.36%)

Integrated Personnel Services Ltd.

Professional Services

Rating :

72/99

BSE: Not Listed | NSE: IPSL

Watchlist

NSE BSE

-

Not traded in the last 30 days

Open
High
Low
Previous Close

N/A
N/A
N/A
N/A

Volume
Traded Value (lacs)
52 Week High
52 Week Low

N/A
N/A
N/A
N/A

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

129.00
28.48
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

149.60
N/A
3.98

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Quarterly Results

N/A

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21
Net Sales - 168.73 142.70 118.84 Net Sales Growth - 18.24% 20.08% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 168.73 142.70 118.84 GP Margin - 100% 100% 100% Total Expenditure - 161.43 137.51 114.81 Power & Fuel Cost - 0.04 0.04 0.03 % Of Sales - 0.02% 0.03% 0.03% Employee Cost - 154.38 131.63 3.65 % Of Sales - 91.50% 92.24% 3.07% Manufacturing Exp. - 2.29 2.15 109.76 % Of Sales - 1.36% 1.51% 92.36% General & Admin Exp. - 3.78 3.04 0.78 % Of Sales - 2.24% 2.13% 0.66% Selling & Distn. Exp. - 0.25 0.22 0.19 % Of Sales - 0.15% 0.15% 0.16% Miscellaneous Exp. - 0.70 0.43 0.40 % Of Sales - 0.41% 0.30% 0.34% EBITDA - 7.30 5.19 4.03 EBITDA Margin - 4.33% 3.64% 3.39% Other Income - 0.48 0.38 0.17 Interest - 3.97 2.48 2.42 Depreciation - 0.21 0.15 0.20 PBT - 3.60 2.93 1.59 Tax - 0.25 0.19 0.04 Tax Rate - 6.94% 6.48% 2.52% PAT - 3.35 2.75 1.55 PAT before Minority Interest - 3.35 2.75 1.55 Minority Interest - 0.00 0.00 0.00 PAT Margin - 1.99% 1.93% 1.30% PAT Growth - 21.82% 77.42% EPS - 4.65 3.82 2.15

Description TTM Mar 23 Mar 22 Mar 21
Net Sales - 197.54 169.51 138.39 Net Sales Growth - 16.54% 22.49% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 197.54 169.51 138.39 GP Margin - 100% 100% 100% Total Expenditure - 187.94 162.76 133.15 Power & Fuel Cost - 0.05 0.05 0.04 % Of Sales - 0.03% 0.03% 0.03% Employee Cost - 178.76 153.79 4.55 % Of Sales - 90.49% 90.73% 3.29% Manufacturing Exp. - 2.91 2.73 126.78 % Of Sales - 1.47% 1.61% 91.61% General & Admin Exp. - 5.06 5.44 1.17 % Of Sales - 2.56% 3.21% 0.85% Selling & Distn. Exp. - 0.41 0.23 0.21 % Of Sales - 0.21% 0.14% 0.15% Miscellaneous Exp. - 0.74 0.53 0.41 % Of Sales - 0.37% 0.31% 0.30% EBITDA - 9.60 6.75 5.24 EBITDA Margin - 4.86% 3.98% 3.79% Other Income - 0.50 0.41 0.25 Interest - 4.88 3.14 3.06 Depreciation - 0.37 0.22 0.29 PBT - 4.85 3.79 2.14 Tax - 0.32 0.19 0.24 Tax Rate - 6.60% 5.01% 11.21% PAT - 4.53 3.61 1.91 PAT before Minority Interest - 4.53 3.61 1.91 Minority Interest - 0.00 0.00 0.00 PAT Margin - 2.29% 2.13% 1.38% PAT Growth - 25.48% 89.01% EPS - 6.29 5.01 2.65

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 28.13 14.07 11.32 Share Capital 7.21 5.05 5.05 Total Reserves 20.92 9.02 6.27 Non-Current Liabilities 6.20 7.17 5.22 Secured Loans 4.75 4.04 2.14 Unsecured Loans 1.32 3.12 3.10 Long Term Provisions 0.16 0.10 0.06 Current Liabilities 21.55 23.35 22.58 Trade Payables 0.25 0.79 0.29 Other Current Liabilities 8.02 7.85 7.56 Short Term Borrowings 13.25 14.71 14.72 Short Term Provisions 0.03 0.00 0.01 Total Liabilities 55.88 44.59 39.12 Net Block 7.10 2.59 2.65 Gross Block 9.46 4.73 4.65 Accumulated Depreciation 2.36 2.15 2.00 Non Current Assets 9.83 12.56 10.88 Capital Work in Progress 0.42 3.54 3.33 Non Current Investment 0.11 0.11 0.11 Long Term Loans & Adv. 2.11 6.32 4.78 Other Non Current Assets 0.10 0.00 0.00 Current Assets 46.04 32.03 28.24 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 37.09 28.16 24.06 Cash & Bank 6.16 1.92 1.38 Other Current Assets 2.79 1.14 1.39 Short Term Loans & Adv. 1.48 0.81 1.41 Net Current Assets 24.49 8.68 5.66 Total Assets 55.87 44.59 39.12

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 32.40 17.17 13.16 Share Capital 7.21 5.05 5.05 Total Reserves 25.19 12.13 8.12 Non-Current Liabilities 9.63 8.64 7.61 Secured Loans 4.75 4.04 2.14 Unsecured Loans 4.73 4.54 5.46 Long Term Provisions 0.16 0.12 0.06 Current Liabilities 24.40 27.16 25.88 Trade Payables 0.47 0.59 0.39 Other Current Liabilities 8.06 8.44 7.81 Short Term Borrowings 14.77 16.85 16.42 Short Term Provisions 1.10 1.29 1.26 Total Liabilities 66.43 52.97 46.65 Net Block 7.59 3.12 3.22 Gross Block 10.59 5.74 5.63 Accumulated Depreciation 3.00 2.63 2.40 Non Current Assets 10.65 14.12 11.15 Capital Work in Progress 0.85 3.80 3.33 Non Current Investment 0.00 0.00 0.00 Long Term Loans & Adv. 2.11 7.20 4.60 Other Non Current Assets 0.10 0.00 0.00 Current Assets 55.78 38.86 35.50 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 44.21 33.31 29.26 Cash & Bank 6.16 1.92 1.39 Other Current Assets 5.41 1.35 1.46 Short Term Loans & Adv. 3.85 2.27 3.39 Net Current Assets 31.39 11.69 9.62 Total Assets 66.43 52.98 46.65

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity 0.33 -0.44 0.50 PBT 3.60 2.93 1.59 Adjustment 2.77 2.25 2.51 Changes in Working Capital -9.97 -5.63 -3.60 Cash after chg. in Working capital -3.60 -0.44 0.50 Interest Paid 0.00 0.00 0.00 Tax Paid 3.93 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -2.96 -0.81 -0.28 Net Fixed Assets -1.61 -0.29 Net Investments 0.00 0.00 Others -1.35 -0.52 Cash from Financing Activity 5.51 1.60 -1.17 Net Cash Inflow / Outflow 2.88 0.35 -0.95 Opening Cash & Equivalents 0.65 0.30 1.57 Closing Cash & Equivalent 3.53 0.65 0.62

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity 0.68 0.49 0.72 PBT 4.85 3.79 2.14 Adjustment 3.85 2.98 3.28 Changes in Working Capital -12.76 -6.29 -4.47 Cash after chg. in Working capital -4.06 0.49 0.96 Interest Paid 0.00 0.00 0.00 Tax Paid 4.74 0.00 -0.23 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -3.25 -1.10 -1.03 Net Fixed Assets -1.61 -0.29 Net Investments 0.00 0.00 Others -1.64 -0.81 Cash from Financing Activity 5.45 0.63 -2.00 Net Cash Inflow / Outflow 2.88 0.02 -2.31 Opening Cash & Equivalents 0.65 0.63 2.94 Closing Cash & Equivalent 3.53 0.65 0.63

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 39.03 27.88 22.43 ROA 6.68% 6.57% 3.99% ROE 15.90% 21.66% 14.65% ROCE 17.13% 15.35% 13.01% Fixed Asset Turnover 23.78 30.42 25.73 Receivable days 70.58 66.79 73.69 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 70.58 66.79 73.69 Total Debt/Equity 0.78 1.73 1.84 Interest Cover 1.91 2.18 1.66

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 44.96 34.03 26.09 ROA 7.59% 7.24% 4.14% ROE 18.27% 23.78% 15.62% ROCE 18.56% 16.58% 14.23% Fixed Asset Turnover 24.19 29.82 25.02 Receivable days 71.62 67.37 76.89 Inventory Days 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 Cash Conversion Cycle 71.62 67.37 76.89 Total Debt/Equity 0.83 1.66 1.89 Interest Cover 1.99 2.21 1.70

Top Investors:

anant wealth consultants

sadashiv kanyana shetty

yogeshkumar r sanghavi

yogeshkumar rasiklal sanghavi

ashok bhawanji chheda

heranba crop care limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback