Integrated Personnel Services Ltd
NSE: IPSL BSE: 535488
₹228.95
(3.15%)
Fri, 17 Apr 2026, 04:44 am
Market Cap1.91B
PE Ratio22.00
Dividend0.04
Integrated Personnel Services Balance Sheet
| Particulars | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Interest expense on debt | -23.40M | -29.96M | -29.50M | -35.65M | -43.51M | -43.40M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | — | — |
| Equity in earnings | 0 | 0 | 0 | 0 | -87.00K | 4.04M |
| Total assets | 454.67M | 467.04M | 530.33M | 664.40M | 835.26M | 1.05B |
| Total current assets | 341.43M | 354.96M | 388.57M | 557.84M | 674.61M | 866.61M |
| Cash and short term investments | 29.39M | 13.90M | 19.25M | 61.60M | 39.76M | 50.03M |
| Cash & equivalents | 22.02M | 6.33M | 6.53M | 35.31M | 511.00K | 3.84M |
| Short term investments | 7.37M | 7.57M | 12.72M | 26.29M | 39.25M | 46.19M |
| Total receivables, net | 298.52M | 316.50M | 344.13M | 463.43M | 607.12M | 778.05M |
| Accounts receivable - trade, net | 290.42M | 292.62M | 333.12M | 442.11M | 592.35M | 752.47M |
| Other receivables | 8.11M | 23.89M | 11.01M | 21.33M | 14.78M | 25.59M |
| Total inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Other current assets, total | 4.08M | 5.37M | 7.84M | 8.93M | 9.77M | 10.09M |
| Total non-current assets | 113.24M | 112.08M | 141.77M | 106.55M | 160.65M | 187.01M |
| Long term investments | 0 | 0 | 0 | 968.00K | 1.07M | 5.19M |
| Note receivable - long term | — | — | — | 968.00K | 27.76M | — |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | 0 |
| Other investments | 0 | 0 | 0 | 0 | 1.07M | 5.19M |
| Net property/plant/equipment | 63.24M | 62.37M | 66.24M | 82.32M | 102.60M | 102.25M |
| Gross property/plant/equipment | 83.26M | 84.70M | 90.32M | 109.29M | 143.15M | — |
| Deferred tax assets | 581.00K | 552.00K | 571.00K | 80.00K | 1.19M | 2.99M |
| Net intangible assets | 2.43M | 3.20M | 2.92M | 2.10M | 10.17M | 5.54M |
| Goodwill, net | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M | 1.00M |
| Other intangibles, net | 1.43M | 2.20M | 1.92M | 1.10M | 9.17M | 4.54M |
| Other long term assets, total | 46.99M | 45.96M | 72.03M | 21.08M | 45.62M | 71.03M |
| Short term debt | 177.27M | 172.71M | 198.75M | 172.83M | 274.30M | 294.40M |
| Current portion of LT debt and capital leases | 2.18M | 8.55M | 30.30M | 25.18M | 39.91M | 14.21M |
| Short term debt excl. current portion of LT debt | 175.09M | 164.16M | 168.45M | 147.65M | 234.38M | 280.19M |
| Accounts payable | 2.77M | 3.87M | 5.93M | 4.67M | 9.00M | 28.87M |
| Income tax payable | — | — | — | — | — | — |
| Long term debt | 61.45M | 75.99M | 85.76M | 94.80M | 37.07M | 51.51M |
| Long term debt excl. lease liabilities | 61.45M | 75.99M | 85.76M | 94.80M | 37.07M | 51.51M |
| Total equity | 112.57M | 131.64M | 171.73M | 324.01M | 408.10M | 563.87M |
| Shareholders' equity | 112.57M | 131.64M | 171.73M | 324.01M | 408.10M | 563.85M |
| Common equity, total | 112.57M | 131.64M | 171.73M | 324.01M | 408.10M | 563.85M |
| Other common equity | 0 | 0 | 0 | 0 | 30.38M | 2.02M |
| Total debt | 238.72M | 248.71M | 284.52M | 267.63M | 311.37M | 345.91M |
| Net debt | 209.33M | 234.81M | 265.27M | 206.02M | 271.61M | 295.88M |
| Change in accounts receivable | -39.28M | -2.20M | -40.51M | -108.98M | -150.24M | -160.12M |
| Change in taxes payable | — | — | — | — | — | — |
| Change in accounts payable | -2.92M | 1.10M | 2.06M | -1.26M | 4.34M | 19.87M |
| Change in other assets/liabilities | -34.43M | -43.58M | -24.46M | -17.37M | 39.03M | -28.89M |
| Sale of fixed assets & businesses | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase/sale of investments, net | -7.37M | -7.57M | -5.14M | -13.57M | -1.07M | -4.13M |
| Sale/maturity of investments | 0 | 0 | 0 | — | 0 | — |
| Purchase of investments | -7.37M | -7.57M | -5.14M | -13.57M | -1.07M | -4.13M |
| Other investing cash flow items, total | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of debt, net | 65.53M | 9.99M | 35.81M | -16.89M | 43.74M | 34.54M |
| Issuance/retirement of long term debt | 65.53M | 9.99M | 0 | 0 | 0 | 0 |
| Issuance/retirement of short term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Issuance/retirement of other debt | — | — | 35.81M | -16.89M | 43.74M | 34.54M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Other financing cash flow items, total | 0 | 0 | 0 | 85.46M | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800