PAN HR Solution Peer Comparison

BSE: 544698

₹46.00

₹-0.97 (-2.07%)

As on 23-Sep-2026IST

Market cap

₹33 Cr

Revenue (TTM)

₹283 Cr

P/E Ratio

4.4

P/B Ratio

0.9

Div. Yield

0 %

Edit

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Market cap (₹ Cr)	33	1,825	1,783	606	347
Revenue (₹ Cr)	283	12,005	861	893	275
Net Profit (₹ Cr)	5.02	149.87	30.49	29.17	20.70
Net Margin (%)	1.77	1.24	3.54	3.26	7.48
RoE (%)	31.05	15.33	27.96	43.29	16.18
Price to Earnings	4.42	12.33	58.47	16.40	8.04
Price-To-Book	0.88	1.70	14.28	2.11	1.16

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Operating Revenue	283.19	11,155.87	689.43	893.13	274.74
Total Income	283.69	11,200.59	690.23	895.95	276.84
Total Expenditure	276.32	11,017.78	658.00	844.19	235.12
EBITDA	6.87	138.09	31.44	48.94	39.62
Depreciation	0.37	53.68	4.49	2.52	0.77
EBIT	6.49	84.41	26.94	46.42	38.84
Interest	0.07	14.80	12.70	10.18	10.33
Other Income	0.50	44.72	0.80	2.82	2.10
Exceptional Items	--	--	--	--	--
Profit before Tax	6.93	114.50	15.04	39.05	30.61
Provision for Tax	1.92	4.03	-2.80	9.88	9.91
Profit after Tax	5.02	110.47	17.84	29.17	20.70

Liabilities (₹ Cr)

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Shareholder's Funds	18.26	906.90	88.88	82.29	185.54
Minority Interest	--	16.05	--	-0.41	50.43
Non-Current Liabilities	-0.08	180.68	32.52	22.54	30.05
Current Liabilities	17.74	1,034.68	164.63	127.55	122.57
Total Liabilities	36.06	2,144.50	298.69	233.71	388.59

Assets (₹ Cr)

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Non-Current Assets	5.65	785.41	62.27	47.37	174.11
Current Assets	30.27	1,352.90	223.77	184.60	214.48
Total Assets	36.06	2,144.50	298.69	233.71	388.59
Total Debt*	0.00	44.98	161.08	79.05	118.92
Net Current Assets	12.52	318.22	59.14	57.05	91.90
Contingent Liabilities	--	183.61	12.22	40.52	--

Cashflow (₹ Cr)

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Cash From Operating Activities	0.77	104.38	-8.33	-21.88	20.72
Cash Flow from Investing Activities	-1.28	-147.52	-39.00	1.70	-148.87
Cash from Financing Activities	-0.89	-35.03	47.49	22.99	127.95
Net Cash Inflow / Outflow	-1.40	-78.17	0.16	2.81	-0.21

Ratios

Profitability Ratios

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
ROCE (%)	43.29	14.52	13.16	37.59	19.32
ROE (%)	31.05	13.01	22.23	43.29	16.18
ROA (%)	12.85	5.43	7.39	14.94	7.59
EBIT Margin (%)	2.60	1.64	4.68	5.79	15.18
Net Margin (%)	1.77	0.99	2.58	3.26	7.48
Cash Profit Margin (%)	1.90	1.47	3.24	3.55	7.82

Growth Ratios

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Revenue Growth (%)	0.75	19.68	32.56	75.01	130.20
EBIT Growth (%)	22.27	3.29	33.54	163.25	136.85
Net Profit Growth (%)	19.29	-1.94	41.89	183.95	126.46
EPS Growth (%)	8.25	-3.02	41.89	189.07	11.08
Book Value Growth (%)	30.01	13.39	24.17	56.90	163.76

Valuation Ratios

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Price / Earnings	0.00	27.92	25.24	0.00	19.97
Price / Book Value	0.00	3.37	5.07	0.00	1.81
Dividend Yield (%)	--	0.00	0.00	--	0.00
EV/EBITDA	-0.49	15.88	18.67	1.11	10.66
Market Cap (₹ Cr)	0.00	3,036.63	450.20	0.00	336.55

Solvency Ratios

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Debt to Equity	0.00	0.05	1.81	0.96	0.64
Short term debt to equity ratio	--	0.05	1.40	0.84	0.44
Current Ratio	1.71	1.31	1.36	1.45	1.75
Quick Ratio	1.71	1.31	1.33	1.45	1.52
Interest Coverage	106.19	8.74	2.18	4.83	3.96

Operating Efficiency Ratios

	PAN HR Solution	TeamLease Services	Kapston Services	Innovision	Dynamic Services
Debtors to sales (%)	2.85	4.40	23.79	11.96	32.58
Asset Turnover	7.25	5.49	2.85	4.57	1.01
Receivable days	13.97	15.39	76.98	34.66	82.78
Inventory Days	0.00	0.00	2.57	0.00	27.25
Payable days	--	--	97.96	--	32.23
Cash Conversion Cycle	--	--	-18.40	--	77.80

Annual
Quarterly