PAN HR Solution Ltd
Incorporated in 2015, PAN HR Solutions offers human resource, staffing, payroll, facility management, compliance audits, and e-commerce logistics services.[1]
- Market Cap ₹ 38.2 Cr.
- Current Price ₹ 53.0
- High / Low ₹ 85.5 / 43.0
- Stock P/E 5.10
- Book Value ₹ 52.0
- Dividend Yield 0.00 %
- ROCE 29.6 %
- ROE 27.0 %
- Face Value ₹ 10.0
Pros
- Company is almost debt free.
- Stock is trading at 1.02 times its book value
- Company has delivered good profit growth of 57.2% CAGR over last 5 years
- Company has a good return on equity (ROE) track record: 3 Years ROE 29.2%
Cons
- Tax rate seems low
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Services Services Commercial Services & Supplies Diversified Commercial Services
Part of BSE SME IPO
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 123 | 269 | 256 | 281 | 283 | 235 | |
| 122 | 266 | 251 | 276 | 276 | 227 | |
| Operating Profit | 1 | 3 | 5 | 5 | 7 | 8 |
| OPM % | 0.7% | 1.1% | 2.1% | 1.9% | 2.4% | 3.3% |
| 0 | 0 | 0 | 1 | 0 | 1 | |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | 3 | 5 | 6 | 7 | 8 |
| Tax % | 7% | 29% | 28% | 25% | 28% | 9% |
| 1 | 2 | 4 | 4 | 5 | 8 | |
| EPS in Rs | 397.96 | 1,071.43 | 1,959.18 | 2,147.96 | 2,291.67 | 10.40 |
| Dividend Payout % | 0% | 0% | 19% | 56% | 41% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 14% |
| 3 Years: | -3% |
| TTM: | -17% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | 57% |
| 3 Years: | 25% |
| TTM: | 52% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 33% |
| 3 Years: | 29% |
| Last Year: | 27% |
Balance Sheet
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Equity Capital | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 7 |
| Reserves | 3 | 5 | 12 | 14 | 18 | 30 |
| 0 | 0 | 1 | 0 | 0 | 0 | |
| 9 | 13 | 24 | 28 | 18 | 22 | |
| Total Liabilities | 12 | 18 | 37 | 42 | 36 | 60 |
| 0 | 0 | 1 | 1 | 1 | 1 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 1 | 0 | 0 | 0 |
| 11 | 18 | 35 | 41 | 35 | 59 | |
| Total Assets | 12 | 18 | 37 | 42 | 36 | 60 |
Cash Flows
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| 2 | -0 | 6 | 1 | -1 | 4 | |
| -0 | -0 | -6 | 5 | 0 | 5 | |
| 1 | 0 | -0 | -3 | -1 | 12 | |
| Net Cash Flow | 3 | -0 | 0 | 3 | -2 | 21 |
| Free Cash Flow | 2 | -0 | 5 | 0 | -2 | 4 |
| CFO/OP | 478% | 146% | 132% | 57% | 6% | 64% |
Ratios
Figures in Rs. Crores
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 18 | 12 | 17 | 18 | 10 | 13 |
| Inventory Days | 0 | |||||
| Days Payable | ||||||
| Cash Conversion Cycle | 18 | 12 | 17 | 18 | 10 | 13 |
| Working Capital Days | -2 | 2 | 5 | 9 | 17 | 19 |
| ROCE % | 77% | 61% | 42% | 43% | 30% |
Insights
In beta| Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|
| Customer 1 Revenue Share % |
|
|||
| E-Commerce Personnel Deployed personnel |
||||
| E-Commerce Revenue Share % |
||||
| Top 10 Customer Revenue Share % |
||||
| Top 3 States Revenue Share % |
||||
| Total Personnel Deployed personnel |
||||
Extracted by Screener AI
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication
-
Intimation Of 11Th Annual General Meeting, Cut-Off Date And Remote E-Voting Schedule
- 11th AGM on 25 September 2026 via VC/OAVM; e-voting from 22-24 September 2026.
-
Board Meeting Outcome for Outcome Of Board Meeting / Announcements Pursuant To Regulation 30 Of SEBI (Listing Obligations And
Disclosure Requirements) Regulations, 2015
- Board fixed AGM on 25 September 2026, e-voting dates, and appointed scrutinizer.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
- PAN HR Solution held virtual analyst/investor meet on 17 Aug 2026 with Sukham, Shah Investor’s Home and others.
-
Announcement under Regulation 30 (LODR)-Change in Management
- Board appointed Pushkar Singh Negi as CFO effective 14 August 2026; approved AOA alteration subject to AGM.
Concalls
-
Jun 2026Transcript PPT REC
Business Model[1]
The company operates on a B2B model and provides comprehensive manpower solutions, catering to a range of roles from unskilled to skilled blue-collar workers.