PAN HR Solution Ltd
Incorporated in 2015, PAN HR Solutions Ltd provides manpower services across India[1]
- Market Cap ₹ 34.6 Cr.
- Current Price ₹ 48.0
- High / Low ₹ 85.5 / 42.0
- Stock P/E 4.61
- 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 0.92 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 23.2%
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 | 7 | 1 | |
| Interest | 0 | -0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 1 | 3 | 5 | 6 | 13 | 8 |
| Tax % | 7% | 29% | 28% | 25% | 27% | 9% |
| 1 | 2 | 4 | 4 | 10 | 8 | |
| EPS in Rs | 397.96 | 1,071.43 | 1,959.18 | 2,147.96 | 4,537.04 | 10.40 |
| Dividend Payout % | -0% | -0% | 19% | 56% | 21% | -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: | 397% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | 28% |
| 3 Years: | 23% |
| 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 | -1 | 4 |
| CFO/OP | 478% | 146% | 132% | 57% | 32% | 64% |
Ratios
| Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|
| Debtor Days | 18 | 12 | 17 | 18 | 10 | 13 |
| Inventory Days | ||||||
| Days Payable | ||||||
| Cash Conversion Cycle | 18 | 12 | 17 | 18 | 10 | 13 |
| Working Capital Days | -2 | 2 | 5 | 9 | 11 | 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
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
- Certificate under Regulation 74(5) of SEBI (DP) Regulations,2018 for the quarter ended 30.09.2026 .
-
Regulation 30 Of SEBI (LODR) Regulations, 2015 - Outcome Of Participation In Arihant Capital
Bharat Connect Virtual Conference Rising Star 2026 Held On Wednesday, 30Th September, 2026
- PAN HR Solution participated in Arihant Capital Bharat Connect Virtual Conference on 30 September 2026.
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report
- Closure of Trading Window
Concalls
-
Jun 2026Transcript PPT REC
Business Overview:[1][2]
PANHRSL is engaged in delivering
integrated human resource and work force solutions designed to support evolving business requirements across industries.
The company offers solutions across talent acquisition, staffing support, work force management, payroll Support and allied HR services, enabling organizations to build workforce models.
It follows a B2B Business Model Enterprise- Focused Service and is making a transition towards the Pay & Collect model.