Team Lease Services Ltd

About [ edit ]

Team Lease Services provides employment related services. It provides solutions for staffing, recruitment, training, payroll processing and regulatory compliance.

Its major business segments are:
- General staffing
- Specialized staffing
- HR Services

Key Points [ edit ]
  • Market Cap 5,616 Cr.
  • Current Price 3,290
  • High / Low 3,892 / 1,420
  • Stock P/E 176
  • Book Value 357
  • Dividend Yield 0.00 %
  • ROCE 15.3 %
  • ROE 6.30 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 9.23 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Promoter holding is low: 34.01%
  • Earnings include an other income of Rs.37.15 Cr.
  • Promoter holding has decreased over last 3 years: -8.50%

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
977 1,021 1,091 1,172 1,163 1,251 1,268 1,351 1,330 1,136 1,129 1,275
955 1,001 1,067 1,148 1,138 1,229 1,244 1,324 1,311 1,112 1,106 1,251
Operating Profit 22 20 24 25 26 23 24 27 20 24 23 24
OPM % 2% 2% 2% 2% 2% 2% 2% 2% 1% 2% 2% 2%
Other Income 1 5 4 4 5 3 5 7 15 4 8 10
Interest 1 1 1 1 1 3 3 3 4 3 2 1
Depreciation 3 3 3 2 2 6 7 8 8 8 8 8
Profit before tax 20 22 24 24 27 17 20 24 22 18 21 25
Tax % -8% -1% -5% -4% 3% -9% -3% -7% 232% 3% 11% 6%
Net Profit 21 22 25 25 26 19 20 25 -29 17 19 23
EPS in Rs 12.41 12.76 14.58 14.77 15.22 10.99 11.79 14.89 -17.21 10.00 10.89 13.38

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
687 926 1,251 1,530 2,007 2,505 3,041 3,624 4,448 5,201 4,871
731 944 1,256 1,518 1,983 2,479 3,004 3,556 4,354 5,108 4,780
Operating Profit -44 -19 -5 12 24 26 37 69 94 93 91
OPM % -6% -2% -0% 1% 1% 1% 1% 2% 2% 2% 2%
Other Income 11 6 5 8 11 15 22 16 18 31 37
Interest 0 0 1 0 0 1 1 2 5 12 9
Depreciation 7 4 4 2 3 3 6 9 11 29 33
Profit before tax -39 -16 -4 18 33 38 52 73 96 83 86
Tax % -0% -0% -0% -0% 6% 34% -12% -1% -2% 58%
Net Profit -39 -16 -4 18 31 25 58 73 98 35 29
EPS in Rs -99.35 -32.29 -7.24 34.95 60.23 14.51 33.67 42.97 57.34 20.46 17.06
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years:%
5 Years:21%
3 Years:20%
TTM:-3%
Compounded Profit Growth
10 Years:%
5 Years:3%
3 Years:-15%
TTM:-55%
Stock Price CAGR
10 Years:%
5 Years:30%
3 Years:4%
1 Year:110%
Return on Equity
10 Years:%
5 Years:14%
3 Years:14%
Last Year:6%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
0 1 1 1 1 17 17 17 17 17 17
Reserves 21 104 100 118 148 294 349 425 522 555 592
Borrowings 3 8 12 1 -0 19 1 7 11 124 91
72 84 111 124 164 248 306 437 540 559 589
Total Liabilities 97 197 224 243 313 579 673 886 1,090 1,255 1,289
21 19 11 11 5 11 107 138 152 265 283
CWIP -0 -0 -0 -0 4 -0 -0 0 6 11 -0
Investments -0 0 0 0 0 0 10 59 41 25 11
75 177 213 233 303 567 556 689 890 954 995
Total Assets 97 197 224 243 313 579 673 886 1,090 1,255 1,289

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-40 -9 16 34 -10 36 79 -12 10
-31 7 -35 -24 -119 -19 -24 2 -47
104 4 -11 -1 157 -23 -13 -6 -0
Net Cash Flow 33 1 -30 9 28 -6 42 -17 -38

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % -20% 3% 16% 24% 16% 15% 18% 20% 15%
Debtor Days 18 21 18 14 15 18 21 23 22 21
Inventory Turnover 1.93 2.52 3.05 5.11 6.18 15.13

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
40.83 40.78 40.78 40.78 40.28 40.28 40.03 40.02 40.02 40.02 34.01 34.01
40.30 43.86 44.16 45.06 44.94 44.39 42.90 40.78 39.89 37.36 38.26 37.83
4.94 5.74 5.83 6.23 7.01 7.73 9.29 10.50 14.47 16.97 17.14 17.02
13.57 9.28 8.88 7.75 7.59 7.42 7.60 8.52 5.52 5.54 10.48 11.03
0.35 0.35 0.35 0.18 0.18 0.18 0.18 0.18 0.11 0.11 0.11 0.11

Documents