Tech Mahindra Ltd

Tech Mahindra Ltd

₹ 1,371 -1.26%
14 Jun - close price
About

Tech Mahindra Ltd provides comprehensive range of IT services, including IT enabled service, application development and maintenance, consulting and enterprise business solutions, etc. to a diversified base of corporate customers in a wide range of industries.[1]

Key Points

Services Offerings
The company offers a wide range of services e.g. infrastructure & cloud services, engineering services, application services, data analytics, network services, testing services, performance engineering, Security & risk management services, business process services, product engineering, consulting, etc. [1]

  • Market Cap 1,33,980 Cr.
  • Current Price 1,371
  • High / Low 1,416 / 1,074
  • Stock P/E 62.9
  • Book Value 237
  • Dividend Yield 2.92 %
  • ROCE 11.4 %
  • ROE 8.80 %
  • Face Value 5.00

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 124%

Cons

  • The company has delivered a poor sales growth of 9.11% over past five years.
  • Earnings include an other income of Rs.1,252 Cr.

* 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.

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
7,507 7,932 8,465 9,279 9,560 10,133 10,599 10,988 10,938 10,697 10,440 10,551 10,411
6,014 6,674 6,938 7,683 8,309 8,820 9,581 9,593 9,895 9,911 10,102 10,000 9,713
Operating Profit 1,493 1,258 1,526 1,596 1,251 1,313 1,018 1,395 1,043 787 337 552 698
OPM % 20% 16% 18% 17% 13% 13% 10% 13% 10% 7% 3% 5% 7%
207 240 650 416 244 144 536 369 80 201 514 265 273
Interest 15 18 14 15 19 28 38 58 57 54 58 75 59
Depreciation 158 154 158 173 216 206 210 195 202 205 206 200 204
Profit before tax 1,527 1,326 2,004 1,824 1,260 1,224 1,306 1,510 864 729 587 542 707
Tax % 24% 26% 22% 25% 13% 23% 27% 20% 22% 23% 5% 10% 25%
1,168 986 1,560 1,375 1,090 940 956 1,204 677 560 556 486 527
EPS in Rs 12.06 10.18 16.08 14.17 11.22 9.67 9.83 12.37 6.95 5.74 5.70 4.98 5.40
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
6,002 16,266 19,163 20,970 23,165 23,692 27,228 29,225 29,641 35,761 42,657 42,099
4,826 12,716 15,894 17,592 19,494 19,793 22,059 25,481 24,311 29,970 37,888 39,726
Operating Profit 1,176 3,551 3,268 3,378 3,672 3,899 5,169 3,744 5,330 5,792 4,770 2,374
OPM % 20% 22% 17% 16% 16% 16% 19% 13% 18% 16% 11% 6%
-93 201 184 1,094 893 1,728 960 2,322 922 1,447 1,128 1,252
Interest 109 87 48 53 64 71 43 67 63 69 181 246
Depreciation 157 427 473 542 622 656 659 667 662 740 813 815
Profit before tax 817 3,238 2,930 3,876 3,879 4,900 5,427 5,332 5,527 6,429 4,904 2,565
Tax % 20% 17% 23% 18% 21% 18% 19% 15% 23% 22% 23% 17%
652 2,686 2,256 3,173 3,047 3,994 4,380 4,534 4,239 5,023 3,778 2,129
EPS in Rs 12.73 28.76 23.48 32.78 31.28 40.77 44.54 46.95 43.78 51.69 38.78 21.79
Dividend Payout % 10% 17% 26% 37% 29% 34% 31% 32% 103% 58% 129% 184%
Compounded Sales Growth
10 Years: 10%
5 Years: 9%
3 Years: 12%
TTM: -1%
Compounded Profit Growth
10 Years: -2%
5 Years: -13%
3 Years: -21%
TTM: -44%
Stock Price CAGR
10 Years: 11%
5 Years: 13%
3 Years: 9%
1 Year: 27%
Return on Equity
10 Years: 18%
5 Years: 16%
3 Years: 14%
Last Year: 9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 128 234 480 484 487 490 492 483 484 486 487 488
Reserves 4,055 8,357 10,776 14,507 16,403 19,045 20,156 21,790 24,532 25,724 24,717 22,682
1,404 309 5 228 262 255 13 481 519 617 579 468
1,671 5,840 5,755 5,676 6,580 7,041 9,682 7,568 7,840 8,733 10,252 11,026
Total Liabilities 7,258 14,739 17,016 20,894 23,733 26,830 30,342 30,322 33,375 35,559 36,035 34,664
720 1,834 1,981 2,122 2,498 3,230 2,786 3,336 3,048 3,630 3,641 3,224
CWIP 28 264 551 628 362 235 272 35 111 136 48 94
Investments 3,808 2,294 4,088 4,976 7,716 10,258 12,961 10,649 16,552 14,532 13,320 13,214
2,702 10,348 10,397 13,168 13,156 13,106 14,324 16,302 13,663 17,262 19,026 18,131
Total Assets 7,258 14,739 17,016 20,894 23,733 26,830 30,342 30,322 33,375 35,559 36,035 34,664

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
642 1,294 2,108 2,876 3,332 3,273 3,634 2,380 6,852 3,213 4,102 5,005
-595 352 -1,637 -1,082 -2,590 -2,146 -1,529 3,306 -5,602 1,576 734 47
89 -917 -770 -792 -1,479 -1,210 -2,036 -4,842 -2,066 -4,607 -4,992 -4,727
Net Cash Flow 136 729 -299 1,002 -736 -82 69 844 -816 181 -156 325

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 83 88 81 90 72 79 80 78 89 101 89 82
Inventory Days
Days Payable
Cash Conversion Cycle 83 88 81 90 72 79 80 78 89 101 89 82
Working Capital Days 19 46 57 69 69 61 34 73 51 62 47 57
ROCE % 18% 44% 29% 30% 24% 26% 27% 25% 23% 25% 19%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
35.73% 35.70% 35.67% 35.26% 35.24% 35.21% 35.19% 35.17% 35.15% 35.13% 35.10% 35.08%
36.15% 35.55% 35.36% 34.27% 30.43% 28.20% 27.95% 26.87% 25.69% 26.22% 24.58% 24.15%
16.50% 16.90% 17.22% 18.05% 20.73% 23.61% 23.73% 25.68% 26.86% 27.03% 28.91% 29.42%
0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17% 0.17%
11.44% 11.67% 11.58% 12.25% 13.43% 12.81% 12.93% 12.07% 12.11% 11.44% 11.22% 11.16%
0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
No. of Shareholders 5,45,6135,90,4506,09,6407,31,4538,89,6069,73,2079,92,2389,36,5349,29,8278,85,5908,67,3738,48,484

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Concalls